{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Bygg 1","Bygg 2","Bygg 3","Bygg 4","Bygg 5","Bygg 6","Bygg 7","Bygg 8","Takst 1","Takst 2","Takst 3","Takst 4","Takst 5","Takst 6","Takst 7","Takst 8","SUM pr bygg","Priser innredning o.l.","Faktorer_bolig","Faktorer_andre","Priser innredning","Priser nybygg","Nedskriving","Service","Registreringsskjema"],"not_rendered":{"charts":2,"images":9,"macros":1,"external_links":0,"defined_names":136,"comments":10,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Bygg 1","index":0,"n_rows":95,"n_cols":260,"rows_kept":95,"cut":false,"hidden":false,"merged":[[31,4,31,8],[2,7,2,8],[3,7,3,8],[29,4,29,8],[30,4,30,8]]}
["X"]
[null,null,null,"Byggeår;",0,"Oppr grunnflate;",0,null,"Befaring år;",{"$f":"YEAR(TODAY())","v":2022}]
[null,null,"Tilbygg;","År;",0,"Grunnflate tilbygg;",0]
[null,null,"Ombygd ","År;",0,null,null,"Korrigert pga oppgradering;",null,0]
[null,null,null,null,null,null,null,null,null,"tak max 10 %"]
[]
[null,"Areal"]
[{"$f":"IF($B$46=1,Faktorer_bolig!A4,Faktorer_andre!A4)","v":"Kjeller:"},0,{"$f":"IF($B$46=1,Faktorer_bolig!B4,Faktorer_andre!B4)","v":"Arealbruk i %;"},{"$f":"IF($B$46=1,Faktorer_bolig!C4,Faktorer_andre!C4)","v":"svak/uinnr."},0,{"$f":"IF($B$46=1,Faktorer_bolig!E4,Faktorer_andre!E4)","v":"enkel lagerkjeller"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G4,Faktorer_andre!G4)","v":"vanl. bruksareal"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I4,Faktorer_andre!I4)","v":0},0,{"$f":"IF(areal_k>0,100-SUM(E8:K8),0)","v":0},{"$f":"IF(L8>0,\" % mangler\",IF(L8=0,0,\"----Over 100% blir feil!!!\"))","v":0}]
[{"$f":"IF($B$46=1,Faktorer_bolig!A5,Faktorer_andre!A5)","v":0},{"$f":"IF(AND(B8=0,SUM(E8:E10,G8:G10,I8:I10,K9:K10)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$46=1,Faktorer_bolig!B5,Faktorer_andre!B5)","v":"Etasjestd i %;"},{"$f":"IF($B$46=1,Faktorer_bolig!C5,Faktorer_andre!C5)","v":"svak/gråstein"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E5,Faktorer_andre!E5)","v":"enkelt lager"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G5,Faktorer_andre!G5)","v":"bra lagerareal"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I5,Faktorer_andre!I5)","v":"godt bruksareal"},0,{"$f":"IF(areal_k>0,100-SUM(E9:K9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$46=1,Faktorer_bolig!A6,Faktorer_andre!A6)","v":0},null,{"$f":"IF($B$46=1,Faktorer_bolig!B6,Faktorer_andre!B6)","v":"Tilst/egnethet;"},{"$f":"IF($B$46=1,Faktorer_bolig!C6,Faktorer_andre!C6)","v":"slitt/dårlig"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E6,Faktorer_andre!E6)","v":"brukbar"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G6,Faktorer_andre!G6)","v":"bra"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I6,Faktorer_andre!I6)","v":"svært god"},0,{"$f":"IF(areal_k>0,100-SUM(E10:K10),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$46=1,Faktorer_bolig!A7,Faktorer_andre!A7)","v":"Sokkel/underetg:"},0,{"$f":"IF($B$46=1,Faktorer_bolig!B7,Faktorer_andre!B7)","v":"Arealbruk i %;"},{"$f":"IF($B$46=1,Faktorer_bolig!C7,Faktorer_andre!C7)","v":"svak/uegnet"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E7,Faktorer_andre!E7)","v":"enkelt lagerareal"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G7,Faktorer_andre!G7)","v":"vanl. bruksareal"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I7,Faktorer_andre!I7)","v":0},0,{"$f":"IF(areal_u>0,100-SUM(E11:K11),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$46=1,Faktorer_bolig!A8,Faktorer_andre!A8)","v":0},{"$f":"IF(AND(A11=0,SUM(E11:E13,G11:G13,I11:I13,K12:K13)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$46=1,Faktorer_bolig!B8,Faktorer_andre!B8)","v":"Etasjestd i %;"},{"$f":"IF($B$46=1,Faktorer_bolig!C8,Faktorer_andre!C8)","v":"lav/uinnredet"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E8,Faktorer_andre!E8)","v":"enkel"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G8,Faktorer_andre!G8)","v":"bra"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I8,Faktorer_andre!I8)","v":"god"},0,{"$f":"IF(areal_u>0,100-SUM(E12:K12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$46=1,Faktorer_bolig!A9,Faktorer_andre!A9)","v":0},null,{"$f":"IF($B$46=1,Faktorer_bolig!B9,Faktorer_andre!B9)","v":"Tilst/egnethet;"},{"$f":"IF($B$46=1,Faktorer_bolig!C9,Faktorer_andre!C9)","v":"slitt/dårl"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E9,Faktorer_andre!E9)","v":"brukbar"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G9,Faktorer_andre!G9)","v":"bra"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I9,Faktorer_andre!I9)","v":"svært god"},0,{"$f":"IF(areal_u>0,100-SUM(E13:K13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$46=1,Faktorer_bolig!A10,Faktorer_andre!A10)","v":"1. etg:"},0,{"$f":"IF($B$46=1,Faktorer_bolig!B10,Faktorer_andre!B10)","v":"Arealbruk i %;"},{"$f":"IF($B$46=1,Faktorer_bolig!C10,Faktorer_andre!C10)","v":"svak/uegnet."},0,{"$f":"IF($B$46=1,Faktorer_bolig!E10,Faktorer_andre!E10)","v":"enkelt bruksareal"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G10,Faktorer_andre!G10)","v":"vanl. bruksareal"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I10,Faktorer_andre!I10)","v":0},null,{"$f":"IF(areal_1>0,100-SUM(E14:K14),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$46=1,Faktorer_bolig!A11,Faktorer_andre!A11)","v":0},{"$f":"IF(AND(A14=0,SUM(E14:E16,G14:G16,I14:I16,K15:K16)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$46=1,Faktorer_bolig!B11,Faktorer_andre!B11)","v":"Etasjestd i %;"},{"$f":"IF($B$46=1,Faktorer_bolig!C11,Faktorer_andre!C11)","v":"lav"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E11,Faktorer_andre!E11)","v":"enkel"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G11,Faktorer_andre!G11)","v":"bra"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I11,Faktorer_andre!I11)","v":"god"},0,{"$f":"IF(areal_1>0,100-SUM(E15:K15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$46=1,Faktorer_bolig!A12,Faktorer_andre!A12)","v":0},null,{"$f":"IF($B$46=1,Faktorer_bolig!B12,Faktorer_andre!B12)","v":"Tilst/egnethet;"},{"$f":"IF($B$46=1,Faktorer_bolig!C12,Faktorer_andre!C12)","v":"slitt/dårl"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E12,Faktorer_andre!E12)","v":"brukbar"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G12,Faktorer_andre!G12)","v":"bra"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I12,Faktorer_andre!I12)","v":"svært god"},0,{"$f":"IF(areal_1>0,100-SUM(E16:K16),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$46=1,Faktorer_bolig!A13,Faktorer_andre!A13)","v":"2. etg:"},0,{"$f":"IF($B$46=1,Faktorer_bolig!B13,Faktorer_andre!B13)","v":"Arealbruk i %;"},{"$f":"IF($B$46=1,Faktorer_bolig!C13,Faktorer_andre!C13)","v":"svak/uegnet"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E13,Faktorer_andre!E13)","v":"enkelt bruksareal"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G13,Faktorer_andre!G13)","v":"vanl. bruksareal"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I13,Faktorer_andre!I13)","v":0},0,{"$f":"IF(areal_2>0,100-SUM(E17:K17),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$46=1,Faktorer_bolig!A14,Faktorer_andre!A14)","v":0},{"$f":"IF(AND(A17=0,SUM(E17:E19,G17:G19,I17:I19,K18:K19)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$46=1,Faktorer_bolig!B14,Faktorer_andre!B14)","v":"Etasjestd i %;"},{"$f":"IF($B$46=1,Faktorer_bolig!C14,Faktorer_andre!C14)","v":"lav"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E14,Faktorer_andre!E14)","v":"enkel"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G14,Faktorer_andre!G14)","v":"bra"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I14,Faktorer_andre!I14)","v":"god"},0,{"$f":"IF(areal_2>0,100-SUM(E18:K18),0)","v":0},{"$f":"IF(L18>0,\" % mangler\",IF(L18=0,0,\"----Over 100% blir feil!!!\"))","v":0}]
[{"$f":"IF($B$46=1,Faktorer_bolig!A15,Faktorer_andre!A15)","v":0},null,{"$f":"IF($B$46=1,Faktorer_bolig!B15,Faktorer_andre!B15)","v":"Tilst/egnethet;"},{"$f":"IF($B$46=1,Faktorer_bolig!C15,Faktorer_andre!C15)","v":"slitt/dårl"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E15,Faktorer_andre!E15)","v":"brukbar"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G15,Faktorer_andre!G15)","v":"bra"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I15,Faktorer_andre!I15)","v":"svært god"},0,{"$f":"IF(areal_2>0,100-SUM(E19:K19),0)","v":0},0]
[{"$f":"IF($B$46=1,Faktorer_bolig!A16,Faktorer_andre!A16)","v":"Kjørebro/ mesanin"},0,{"$f":"IF($B$46=1,Faktorer_bolig!B16,Faktorer_andre!B16)","v":"Arealbruk i %;"},{"$f":"IF($B$46=1,Faktorer_bolig!C16,Faktorer_andre!C16)","v":"svak/uegnet"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E16,Faktorer_andre!E16)","v":"lettlager"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G16,Faktorer_andre!G16)","v":"vanl. bruksareal"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I16,Faktorer_andre!I16)","v":0},0,{"$f":"IF($B$20>0,100-SUM(E20:K20),0)","v":0},{"$f":"IF(L20>0,\" % mangler\",IF(L20=0,0,\"----Over 100% blir feil!!!\"))","v":0}]
[{"$f":"IF($B$46=1,Faktorer_bolig!A17,Faktorer_andre!A17)","v":0},{"$f":"IF(AND(B20=0,SUM(E20:E22,G20:G22,I20:I22,K21:K22)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$46=1,Faktorer_bolig!B17,Faktorer_andre!B17)","v":"Etasjestd i %;"},{"$f":"IF($B$46=1,Faktorer_bolig!C17,Faktorer_andre!C17)","v":"lav"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E17,Faktorer_andre!E17)","v":"enkel"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G17,Faktorer_andre!G17)","v":"bra"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I17,Faktorer_andre!I17)","v":"god"},0,{"$f":"IF($B$20>0,100-SUM(E21:K21),0)","v":0},0]
[{"$f":"IF($B$46=1,Faktorer_bolig!A18,Faktorer_andre!A18)","v":0},null,{"$f":"IF($B$46=1,Faktorer_bolig!B18,Faktorer_andre!B18)","v":"Tilst/egnethet;"},{"$f":"IF($B$46=1,Faktorer_bolig!C18,Faktorer_andre!C18)","v":"slitt/dårl"},0,{"$f":"IF($B$46=1,Faktorer_bolig!E18,Faktorer_andre!E18)","v":"brukbar"},0,{"$f":"IF($B$46=1,Faktorer_bolig!G18,Faktorer_andre!G18)","v":"bra"},0,{"$f":"IF($B$46=1,Faktorer_bolig!I18,Faktorer_andre!I18)","v":"svært god"},0,0,0]
[{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},0,{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},{"$f":"Faktorer_bolig!C19","v":"svak/uinnr."},0,{"$f":"Faktorer_bolig!E19","v":"enkel"},0,{"$f":"Faktorer_bolig!G19","v":"vanlig"},0,{"$f":"Faktorer_bolig!I19","v":0},0,{"$f":"IF($B$23>0,100-SUM(E23:K23),0)","v":0},{"$f":"IF(L23>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A20","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B20","v":"Etasjestd %;"},{"$f":"Faktorer_bolig!C20","v":"lav"},0,{"$f":"Faktorer_bolig!E20","v":"bra"},0,{"$f":"Faktorer_bolig!G20","v":"god"},0,{"$f":"Faktorer_bolig!I20","v":"topp"},0,{"$f":"IF($B$23>0,100-SUM(E24:K24),0)","v":0},{"$f":"IF(L24>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A21","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B21","v":"Tilst/egn;"},{"$f":"Faktorer_bolig!C21","v":"slitt/dårl"},0,{"$f":"Faktorer_bolig!E21","v":"brukbar"},0,{"$f":"Faktorer_bolig!G21","v":"bra"},0,{"$f":"Faktorer_bolig!I21","v":"sv. god"},0,{"$f":"IF($B$23>0,100-SUM(E25:K25),0)","v":0},{"$f":"IF(L25>0,\" % mangler\",\"\")","v":""}]
[]
[]
[]
["Tomt",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,6,FALSE)","v":0},"Verdi for opparbeidet gårdstun og hage",null,null,null,null,null,null,null,0]
["Tomt",null,"Tomt",{"$f":"Registreringsskjema!B23","v":"Vann;"},{"$f":"Registreringsskjema!C23","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"vann og ",{"$f":"Registreringsskjema!B24","v":"Avløp;"},{"$f":"Registreringsskjema!C24","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"avløp",{"$f":"Registreringsskjema!B25","v":"Have/tun;"},{"$f":"Registreringsskjema!C25","v":"velholdt have/tun = 8, funksjonell beplantet have= 5, alminnelig bra = 3, enkel = 1"},null,null,null,null,0,{"$f":"SUM(J30:J32)","v":0}]
["Tomt",null,null,{"$f":"Registreringsskjema!B26","v":0},{"$f":"Registreringsskjema!C26","v":0},{"$f":"Registreringsskjema!D26","v":0},{"$f":"Registreringsskjema!E26","v":0},{"$f":"Registreringsskjema!F26","v":0},{"$f":"Registreringsskjema!G26","v":0},"Ukorrigert verdi",0]
["Tomt"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"CONCATENATE(\"Verdiberegning \",'Bygg 1'!A1)","v":"Verdiberegning X"}]
[null,null,{"$f":"IF($B$46=1,\"Faktorer_bolig\",\"Faktorer_andre\")","v":"Faktorer_andre"}]
["Valgt faktor_ark",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,3,FALSE)","v":2}]
[null,"Etasje",null,"Faktor_1","Andel %","Faktor_2","Andel %","Faktor_3","Andel %","Faktor_4","Andel %","Beregnet faktor"]
["Hustype","Kjeller","Arealtype %;",{"$f":"IF($B$46=1,Faktorer_bolig!D4,Faktorer_andre!D4)","v":0.1},{"$f":"'Bygg 1'!E8","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F4,Faktorer_andre!F4)","v":0.2},{"$f":"'Bygg 1'!G8","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H4,Faktorer_andre!H4)","v":0.3},{"$f":"'Bygg 1'!I8","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J4,Faktorer_andre!J4)","v":0},null,{"$f":"K48*J48+I48*H48+G48*F48+E48*D48","v":0}]
[{"$f":"$A$1","v":"X"},"Kjeller","Etasjestd %;",{"$f":"IF($B$46=1,Faktorer_bolig!D5,Faktorer_andre!D5)","v":0.4},{"$f":"'Bygg 1'!E9","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F5,Faktorer_andre!F5)","v":0.6},{"$f":"'Bygg 1'!G9","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H5,Faktorer_andre!H5)","v":0.8},{"$f":"'Bygg 1'!I9","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J5,Faktorer_andre!J5)","v":1},{"$f":"'Bygg 1'!K9","v":0},0]
[null,"Kjeller","Tilst/egn;",{"$f":"IF($B$46=1,Faktorer_bolig!D6,Faktorer_andre!D6)","v":0.4},{"$f":"'Bygg 1'!E10","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F6,Faktorer_andre!F6)","v":0.6},{"$f":"'Bygg 1'!G10","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H6,Faktorer_andre!H6)","v":0.8},{"$f":"'Bygg 1'!I10","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J6,Faktorer_andre!J6)","v":1},{"$f":"'Bygg 1'!K10","v":0},0]
[null,"Sokkel/underetasje","Arealtype %;",{"$f":"IF($B$46=1,Faktorer_bolig!D7,Faktorer_andre!D7)","v":0.2},{"$f":"'Bygg 1'!E11","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F7,Faktorer_andre!F7)","v":0.35},{"$f":"'Bygg 1'!G11","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H7,Faktorer_andre!H7)","v":0.5},{"$f":"'Bygg 1'!I11","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J7,Faktorer_andre!J7)","v":0},null,0]
[null,"Sokkel/underetasje","Etasjestd %;",{"$f":"IF($B$46=1,Faktorer_bolig!D8,Faktorer_andre!D8)","v":0.56000000000000005},{"$f":"'Bygg 1'!E12","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F8,Faktorer_andre!F8)","v":0.75},{"$f":"'Bygg 1'!G12","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H8,Faktorer_andre!H8)","v":0.87},{"$f":"'Bygg 1'!I12","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J8,Faktorer_andre!J8)","v":1},{"$f":"'Bygg 1'!K12","v":0},0]
[null,"Sokkel/underetasje","Tilst/egn;",{"$f":"IF($B$46=1,Faktorer_bolig!D9,Faktorer_andre!D9)","v":0.5},{"$f":"'Bygg 1'!E13","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F9,Faktorer_andre!F9)","v":0.65},{"$f":"'Bygg 1'!G13","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H9,Faktorer_andre!H9)","v":0.8},{"$f":"'Bygg 1'!I13","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J9,Faktorer_andre!J9)","v":1},{"$f":"'Bygg 1'!K13","v":0},0]
[null,"1. etg","Arealtype %;",{"$f":"IF($B$46=1,Faktorer_bolig!D10,Faktorer_andre!D10)","v":0.4},{"$f":"'Bygg 1'!E14","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F10,Faktorer_andre!F10)","v":0.7},{"$f":"'Bygg 1'!G14","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H10,Faktorer_andre!H10)","v":1},{"$f":"'Bygg 1'!I14","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J10,Faktorer_andre!J10)","v":0},null,0]
[null,"1. etg","Etasjestd %;",{"$f":"IF($B$46=1,Faktorer_bolig!D11,Faktorer_andre!D11)","v":0.56000000000000005},{"$f":"'Bygg 1'!E15","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F11,Faktorer_andre!F11)","v":0.75},{"$f":"'Bygg 1'!G15","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H11,Faktorer_andre!H11)","v":0.87},{"$f":"'Bygg 1'!I15","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J11,Faktorer_andre!J11)","v":1},{"$f":"'Bygg 1'!K15","v":0},0,"Faktorer for etasjestandard brukes til å korrigere verdi i  Takst 1! F3"]
[null,"1. etg","Tilst/egn;",{"$f":"IF($B$46=1,Faktorer_bolig!D12,Faktorer_andre!D12)","v":0.5},{"$f":"'Bygg 1'!E16","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F12,Faktorer_andre!F12)","v":0.65},{"$f":"'Bygg 1'!G16","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H12,Faktorer_andre!H12)","v":0.8},{"$f":"'Bygg 1'!I16","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J12,Faktorer_andre!J12)","v":1},{"$f":"'Bygg 1'!K16","v":0},0]
[null,"2.etg","Arealtype %;",{"$f":"IF($B$46=1,Faktorer_bolig!D13,Faktorer_andre!D13)","v":0.2},{"$f":"'Bygg 1'!E17","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F13,Faktorer_andre!F13)","v":0.4},{"$f":"'Bygg 1'!G17","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H13,Faktorer_andre!H13)","v":0.6},{"$f":"'Bygg 1'!I17","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J13,Faktorer_andre!J13)","v":0},null,{"$f":"I57*H57+G57*F57+E57*D57","v":0}]
[null,"2.etg","Etasjestd %;",{"$f":"IF($B$46=1,Faktorer_bolig!D14,Faktorer_andre!D14)","v":0.56000000000000005},{"$f":"'Bygg 1'!E18","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F14,Faktorer_andre!F14)","v":0.75},{"$f":"'Bygg 1'!G18","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H14,Faktorer_andre!H14)","v":0.87},{"$f":"'Bygg 1'!I18","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J14,Faktorer_andre!J14)","v":1},{"$f":"'Bygg 1'!K18","v":0},{"$f":"K58*J58+I58*H58+G58*F58+E58*D58","v":0}]
[null,"2.etg","Tilst/egn;",{"$f":"IF($B$46=1,Faktorer_bolig!D15,Faktorer_andre!D15)","v":0.5},{"$f":"'Bygg 1'!E19","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F15,Faktorer_andre!F15)","v":0.65},{"$f":"'Bygg 1'!G19","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H15,Faktorer_andre!H15)","v":0.8},{"$f":"'Bygg 1'!I19","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J15,Faktorer_andre!J15)","v":1},{"$f":"'Bygg 1'!K19","v":0},{"$f":"K59*J59+I59*H59+G59*F59+E59*D59","v":0}]
[null,"Mesanin/kjørebro",{"$f":"IF(ISTEXT(B60),C57,\"\")","v":"Arealtype %;"},{"$f":"IF($B$46=1,Faktorer_bolig!D16,Faktorer_andre!D16)","v":0.1},{"$f":"'Bygg 1'!E20","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F16,Faktorer_andre!F16)","v":0.2},{"$f":"'Bygg 1'!G20","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H16,Faktorer_andre!H16)","v":0.3},{"$f":"'Bygg 1'!I20","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J16,Faktorer_andre!J16)","v":0},null,{"$f":"I60*H60+G60*F60+E60*D60","v":0}]
[null,"Mesanin/kjørebro","Etasjestd %;",{"$f":"IF($B$46=1,Faktorer_bolig!D17,Faktorer_andre!D17)","v":0.4},{"$f":"'Bygg 1'!E21","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F17,Faktorer_andre!F17)","v":0.6},{"$f":"'Bygg 1'!G21","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H17,Faktorer_andre!H17)","v":0.8},{"$f":"'Bygg 1'!I21","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J17,Faktorer_andre!J17)","v":1},{"$f":"'Bygg 1'!K21","v":0},{"$f":"K61*J61+I61*H61+G61*F61+E61*D61","v":0}]
[null,"Mesanin/kjørebro","Tilst/egn;",{"$f":"IF($B$46=1,Faktorer_bolig!D18,Faktorer_andre!D18)","v":0.4},{"$f":"'Bygg 1'!E22","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!F18,Faktorer_andre!F18)","v":0.6},{"$f":"'Bygg 1'!G22","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!H18,Faktorer_andre!H18)","v":0.8},{"$f":"'Bygg 1'!I22","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J18,Faktorer_andre!J18)","v":1},{"$f":"'Bygg 1'!K22","v":0},{"$f":"K62*J62+I62*H62+G62*F62+E62*D62","v":0}]
[null,"Enkel Bolig","Arealtype %;",{"$f":"IF(A64=\"Bolig\",Faktorer_bolig!D19,Faktorer_andre!D19)","v":0},{"$f":"'Bygg 1'!E23","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!F19,Faktorer_andre!F19)","v":0},{"$f":"'Bygg 1'!G23","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!H19,Faktorer_andre!H19)","v":0},{"$f":"'Bygg 1'!I23","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J19,Faktorer_andre!J19)","v":0},null,{"$f":"I63*H63+G63*F63+E63*D63","v":0}]
[null,"Enkel Bolig","Etasjestd %;",{"$f":"IF(A65=\"Bolig\",Faktorer_bolig!D20,Faktorer_andre!E20)","v":0},{"$f":"'Bygg 1'!E24","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!F20,Faktorer_andre!G20)","v":0},{"$f":"'Bygg 1'!G24","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!H20,Faktorer_andre!I20)","v":0},{"$f":"'Bygg 1'!I24","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J20,Faktorer_andre!K20)","v":0},{"$f":"'Bygg 1'!K24","v":0},{"$f":"K64*J64+I64*H64+G64*F64+E64*D64","v":0}]
[null,"Enkel Bolig","Tilst/egn;",{"$f":"IF(A66=\"Bolig\",Faktorer_bolig!D21,Faktorer_andre!E21)","v":0},{"$f":"'Bygg 1'!E25","v":0},{"$f":"IF($A66=\"Bolig\",Faktorer_bolig!F21,Faktorer_andre!G21)","v":0},{"$f":"'Bygg 1'!G25","v":0},{"$f":"IF($A66=\"Bolig\",Faktorer_bolig!H21,Faktorer_andre!I21)","v":0},{"$f":"'Bygg 1'!I25","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!J21,Faktorer_andre!K21)","v":0},{"$f":"'Bygg 1'!K25","v":0},{"$f":"K65*J65+I65*H65+G65*F65+E65*D65","v":0}]
[]
[null,null,"Pris nytt bygg",{"$f":"IF(A68=\"Bolig\",Faktorer_bolig!D22,Faktorer_andre!D19)","v":0},null,{"$f":"IF(C67=\"Bolig\",Faktorer_bolig!F22,Faktorer_andre!F19)","v":0},null,{"$f":"IF('Takst 1'!E3=\"Bolig\",Faktorer_bolig!H22,Faktorer_andre!H19)","v":0},null,null,null,{"$f":"VLOOKUP(A1,Pris_tabell_nytt,2,FALSE)","v":0}]
[{"$f":"$A$1","v":"X"},null,null,{"$f":"Faktorer_bolig!N3","v":"Kjeller"},{"$f":"Faktorer_bolig!O3","v":"undertasje"},{"$f":"Faktorer_bolig!P3","v":"1 etg"},{"$f":"Faktorer_bolig!Q3","v":"2.etg"},{"$f":"Faktorer_bolig!S3","v":0},{"$f":"Faktorer_bolig!T3","v":0}]
[null,null,"Vektet etasjeareal",{"$f":"IF($B$46=1,Faktorer_bolig!N4,Faktorer_andre!M4)","v":0.3},{"$f":"IF($B$46=1,Faktorer_bolig!O4,Faktorer_andre!N4)","v":0.5},{"$f":"IF($B$46=1,Faktorer_bolig!P4,Faktorer_andre!O4)","v":1},{"$f":"IF($B$46=1,Faktorer_bolig!Q4,Faktorer_andre!P4)","v":0.6},{"$f":"IF($B$46=1,Faktorer_bolig!R4,Faktorer_andre!I25)","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!S4,Faktorer_andre!J25)","v":0},null,null,{"$f":"areal_k*D69+areal_u*E69+areal_1*F69+areal_2*G69+B20*H69+B23*I69","v":0}]
[{"$f":"$A$1","v":"X"},null,"Korreksjon for størrelse",null,null,null,"fra",{"$f":"IF($B$46=1,Faktorer_bolig!N15,Faktorer_andre!M18)","v":3000},"m2   til",{"$f":"IF($B$46=1,Faktorer_bolig!P15,Faktorer_andre!O18)","v":4000},{"$f":"IF($B$46=1,Max_areal_korr_1,Max_areal_korr_2)","v":100},{"$f":"MAX(MIN(100-(L69-H70)/(J70-H70)*(100-K70),100),K70)","v":100},"Brukes som utgangspunkt for korreksjon av størrelse"]
["X"]
["X",null,"Nedskrevet verdi etter påkostning i %; min 50%",null,null,null,null,null,null,"Korr pga alder/restverdi",{"$f":"IF(År_siden_ombygg>0,1,0)","v":0},{"$f":"MAX(Faktor_alder,faktor_Minste_restverdi)","v":{"$error":"#DIV/0!"}},"Brukes til å beregne trekk for alder i \"Takst\" celle G44"]
["X",null,"Korr. vedl.h/egnet. Grunnlag \"Normale byggekostnader\" fra \"Teknisk verdiberegning\"",null,null,null,null,null,"Korrigert restverdi pga tilstand egnethet",null,null,{"$f":"(areal_k*L50+areal_u*L53+areal_1*L56+areal_2*L59+B20*L62+B23*L65)/(areal_k+areal_u+areal_1+areal_2+B20+B23)","v":{"$error":"#DIV/0!"}}]
["X",null,"Tomt",null,null,null,null,null,null,null,"Ekstra tomteverdi /bostedstillegg",{"$f":"K33*K32/16","v":0}]
["X"]
[]
[null,null,null,null,null,null,null,null,null,null,"Bygg type",{"$f":"A1","v":"X"}]
[null,null,null,null,null,null,null,null,null,null,"Valgt avskrivningskurvve",{"$f":"VLOOKUP(L77,'Priser nybygg'!B3:F38,4,FALSE)","v":3}]
[null,null,null,null,null,null,null,null,null,null,"Valgt sats",{"$f":"HLOOKUP($L$78,Nedskriving!$J$1:$L$4,3)","v":2.25}]
[null,null,null,null,null,null,null,null,null,null,"Minste restverdi",{"$f":"HLOOKUP($L$78,Nedskriving!$J$1:$L$4,4)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,"m2","år","Faktor","Faktor x m2"]
[null,null,null,null,null,null,null,null,null,null,"Areal av opprinnelig del som ikke er pusset opp",{"$f":"G2*(1-prosent_oppgradering_1/100)","v":0},{"$f":"MIN(J2-E2,397)","v":397},{"$f":"VLOOKUP(M82,Nedskriving!$A$4:$G$400,$L$78+4,FALSE)","v":20},{"$f":"L82*N82","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Opprinnelig hus pusset opp",{"$f":"IF(E3>E4,G2*prosent_oppgradering_1/100,G2*prosent_oppgradering_1/100)","v":0},{"$f":"IF(E4>0,J2-E4,0)","v":0},{"$f":"IF(M83>0,VLOOKUP(M83,Nedskriving!$A$4:$G$119,$L$78+4,FALSE),0)","v":0},{"$f":"L83*N83","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Areal av TILBYGG som er pusset opp",{"$f":"IF(E4>E3,G3*prosent_oppgradering_1/100,0)","v":0},{"$f":"IF(E3=0,0,IF(L84>0,J2-E4,J2-E3))","v":0},{"$f":"IF(M84>0,VLOOKUP(M84,Nedskriving!$A$4:$G$119,$L$78+4,FALSE),0)","v":0},{"$f":"L84*N84","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Tilbygg ikke pusset opp",{"$f":"G3-L84","v":0},{"$f":"IF(E3=0,0,(J2-E3))","v":0},{"$f":"IF(M85>0,VLOOKUP(M85,Nedskriving!$A$4:$G$119,$L$78+4,FALSE),0)","v":0},{"$f":"L85*N85","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(L82:L85)","v":0},null,null,{"$f":"SUM(O82:O85)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Beregnet veid faktor for nedskriving pga alder",{"$f":"O86/L86","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,"Bygningens alder",{"$f":"J2-E2","v":2022}]
[]
[]
[null,null,{"$f":"A1","v":"X"},{"$f":"'Takst 1'!L32","v":0}]
[null,null,"Sum takst",{"$f":"'SUM pr bygg'!G11","v":0}]

{"sheet":"Bygg 2","index":1,"n_rows":93,"n_cols":260,"rows_kept":93,"cut":false,"hidden":false,"merged":[[3,7,3,8],[43,0,43,10],[29,4,29,8],[30,4,30,8],[31,4,31,8]]}
["X"]
[null,null,null,"Byggeår;",0,"Grunnflate;",0,null,"Befaring år;",{"$f":"YEAR(TODAY())","v":2022}]
[null,null,"Tilbygg;","År;",0,null,0]
[null,null,"Ombygd ","År;",0,null,null,"Korrigert pga oppgradering;",null,0]
[null,null,null,null,null,null,null,null,null,"tak max 10 %"]
[]
[null,"Areal"]
[{"$f":"IF($B$45=1,Faktorer_bolig!A4,Faktorer_andre!A4)","v":"Kjeller:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B4,Faktorer_andre!B4)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C4,Faktorer_andre!C4)","v":"svak/uinnr."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E4,Faktorer_andre!E4)","v":"enkel lagerkjeller"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G4,Faktorer_andre!G4)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I4,Faktorer_andre!I4)","v":0},0,{"$f":"IF(areal_k>0,100-SUM(E8:K8),0)","v":0},{"$f":"IF(L8>0,\" % mangler\",IF(L8=0,0,\"Over 100% blir feil!!!\"))","v":0}]
[{"$f":"IF($B$45=1,Faktorer_bolig!A5,Faktorer_andre!A5)","v":0},{"$f":"IF(AND(B8=0,SUM(E8:E10,G8:G10,I8:I10,K9:K10)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B5,Faktorer_andre!B5)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C5,Faktorer_andre!C5)","v":"svak/gråstein"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E5,Faktorer_andre!E5)","v":"enkelt lager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G5,Faktorer_andre!G5)","v":"bra lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I5,Faktorer_andre!I5)","v":"godt bruksareal"},0,{"$f":"IF(areal_k>0,100-SUM(E9:K9),0)","v":0},{"$f":"IF(L9>0,\" % mangler\",IF(L9=0,0,\"Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A6,Faktorer_andre!A6)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B6,Faktorer_andre!B6)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C6,Faktorer_andre!C6)","v":"slitt/dårlig"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E6,Faktorer_andre!E6)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G6,Faktorer_andre!G6)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I6,Faktorer_andre!I6)","v":"svært god"},0,{"$f":"IF(areal_k>0,100-SUM(E10:K10),0)","v":0},{"$f":"IF(L10>0,\" % mangler\",IF(L10=0,0,\"----Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A7,Faktorer_andre!A7)","v":"Sokkel/underetg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B7,Faktorer_andre!B7)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C7,Faktorer_andre!C7)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E7,Faktorer_andre!E7)","v":"enkelt lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G7,Faktorer_andre!G7)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I7,Faktorer_andre!I7)","v":0},0,{"$f":"IF(areal_u>0,100-SUM(E11:K11),0)","v":0},{"$f":"IF(L11>0,\" % mangler\",IF(L11=0,0,\"----Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A8,Faktorer_andre!A8)","v":0},{"$f":"IF(AND(A11=0,SUM(E11:E13,G11:G13,I11:I13,K12:K13)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B8,Faktorer_andre!B8)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C8,Faktorer_andre!C8)","v":"lav/uinnredet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E8,Faktorer_andre!E8)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G8,Faktorer_andre!G8)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I8,Faktorer_andre!I8)","v":"god"},0,{"$f":"IF(areal_u>0,100-SUM(E12:K12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A9,Faktorer_andre!A9)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B9,Faktorer_andre!B9)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C9,Faktorer_andre!C9)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E9,Faktorer_andre!E9)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G9,Faktorer_andre!G9)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I9,Faktorer_andre!I9)","v":"svært god"},0,{"$f":"IF(areal_u>0,100-SUM(E13:K13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A10,Faktorer_andre!A10)","v":"1. etg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B10,Faktorer_andre!B10)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C10,Faktorer_andre!C10)","v":"svak/uegnet."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E10,Faktorer_andre!E10)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G10,Faktorer_andre!G10)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I10,Faktorer_andre!I10)","v":0},null,{"$f":"IF(areal_1>0,100-SUM(E14:K14),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A11,Faktorer_andre!A11)","v":0},{"$f":"IF(AND(A14=0,SUM(E14:E16,G14:G16,I14:I16,K15:K16)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B11,Faktorer_andre!B11)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C11,Faktorer_andre!C11)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E11,Faktorer_andre!E11)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G11,Faktorer_andre!G11)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I11,Faktorer_andre!I11)","v":"god"},0,{"$f":"IF(areal_1>0,100-SUM(E15:K15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A12,Faktorer_andre!A12)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B12,Faktorer_andre!B12)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C12,Faktorer_andre!C12)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E12,Faktorer_andre!E12)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G12,Faktorer_andre!G12)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I12,Faktorer_andre!I12)","v":"svært god"},0,{"$f":"IF(areal_1>0,100-SUM(E16:K16),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A13,Faktorer_andre!A13)","v":"2. etg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B13,Faktorer_andre!B13)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C13,Faktorer_andre!C13)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E13,Faktorer_andre!E13)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G13,Faktorer_andre!G13)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I13,Faktorer_andre!I13)","v":0},0,{"$f":"IF(areal_2>0,100-SUM(E17:K17),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A14,Faktorer_andre!A14)","v":0},{"$f":"IF(AND(A17=0,SUM(E17:E19,G17:G19,I17:I19,K18:K19)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B14,Faktorer_andre!B14)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C14,Faktorer_andre!C14)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E14,Faktorer_andre!E14)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G14,Faktorer_andre!G14)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I14,Faktorer_andre!I14)","v":"god"},0,{"$f":"IF(areal_2>0,100-SUM(E18:K18),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A15,Faktorer_andre!A15)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B15,Faktorer_andre!B15)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C15,Faktorer_andre!C15)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E15,Faktorer_andre!E15)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G15,Faktorer_andre!G15)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I15,Faktorer_andre!I15)","v":"svært god"},0,{"$f":"IF(areal_2>0,100-SUM(E19:K19),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A16,Faktorer_andre!A16)","v":"Kjørebro/ mesanin"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B16,Faktorer_andre!B16)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C16,Faktorer_andre!C16)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E16,Faktorer_andre!E16)","v":"lettlager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G16,Faktorer_andre!G16)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I16,Faktorer_andre!I16)","v":0},0,{"$f":"IF($B$20>0,100-SUM(E20:K20),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A17,Faktorer_andre!A17)","v":0},{"$f":"IF(AND(B20=0,SUM(E20:E22,G20:G22,I20:I22,K21:K22)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B17,Faktorer_andre!B17)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C17,Faktorer_andre!C17)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E17,Faktorer_andre!E17)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G17,Faktorer_andre!G17)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I17,Faktorer_andre!I17)","v":"god"},0,{"$f":"IF($B$20>0,100-SUM(E21:K21),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A18,Faktorer_andre!A18)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B18,Faktorer_andre!B18)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C18,Faktorer_andre!C18)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E18,Faktorer_andre!E18)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G18,Faktorer_andre!G18)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I18,Faktorer_andre!I18)","v":"svært god"},0,0,0]
[{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},0,{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},{"$f":"Faktorer_bolig!C19","v":"svak/uinnr."},0,{"$f":"Faktorer_bolig!E19","v":"enkel"},0,{"$f":"Faktorer_bolig!G19","v":"vanlig"},0,{"$f":"Faktorer_bolig!I19","v":0},0,{"$f":"IF($B$23>0,100-SUM(E23:K23),0)","v":0},{"$f":"IF(L23>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A20","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B20","v":"Etasjestd %;"},{"$f":"Faktorer_bolig!C20","v":"lav"},0,{"$f":"Faktorer_bolig!E20","v":"bra"},0,{"$f":"Faktorer_bolig!G20","v":"god"},0,{"$f":"Faktorer_bolig!I20","v":"topp"},0,{"$f":"IF($B$23>0,100-SUM(E24:K24),0)","v":0},{"$f":"IF(L24>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A21","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B21","v":"Tilst/egn;"},{"$f":"Faktorer_bolig!C21","v":"slitt/dårl"},0,{"$f":"Faktorer_bolig!E21","v":"brukbar"},0,{"$f":"Faktorer_bolig!G21","v":"bra"},0,{"$f":"Faktorer_bolig!I21","v":"sv. god"},0,{"$f":"IF($B$23>0,100-SUM(E25:K25),0)","v":0},{"$f":"IF(L25>0,\" % mangler\",\"\")","v":""}]
[]
[]
[]
["Tomt",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,6)","v":0},"Verdi for opparbeidet gårdstun og hage",null,null,null,null,null,null,null,0]
["Tomt",null,"Tomt,",{"$f":"Registreringsskjema!B23","v":"Vann;"},{"$f":"Registreringsskjema!C23","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"vann og ",{"$f":"Registreringsskjema!B24","v":"Avløp;"},{"$f":"Registreringsskjema!C24","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"avløp",{"$f":"Registreringsskjema!B25","v":"Have/tun;"},{"$f":"Registreringsskjema!C25","v":"velholdt have/tun = 8, funksjonell beplantet have= 5, alminnelig bra = 3, enkel = 1"},null,null,null,null,0,{"$f":"SUM(J30:J32)","v":0}]
["Tomt",null,null,{"$f":"Registreringsskjema!B26","v":0},{"$f":"Registreringsskjema!C26","v":0},{"$f":"Registreringsskjema!D26","v":0},{"$f":"Registreringsskjema!E26","v":0},{"$f":"Registreringsskjema!F26","v":0},{"$f":"Registreringsskjema!G26","v":0},"Ukorrigert verdi",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"CONCATENATE(\"Verdiberegning \",'Bygg 2'!A1)","v":"Verdiberegning X"}]
[]
["Valgt faktor_ark",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,3,FALSE)","v":2},{"$f":"IF($B$45=1,\"Faktorer_bolig\",\"Faktorer_andre\")","v":"Faktorer_andre"}]
[]
["Hustype","Etasje",null,"Faktor_1","Andel %","Faktor_2","Andel %","Faktor_3","Andel %","Faktor_4","Andel %","Beregnet faktor"]
[{"$f":"$A$1","v":"X"},"Kjeller","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D4,Faktorer_andre!D4)","v":0.1},{"$f":"'Bygg 2'!E8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F4,Faktorer_andre!F4)","v":0.2},{"$f":"'Bygg 2'!G8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H4,Faktorer_andre!H4)","v":0.3},{"$f":"'Bygg 2'!I8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J4,Faktorer_andre!J4)","v":0},null,{"$f":"K48*J48+I48*H48+G48*F48+E48*D48","v":0}]
[null,"Kjeller","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D5,Faktorer_andre!D5)","v":0.4},{"$f":"'Bygg 2'!E9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F5,Faktorer_andre!F5)","v":0.6},{"$f":"'Bygg 2'!G9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H5,Faktorer_andre!H5)","v":0.8},{"$f":"'Bygg 2'!I9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J5,Faktorer_andre!J5)","v":1},{"$f":"'Bygg 2'!K9","v":0},0]
[null,"Kjeller","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D6,Faktorer_andre!D6)","v":0.4},{"$f":"'Bygg 2'!E10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F6,Faktorer_andre!F6)","v":0.6},{"$f":"'Bygg 2'!G10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H6,Faktorer_andre!H6)","v":0.8},{"$f":"'Bygg 2'!I10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J6,Faktorer_andre!J6)","v":1},{"$f":"'Bygg 2'!K10","v":0},0]
[null,"Underetasje","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D7,Faktorer_andre!D7)","v":0.2},{"$f":"'Bygg 2'!E11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F7,Faktorer_andre!F7)","v":0.35},{"$f":"'Bygg 2'!G11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H7,Faktorer_andre!H7)","v":0.5},{"$f":"'Bygg 2'!I11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J7,Faktorer_andre!J7)","v":0},null,0]
[null,"Underetasje","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D8,Faktorer_andre!D8)","v":0.56000000000000005},{"$f":"'Bygg 2'!E12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F8,Faktorer_andre!F8)","v":0.75},{"$f":"'Bygg 2'!G12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H8,Faktorer_andre!H8)","v":0.87},{"$f":"'Bygg 2'!I12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J8,Faktorer_andre!J8)","v":1},{"$f":"'Bygg 2'!K12","v":0},0]
[null,"Underetasje","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D9,Faktorer_andre!D9)","v":0.5},{"$f":"'Bygg 2'!E13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F9,Faktorer_andre!F9)","v":0.65},{"$f":"'Bygg 2'!G13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H9,Faktorer_andre!H9)","v":0.8},{"$f":"'Bygg 2'!I13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J9,Faktorer_andre!J9)","v":1},{"$f":"'Bygg 2'!K13","v":0},0]
[null,"1. etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D10,Faktorer_andre!D10)","v":0.4},{"$f":"'Bygg 2'!E14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F10,Faktorer_andre!F10)","v":0.7},{"$f":"'Bygg 2'!G14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H10,Faktorer_andre!H10)","v":1},{"$f":"'Bygg 2'!I14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J10,Faktorer_andre!J10)","v":0},null,0]
[null,"1. etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D11,Faktorer_andre!D11)","v":0.56000000000000005},{"$f":"'Bygg 2'!E15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F11,Faktorer_andre!F11)","v":0.75},{"$f":"'Bygg 2'!G15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H11,Faktorer_andre!H11)","v":0.87},{"$f":"'Bygg 2'!I15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J11,Faktorer_andre!J11)","v":1},{"$f":"'Bygg 2'!K15","v":0},0]
[null,"1. etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D12,Faktorer_andre!D12)","v":0.5},{"$f":"'Bygg 2'!E16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F12,Faktorer_andre!F12)","v":0.65},{"$f":"'Bygg 2'!G16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H12,Faktorer_andre!H12)","v":0.8},{"$f":"'Bygg 2'!I16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J12,Faktorer_andre!J12)","v":1},{"$f":"'Bygg 2'!K16","v":0},0]
[null,"2.etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D13,Faktorer_andre!D13)","v":0.2},{"$f":"'Bygg 2'!E17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F13,Faktorer_andre!F13)","v":0.4},{"$f":"'Bygg 2'!G17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H13,Faktorer_andre!H13)","v":0.6},{"$f":"'Bygg 2'!I17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J13,Faktorer_andre!J13)","v":0},null,{"$f":"I57*H57+G57*F57+E57*D57","v":0}]
[null,"2.etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D14,Faktorer_andre!D14)","v":0.56000000000000005},{"$f":"'Bygg 2'!E18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F14,Faktorer_andre!F14)","v":0.75},{"$f":"'Bygg 2'!G18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H14,Faktorer_andre!H14)","v":0.87},{"$f":"'Bygg 2'!I18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J14,Faktorer_andre!J14)","v":1},{"$f":"'Bygg 2'!K18","v":0},{"$f":"K58*J58+I58*H58+G58*F58+E58*D58","v":0}]
[null,"2.etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D15,Faktorer_andre!D15)","v":0.5},{"$f":"'Bygg 2'!E19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F15,Faktorer_andre!F15)","v":0.65},{"$f":"'Bygg 2'!G19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H15,Faktorer_andre!H15)","v":0.8},{"$f":"'Bygg 2'!I19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J15,Faktorer_andre!J15)","v":1},{"$f":"'Bygg 2'!K19","v":0},{"$f":"K59*J59+I59*H59+G59*F59+E59*D59","v":0}]
[null,"Mesanin/kjørebro",{"$f":"IF(ISTEXT(B60),C57,\"\")","v":"Arealtype %;"},{"$f":"IF($B$45=1,Faktorer_bolig!D16,Faktorer_andre!D16)","v":0.1},{"$f":"'Bygg 2'!E20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F16,Faktorer_andre!F16)","v":0.2},{"$f":"'Bygg 2'!G20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H16,Faktorer_andre!H16)","v":0.3},{"$f":"'Bygg 2'!I20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J16,Faktorer_andre!J16)","v":0},null,{"$f":"I60*H60+G60*F60+E60*D60","v":0}]
[null,"Mesanin/kjørebro","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D17,Faktorer_andre!D17)","v":0.4},{"$f":"'Bygg 2'!E21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F17,Faktorer_andre!F17)","v":0.6},{"$f":"'Bygg 2'!G21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H17,Faktorer_andre!H17)","v":0.8},{"$f":"'Bygg 2'!I21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J17,Faktorer_andre!J17)","v":1},{"$f":"'Bygg 2'!K21","v":0},{"$f":"K61*J61+I61*H61+G61*F61+E61*D61","v":0}]
[null,"Mesanin/kjørebro","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D18,Faktorer_andre!D18)","v":0.4},{"$f":"'Bygg 2'!E22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F18,Faktorer_andre!F18)","v":0.6},{"$f":"'Bygg 2'!G22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H18,Faktorer_andre!H18)","v":0.8},{"$f":"'Bygg 2'!I22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J18,Faktorer_andre!J18)","v":1},{"$f":"'Bygg 2'!K22","v":0},{"$f":"K62*J62+I62*H62+G62*F62+E62*D62","v":0}]
[null,"Enkel Bolig","Arealtype %;",{"$f":"IF(A63=\"Bolig\",Faktorer_bolig!D19,Faktorer_andre!D19)","v":0},{"$f":"'Bygg 2'!E23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!F19,Faktorer_andre!F19)","v":0},{"$f":"'Bygg 2'!G23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!H19,Faktorer_andre!H19)","v":0},{"$f":"'Bygg 2'!I23","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J19,Faktorer_andre!J19)","v":0},null,{"$f":"I63*H63+G63*F63+E63*D63","v":0}]
[null,"Enkel Bolig","Etasjestd %;",{"$f":"IF(A64=\"Bolig\",Faktorer_bolig!D20,Faktorer_andre!E20)","v":0},{"$f":"'Bygg 2'!E24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!F20,Faktorer_andre!G20)","v":0},{"$f":"'Bygg 2'!G24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!H20,Faktorer_andre!I20)","v":0},{"$f":"'Bygg 2'!I24","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J20,Faktorer_andre!K20)","v":0},{"$f":"'Bygg 2'!K24","v":0},{"$f":"K64*J64+I64*H64+G64*F64+E64*D64","v":0}]
[null,"Enkel Bolig","Tilst/egn;",{"$f":"IF(A65=\"Bolig\",Faktorer_bolig!D21,Faktorer_andre!E21)","v":0},{"$f":"'Bygg 2'!E25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!F21,Faktorer_andre!G21)","v":0},{"$f":"'Bygg 2'!G25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!H21,Faktorer_andre!I21)","v":0},{"$f":"'Bygg 2'!I25","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J21,Faktorer_andre!K21)","v":0},{"$f":"'Bygg 2'!K25","v":0},{"$f":"K65*J65+I65*H65+G65*F65+E65*D65","v":0}]
[]
[null,null,"Pris nytt bygg",{"$f":"IF(A68=\"Bolig\",Faktorer_bolig!D22,Faktorer_andre!D19)","v":0},null,{"$f":"IF(C67=\"Bolig\",Faktorer_bolig!F22,Faktorer_andre!F19)","v":0},null,{"$f":"IF('Takst 1'!E3=\"Bolig\",Faktorer_bolig!H22,Faktorer_andre!H19)","v":0},null,null,null,{"$f":"VLOOKUP(A1,Pris_tabell_nytt,2,FALSE)","v":0}]
[{"$f":"$A$1","v":"X"},null,null,{"$f":"Faktorer_bolig!N3","v":"Kjeller"},{"$f":"Faktorer_bolig!O3","v":"undertasje"},{"$f":"Faktorer_bolig!P3","v":"1 etg"},{"$f":"Faktorer_bolig!Q3","v":"2.etg"},{"$f":"Faktorer_bolig!S3","v":0},{"$f":"Faktorer_bolig!T3","v":0}]
[null,null,"Vektet etasjeareal",{"$f":"IF($B$46=1,Faktorer_bolig!N4,Faktorer_andre!M4)","v":0.3},{"$f":"IF($B$46=1,Faktorer_bolig!O4,Faktorer_andre!N4)","v":0.5},{"$f":"IF($B$46=1,Faktorer_bolig!P4,Faktorer_andre!O4)","v":1},{"$f":"IF($B$46=1,Faktorer_bolig!Q4,Faktorer_andre!P4)","v":0.6},{"$f":"IF($B$46=1,Faktorer_bolig!R4,Faktorer_andre!I25)","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!S4,Faktorer_andre!J25)","v":0},null,null,{"$f":"areal_k*D69+areal_u*E69+areal_1*F69+areal_2*G69+B20*H69+B23*I69","v":0}]
[{"$f":"$A$1","v":"X"},null,"Korreksjon for størrelse",null,null,null,"fra",{"$f":"IF($B$46=1,Faktorer_bolig!N15,Faktorer_andre!M18)","v":3000},"m2   til",{"$f":"IF($B$46=1,Faktorer_bolig!P15,Faktorer_andre!O18)","v":4000},{"$f":"IF($B$46=1,Max_areal_korr_1,Max_areal_korr_2)","v":100},{"$f":"MAX(MIN(100-(L69-H70)/(J70-H70)*(100-K70),100),K70)","v":100},"Brukes som utgangspunkt for korreksjon av størrelse"]
["X"]
["X",null,"Nedskrevet verdi etter påkostning i %; min 50%",null,null,null,null,null,null,"Korr pga alder/restverdi",{"$f":"IF(År_siden_ombygg>0,1,0)","v":0},{"$f":"MAX(L80,L87)","v":{"$error":"#DIV/0!"}},"Brukes til å beregne trekk for alder i \"Takst\" celle G44"]
["X",null,"Korr. vedl.h/egnet. Grunnlag \"Normale byggekostnader\" fra \"Teknisk verdiberegning\"",null,null,null,null,null,"Korrigert restverdi pga tilstand egnethet",null,null,{"$f":"(areal_k*L50+areal_u*L53+areal_1*L56+areal_2*L59+B20*L62+B23*L65)/(areal_k+areal_u+areal_1+areal_2+B20+B23)","v":{"$error":"#DIV/0!"}}]
["X",null,"Tomt",null,null,null,null,null,null,null,"Ekstra tomteverdi /bostedstillegg",{"$f":"K33*K32/16","v":0}]
["X"]
[]
[null,null,null,null,null,null,null,null,null,null,"Bygg type",{"$f":"A1","v":"X"}]
[null,null,null,null,null,null,null,null,null,null,"Valgt avskrivningskurvve",{"$f":"VLOOKUP(L77,'Priser nybygg'!B3:F38,4,FALSE)","v":3}]
[null,null,null,null,null,null,null,null,null,null,"Valgt sats",{"$f":"HLOOKUP($L$78,Nedskriving!$J$1:$L$4,3)","v":2.25}]
[null,null,null,null,null,null,null,null,null,null,"Minste restverdi",{"$f":"HLOOKUP($L$78,Nedskriving!$J$1:$L$4,4)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,"m2","år","Faktor","Faktor x m2"]
[null,null,null,null,null,null,null,null,null,null,"Areal av opprinnelig del som ikke er pusset opp",{"$f":"G2*(1-prosent_oppgradering_1/100)","v":0},{"$f":"MIN(J2-E2,397)","v":397},{"$f":"VLOOKUP(M82,Nedskriving!$A$4:$G$400,$L$78+4,FALSE)","v":20},{"$f":"L82*N82","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Opprinnelig hus pusset opp",{"$f":"IF(E3>E4,G2*prosent_oppgradering_1/100,G2*prosent_oppgradering_1/100)","v":0},{"$f":"IF(E4>0,J2-E4,0)","v":0},{"$f":"IF(M83>0,VLOOKUP(M83,Nedskriving!$A$4:$G$119,$L$78+4,FALSE),0)","v":0},{"$f":"L83*N83","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Areal av TILBYGG som er pusset opp",{"$f":"IF(E4>E3,G3*prosent_oppgradering_1/100,0)","v":0},{"$f":"IF(E3=0,0,IF(L84>0,J2-E4,J2-E3))","v":0},{"$f":"IF(M84>0,VLOOKUP(M84,Nedskriving!$A$4:$G$119,$L$78+4,FALSE),0)","v":0},{"$f":"L84*N84","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Tilbygg ikke pusset opp",{"$f":"G3-L84","v":0},{"$f":"IF(E3=0,0,(J2-E3))","v":0},{"$f":"IF(M85>0,VLOOKUP(M85,Nedskriving!$A$4:$G$119,$L$78+4,FALSE),0)","v":0},{"$f":"L85*N85","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(L82:L85)","v":0},null,null,{"$f":"SUM(O82:O85)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Beregnet veid faktor for nedskriving pga alder",{"$f":"O86/L86","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"Bygningens alder",{"$f":"J2-E2","v":2022}]
[]
[]
[null,null,{"$f":"A1","v":"X"},{"$f":"'Takst 1'!L32","v":0}]

{"sheet":"Bygg 3","index":2,"n_rows":93,"n_cols":260,"rows_kept":93,"cut":false,"hidden":false,"merged":[[3,7,3,8],[43,0,43,10],[29,4,29,8],[30,4,30,8],[31,4,31,8]]}
["X",0]
[null,null,null,"Byggeår;",0,"Grunnflate;",0,null,"Befaring år;",0]
[null,null,"Tilbygg;","År;",0,"Grunnflate;",0]
[null,null,"Ombygd ","År;",0,null,null,"Korrigert pga oppgradering;",null,0]
[null,null,null,null,null,null,null,null,null,"tak max 10 %"]
[]
[null,"Areal"]
[{"$f":"IF($B$45=1,Faktorer_bolig!A4,Faktorer_andre!A4)","v":"Kjeller:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B4,Faktorer_andre!B4)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C4,Faktorer_andre!C4)","v":"svak/uinnr."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E4,Faktorer_andre!E4)","v":"enkel lagerkjeller"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G4,Faktorer_andre!G4)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I4,Faktorer_andre!I4)","v":0},0,{"$f":"IF(areal_k>0,100-SUM(E8:K8),0)","v":0},{"$f":"IF(L8>0,\" % mangler\",IF(L8=0,0,\"Over 100% blir feil!!!\"))","v":0}]
[{"$f":"IF($B$45=1,Faktorer_bolig!A5,Faktorer_andre!A5)","v":0},{"$f":"IF(AND(B8=0,SUM(E8:E10,G8:G10,I8:I10,K9:K10)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B5,Faktorer_andre!B5)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C5,Faktorer_andre!C5)","v":"svak/gråstein"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E5,Faktorer_andre!E5)","v":"enkelt lager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G5,Faktorer_andre!G5)","v":"bra lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I5,Faktorer_andre!I5)","v":"godt bruksareal"},0,{"$f":"IF(areal_k>0,100-SUM(E9:K9),0)","v":0},{"$f":"IF(L9>0,\" % mangler\",IF(L9=0,0,\"Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A6,Faktorer_andre!A6)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B6,Faktorer_andre!B6)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C6,Faktorer_andre!C6)","v":"slitt/dårlig"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E6,Faktorer_andre!E6)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G6,Faktorer_andre!G6)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I6,Faktorer_andre!I6)","v":"svært god"},0,{"$f":"IF(areal_k>0,100-SUM(E10:K10),0)","v":0},{"$f":"IF(L10>0,\" % mangler\",IF(L10=0,0,\"----Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A7,Faktorer_andre!A7)","v":"Sokkel/underetg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B7,Faktorer_andre!B7)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C7,Faktorer_andre!C7)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E7,Faktorer_andre!E7)","v":"enkelt lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G7,Faktorer_andre!G7)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I7,Faktorer_andre!I7)","v":0},0,{"$f":"IF(areal_u>0,100-SUM(E11:K11),0)","v":0},{"$f":"IF(L11>0,\" % mangler\",IF(L11=0,0,\"----Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A8,Faktorer_andre!A8)","v":0},{"$f":"IF(AND(A11=0,SUM(E11:E13,G11:G13,I11:I13,K12:K13)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B8,Faktorer_andre!B8)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C8,Faktorer_andre!C8)","v":"lav/uinnredet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E8,Faktorer_andre!E8)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G8,Faktorer_andre!G8)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I8,Faktorer_andre!I8)","v":"god"},0,{"$f":"IF(areal_u>0,100-SUM(E12:K12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A9,Faktorer_andre!A9)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B9,Faktorer_andre!B9)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C9,Faktorer_andre!C9)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E9,Faktorer_andre!E9)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G9,Faktorer_andre!G9)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I9,Faktorer_andre!I9)","v":"svært god"},0,{"$f":"IF(areal_u>0,100-SUM(E13:K13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A10,Faktorer_andre!A10)","v":"1. etg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B10,Faktorer_andre!B10)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C10,Faktorer_andre!C10)","v":"svak/uegnet."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E10,Faktorer_andre!E10)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G10,Faktorer_andre!G10)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I10,Faktorer_andre!I10)","v":0},null,{"$f":"IF(areal_1>0,100-SUM(E14:K14),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A11,Faktorer_andre!A11)","v":0},{"$f":"IF(AND(A14=0,SUM(E14:E16,G14:G16,I14:I16,K15:K16)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B11,Faktorer_andre!B11)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C11,Faktorer_andre!C11)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E11,Faktorer_andre!E11)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G11,Faktorer_andre!G11)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I11,Faktorer_andre!I11)","v":"god"},0,{"$f":"IF(areal_1>0,100-SUM(E15:K15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A12,Faktorer_andre!A12)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B12,Faktorer_andre!B12)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C12,Faktorer_andre!C12)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E12,Faktorer_andre!E12)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G12,Faktorer_andre!G12)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I12,Faktorer_andre!I12)","v":"svært god"},0,{"$f":"IF(areal_1>0,100-SUM(E16:K16),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A13,Faktorer_andre!A13)","v":"2. etg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B13,Faktorer_andre!B13)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C13,Faktorer_andre!C13)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E13,Faktorer_andre!E13)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G13,Faktorer_andre!G13)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I13,Faktorer_andre!I13)","v":0},0,{"$f":"IF(areal_2>0,100-SUM(E17:K17),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A14,Faktorer_andre!A14)","v":0},{"$f":"IF(AND(A17=0,SUM(E17:E19,G17:G19,I17:I19,K18:K19)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B14,Faktorer_andre!B14)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C14,Faktorer_andre!C14)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E14,Faktorer_andre!E14)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G14,Faktorer_andre!G14)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I14,Faktorer_andre!I14)","v":"god"},0,{"$f":"IF(areal_2>0,100-SUM(E18:K18),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A15,Faktorer_andre!A15)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B15,Faktorer_andre!B15)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C15,Faktorer_andre!C15)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E15,Faktorer_andre!E15)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G15,Faktorer_andre!G15)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I15,Faktorer_andre!I15)","v":"svært god"},0,{"$f":"IF(areal_2>0,100-SUM(E19:K19),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A16,Faktorer_andre!A16)","v":"Kjørebro/ mesanin"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B16,Faktorer_andre!B16)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C16,Faktorer_andre!C16)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E16,Faktorer_andre!E16)","v":"lettlager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G16,Faktorer_andre!G16)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I16,Faktorer_andre!I16)","v":0},0,{"$f":"IF($B$20>0,100-SUM(E20:K20),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A17,Faktorer_andre!A17)","v":0},{"$f":"IF(AND(B20=0,SUM(E20:E22,G20:G22,I20:I22,K21:K22)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B17,Faktorer_andre!B17)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C17,Faktorer_andre!C17)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E17,Faktorer_andre!E17)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G17,Faktorer_andre!G17)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I17,Faktorer_andre!I17)","v":"god"},0,{"$f":"IF($B$20>0,100-SUM(E21:K21),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A18,Faktorer_andre!A18)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B18,Faktorer_andre!B18)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C18,Faktorer_andre!C18)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E18,Faktorer_andre!E18)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G18,Faktorer_andre!G18)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I18,Faktorer_andre!I18)","v":"svært god"},0,0,0]
[{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},0,{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},{"$f":"Faktorer_bolig!C19","v":"svak/uinnr."},0,{"$f":"Faktorer_bolig!E19","v":"enkel"},0,{"$f":"Faktorer_bolig!G19","v":"vanlig"},0,{"$f":"Faktorer_bolig!I19","v":0},0,{"$f":"IF($B$23>0,100-SUM(E23:K23),0)","v":0},{"$f":"IF(L23>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A20","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B20","v":"Etasjestd %;"},{"$f":"Faktorer_bolig!C20","v":"lav"},0,{"$f":"Faktorer_bolig!E20","v":"bra"},0,{"$f":"Faktorer_bolig!G20","v":"god"},0,{"$f":"Faktorer_bolig!I20","v":"topp"},0,{"$f":"IF($B$23>0,100-SUM(E24:K24),0)","v":0},{"$f":"IF(L24>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A21","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B21","v":"Tilst/egn;"},{"$f":"Faktorer_bolig!C21","v":"slitt/dårl"},0,{"$f":"Faktorer_bolig!E21","v":"brukbar"},0,{"$f":"Faktorer_bolig!G21","v":"bra"},0,{"$f":"Faktorer_bolig!I21","v":"sv. god"},0,{"$f":"IF($B$23>0,100-SUM(E25:K25),0)","v":0},{"$f":"IF(L25>0,\" % mangler\",\"\")","v":""}]
[]
[]
[]
["Tomt",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,6)","v":0},"Verdi for opparbeidet gårdstun og hage",null,null,null,null,null,null,2,0]
["Tomt",null,"Tomt,",{"$f":"Registreringsskjema!B23","v":"Vann;"},{"$f":"Registreringsskjema!C23","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"vann og",{"$f":"Registreringsskjema!B24","v":"Avløp;"},{"$f":"Registreringsskjema!C24","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"avløp",{"$f":"Registreringsskjema!B25","v":"Have/tun;"},{"$f":"Registreringsskjema!C25","v":"velholdt have/tun = 8, funksjonell beplantet have= 5, alminnelig bra = 3, enkel = 1"},null,null,null,null,0,{"$f":"SUM(J29:J32)","v":2}]
["Tomt",null,null,{"$f":"Registreringsskjema!B26","v":0},{"$f":"Registreringsskjema!C26","v":0},{"$f":"Registreringsskjema!D26","v":0},{"$f":"Registreringsskjema!E26","v":0},{"$f":"Registreringsskjema!F26","v":0},{"$f":"Registreringsskjema!G26","v":0},"Ukorrigert verdi",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"CONCATENATE(\"Verdiberegning \",'Bygg 3'!A1)","v":"Verdiberegning X"}]
[]
["Valgt faktor_ark",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,3,FALSE)","v":2},{"$f":"IF($B$45=1,\"Faktorer_bolig\",\"Faktorer_andre\")","v":"Faktorer_andre"}]
[]
["Hustype","Etasje",null,"Faktor_1","Andel %","Faktor_2","Andel %","Faktor_3","Andel %","Faktor_4","Andel %","Beregnet faktor"]
[{"$f":"$A$1","v":"X"},"Kjeller","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D4,Faktorer_andre!D4)","v":0.1},{"$f":"'Bygg 3'!E8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F4,Faktorer_andre!F4)","v":0.2},{"$f":"'Bygg 3'!G8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H4,Faktorer_andre!H4)","v":0.3},{"$f":"'Bygg 3'!I8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J4,Faktorer_andre!J4)","v":0},null,{"$f":"K48*J48+I48*H48+G48*F48+E48*D48","v":0}]
[null,"Kjeller","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D5,Faktorer_andre!D5)","v":0.4},{"$f":"'Bygg 3'!E9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F5,Faktorer_andre!F5)","v":0.6},{"$f":"'Bygg 3'!G9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H5,Faktorer_andre!H5)","v":0.8},{"$f":"'Bygg 3'!I9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J5,Faktorer_andre!J5)","v":1},{"$f":"'Bygg 3'!K9","v":0},0]
[null,"Kjeller","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D6,Faktorer_andre!D6)","v":0.4},{"$f":"'Bygg 3'!E10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F6,Faktorer_andre!F6)","v":0.6},{"$f":"'Bygg 3'!G10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H6,Faktorer_andre!H6)","v":0.8},{"$f":"'Bygg 3'!I10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J6,Faktorer_andre!J6)","v":1},{"$f":"'Bygg 3'!K10","v":0},0]
[null,"Underetasje","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D7,Faktorer_andre!D7)","v":0.2},{"$f":"'Bygg 3'!E11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F7,Faktorer_andre!F7)","v":0.35},{"$f":"'Bygg 3'!G11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H7,Faktorer_andre!H7)","v":0.5},{"$f":"'Bygg 3'!I11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J7,Faktorer_andre!J7)","v":0},null,0]
[null,"Underetasje","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D8,Faktorer_andre!D8)","v":0.56000000000000005},{"$f":"'Bygg 3'!E12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F8,Faktorer_andre!F8)","v":0.75},{"$f":"'Bygg 3'!G12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H8,Faktorer_andre!H8)","v":0.87},{"$f":"'Bygg 3'!I12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J8,Faktorer_andre!J8)","v":1},{"$f":"'Bygg 3'!K12","v":0},0]
[null,"Underetasje","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D9,Faktorer_andre!D9)","v":0.5},{"$f":"'Bygg 3'!E13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F9,Faktorer_andre!F9)","v":0.65},{"$f":"'Bygg 3'!G13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H9,Faktorer_andre!H9)","v":0.8},{"$f":"'Bygg 3'!I13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J9,Faktorer_andre!J9)","v":1},{"$f":"'Bygg 3'!K13","v":0},0]
[null,"1. etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D10,Faktorer_andre!D10)","v":0.4},{"$f":"'Bygg 3'!E14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F10,Faktorer_andre!F10)","v":0.7},{"$f":"'Bygg 3'!G14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H10,Faktorer_andre!H10)","v":1},{"$f":"'Bygg 3'!I14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J10,Faktorer_andre!J10)","v":0},null,0]
[null,"1. etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D11,Faktorer_andre!D11)","v":0.56000000000000005},{"$f":"'Bygg 3'!E15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F11,Faktorer_andre!F11)","v":0.75},{"$f":"'Bygg 3'!G15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H11,Faktorer_andre!H11)","v":0.87},{"$f":"'Bygg 3'!I15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J11,Faktorer_andre!J11)","v":1},{"$f":"'Bygg 3'!K15","v":0},0]
[null,"1. etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D12,Faktorer_andre!D12)","v":0.5},{"$f":"'Bygg 3'!E16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F12,Faktorer_andre!F12)","v":0.65},{"$f":"'Bygg 3'!G16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H12,Faktorer_andre!H12)","v":0.8},{"$f":"'Bygg 3'!I16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J12,Faktorer_andre!J12)","v":1},{"$f":"'Bygg 3'!K16","v":0},0]
[null,"2.etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D13,Faktorer_andre!D13)","v":0.2},{"$f":"'Bygg 3'!E17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F13,Faktorer_andre!F13)","v":0.4},{"$f":"'Bygg 3'!G17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H13,Faktorer_andre!H13)","v":0.6},{"$f":"'Bygg 3'!I17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J13,Faktorer_andre!J13)","v":0},null,{"$f":"I57*H57+G57*F57+E57*D57","v":0}]
[null,"2.etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D14,Faktorer_andre!D14)","v":0.56000000000000005},{"$f":"'Bygg 3'!E18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F14,Faktorer_andre!F14)","v":0.75},{"$f":"'Bygg 3'!G18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H14,Faktorer_andre!H14)","v":0.87},{"$f":"'Bygg 3'!I18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J14,Faktorer_andre!J14)","v":1},{"$f":"'Bygg 3'!K18","v":0},{"$f":"K58*J58+I58*H58+G58*F58+E58*D58","v":0}]
[null,"2.etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D15,Faktorer_andre!D15)","v":0.5},{"$f":"'Bygg 3'!E19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F15,Faktorer_andre!F15)","v":0.65},{"$f":"'Bygg 3'!G19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H15,Faktorer_andre!H15)","v":0.8},{"$f":"'Bygg 3'!I19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J15,Faktorer_andre!J15)","v":1},{"$f":"'Bygg 3'!K19","v":0},{"$f":"K59*J59+I59*H59+G59*F59+E59*D59","v":0}]
[null,"Mesanin/kjørebro",{"$f":"IF(ISTEXT(B60),C57,\"\")","v":"Arealtype %;"},{"$f":"IF($B$45=1,Faktorer_bolig!D16,Faktorer_andre!D16)","v":0.1},{"$f":"'Bygg 3'!E20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F16,Faktorer_andre!F16)","v":0.2},{"$f":"'Bygg 3'!G20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H16,Faktorer_andre!H16)","v":0.3},{"$f":"'Bygg 3'!I20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J16,Faktorer_andre!J16)","v":0},null,{"$f":"I60*H60+G60*F60+E60*D60","v":0}]
[null,"Mesanin/kjørebro","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D17,Faktorer_andre!D17)","v":0.4},{"$f":"'Bygg 3'!E21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F17,Faktorer_andre!F17)","v":0.6},{"$f":"'Bygg 3'!G21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H17,Faktorer_andre!H17)","v":0.8},{"$f":"'Bygg 3'!I21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J17,Faktorer_andre!J17)","v":1},{"$f":"'Bygg 3'!K21","v":0},{"$f":"K61*J61+I61*H61+G61*F61+E61*D61","v":0}]
[null,"Mesanin/kjørebro","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D18,Faktorer_andre!D18)","v":0.4},{"$f":"'Bygg 3'!E22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F18,Faktorer_andre!F18)","v":0.6},{"$f":"'Bygg 3'!G22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H18,Faktorer_andre!H18)","v":0.8},{"$f":"'Bygg 3'!I22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J18,Faktorer_andre!J18)","v":1},{"$f":"'Bygg 3'!K22","v":0},{"$f":"K62*J62+I62*H62+G62*F62+E62*D62","v":0}]
[null,"Enkel Bolig","Arealtype %;",{"$f":"IF(A63=\"Bolig\",Faktorer_bolig!D19,Faktorer_andre!D19)","v":0},{"$f":"'Bygg 3'!E23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!F19,Faktorer_andre!F19)","v":0},{"$f":"'Bygg 3'!G23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!H19,Faktorer_andre!H19)","v":0},{"$f":"'Bygg 3'!I23","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J19,Faktorer_andre!J19)","v":0},null,{"$f":"I63*H63+G63*F63+E63*D63","v":0}]
[null,"Enkel Bolig","Etasjestd %;",{"$f":"IF(A64=\"Bolig\",Faktorer_bolig!D20,Faktorer_andre!E20)","v":0},{"$f":"'Bygg 3'!E24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!F20,Faktorer_andre!G20)","v":0},{"$f":"'Bygg 3'!G24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!H20,Faktorer_andre!I20)","v":0},{"$f":"'Bygg 3'!I24","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J20,Faktorer_andre!K20)","v":0},{"$f":"'Bygg 3'!K24","v":0},{"$f":"K64*J64+I64*H64+G64*F64+E64*D64","v":0}]
[null,"Enkel Bolig","Tilst/egn;",{"$f":"IF(A65=\"Bolig\",Faktorer_bolig!D21,Faktorer_andre!E21)","v":0},{"$f":"'Bygg 3'!E25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!F21,Faktorer_andre!G21)","v":0},{"$f":"'Bygg 3'!G25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!H21,Faktorer_andre!I21)","v":0},{"$f":"'Bygg 3'!I25","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J21,Faktorer_andre!K21)","v":0},{"$f":"'Bygg 3'!K25","v":0},{"$f":"K65*J65+I65*H65+G65*F65+E65*D65","v":0}]
[]
[null,null,"Pris nytt bygg",{"$f":"IF(A68=\"Bolig\",Faktorer_bolig!D22,Faktorer_andre!D19)","v":0},null,{"$f":"IF(C67=\"Bolig\",Faktorer_bolig!F22,Faktorer_andre!F19)","v":0},null,{"$f":"IF('Takst 1'!E3=\"Bolig\",Faktorer_bolig!H22,Faktorer_andre!H19)","v":0},null,null,null,{"$f":"VLOOKUP(A1,Pris_tabell_nytt,2,FALSE)","v":0}]
[{"$f":"$A$1","v":"X"},null,null,{"$f":"Faktorer_bolig!N3","v":"Kjeller"},{"$f":"Faktorer_bolig!O3","v":"undertasje"},{"$f":"Faktorer_bolig!P3","v":"1 etg"},{"$f":"Faktorer_bolig!Q3","v":"2.etg"},{"$f":"Faktorer_bolig!S3","v":0},{"$f":"Faktorer_bolig!T3","v":0}]
[null,null,"Vektet etasjeareal",{"$f":"IF($B$46=1,Faktorer_bolig!N4,Faktorer_andre!M4)","v":0.3},{"$f":"IF($B$46=1,Faktorer_bolig!O4,Faktorer_andre!N4)","v":0.5},{"$f":"IF($B$46=1,Faktorer_bolig!P4,Faktorer_andre!O4)","v":1},{"$f":"IF($B$46=1,Faktorer_bolig!Q4,Faktorer_andre!P4)","v":0.6},{"$f":"IF($B$46=1,Faktorer_bolig!R4,Faktorer_andre!I25)","v":0},{"$f":"IF($B$46=1,Faktorer_bolig!S4,Faktorer_andre!J25)","v":0},null,null,{"$f":"areal_k*D69+areal_u*E69+areal_1*F69+areal_2*G69+B20*H69+B23*I69","v":0}]
[{"$f":"$A$1","v":"X"},null,"Korreksjon for størrelse",null,null,null,"fra",{"$f":"IF($B$46=1,Faktorer_bolig!N15,Faktorer_andre!M18)","v":3000},"m2   til",{"$f":"IF($B$46=1,Faktorer_bolig!P15,Faktorer_andre!O18)","v":4000},{"$f":"IF($B$46=1,Max_areal_korr_1,Max_areal_korr_2)","v":100},{"$f":"MAX(MIN(100-(L69-H70)/(J70-H70)*(100-K70),100),K70)","v":100},"Brukes som utgangspunkt for korreksjon av størrelse"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(MIN(((L71-(MIN(P70,N71)))*0.25)+100,100),O71)","v":100}]
["X",null,"Nedskrevet verdi etter påkostning i %; min 50%",null,null,null,null,null,null,"Korr pga alder/restverdi",{"$f":"IF(År_siden_ombygg>0,1,0)","v":0},{"$f":"MAX(L80,L87)","v":{"$error":"#N/A"}},"Brukes til å beregne trekk for alder i \"Takst\" celle G44"]
["X",null,"Korr. vedl.h/egnet. Grunnlag \"Normale byggekostnader\" fra \"Teknisk verdiberegning\"",null,null,null,null,null,"Korrigert restverdi pga tilstand egnethet",null,null,{"$f":"(areal_k*L50+areal_u*L53+areal_1*L56+areal_2*L59+B20*L62+B23*L65)/(areal_k+areal_u+areal_1+areal_2+B20+B23)","v":{"$error":"#DIV/0!"}}]
["X",null,"Tomt",null,null,null,null,null,null,null,"Ekstra tomteverdi /bostedstillegg",{"$f":"K33*K32/16","v":0}]
["X"]
[]
[null,null,null,null,null,null,null,null,null,null,"Bygg type",{"$f":"A1","v":"X"}]
[null,null,null,null,null,null,null,null,null,null,"Valgt avskrivningskurvve",{"$f":"VLOOKUP(L77,'Priser nybygg'!B3:F38,4,FALSE)","v":3}]
[null,null,null,null,null,null,null,null,null,null,"Valgt sats",{"$f":"HLOOKUP($L$78,Nedskriving!$J$1:$L$4,3)","v":2.25}]
[null,null,null,null,null,null,null,null,null,null,"Minste restverdi",{"$f":"HLOOKUP($L$78,Nedskriving!$J$1:$L$4,4)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,"m2","år","Faktor","Faktor x m2"]
[null,null,null,null,null,null,null,null,null,null,"Areal av opprinnelig del som ikke er pusset opp",{"$f":"G2*(1-prosent_oppgradering_1/100)","v":0},{"$f":"MIN(J2-E2,397)","v":0},{"$f":"VLOOKUP(M82,Nedskriving!$A$4:$G$400,$L$78+4,FALSE)","v":{"$error":"#N/A"}},{"$f":"L82*N82","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Opprinnelig hus pusset opp",{"$f":"IF(E3>E4,G2*prosent_oppgradering_1/100,G2*prosent_oppgradering_1/100)","v":0},{"$f":"IF(E4>0,J2-E4,0)","v":0},{"$f":"IF(M83>0,VLOOKUP(M83,Nedskriving!$A$4:$G$119,$L$78+4,FALSE),0)","v":0},{"$f":"L83*N83","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Areal av TILBYGG som er pusset opp",{"$f":"IF(E4>E3,G3*prosent_oppgradering_1/100,0)","v":0},{"$f":"IF(E3=0,0,IF(L84>0,J2-E4,J2-E3))","v":0},{"$f":"IF(M84>0,VLOOKUP(M84,Nedskriving!$A$4:$G$119,$L$78+4,FALSE),0)","v":0},{"$f":"L84*N84","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Tilbygg ikke pusset opp",{"$f":"G3-L84","v":0},{"$f":"IF(E3=0,0,(J2-E3))","v":0},{"$f":"IF(M85>0,VLOOKUP(M85,Nedskriving!$A$4:$G$119,$L$78+4,FALSE),0)","v":0},{"$f":"L85*N85","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(L82:L85)","v":0},null,null,{"$f":"SUM(O82:O85)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"Beregnet veid faktor for nedskriving pga alder",{"$f":"O86/L86","v":{"$error":"#N/A"}}]
[]
[]
[null,null,"Bygningens alder",{"$f":"J2-E2","v":0}]
[]
[]
[null,null,{"$f":"A1","v":"X"},{"$f":"'Takst 1'!L32","v":0}]

{"sheet":"Bygg 4","index":3,"n_rows":90,"n_cols":260,"rows_kept":90,"cut":false,"hidden":false,"merged":[[3,7,3,8],[43,0,43,10],[29,4,29,8],[30,4,30,8],[31,4,31,8]]}
["X",0]
[null,null,null,"Byggeår;",0,"Grunnflate;",0,null,"Befaring år;",0]
[null,null,"Tilbygg;","År;",0,"Grunnflate;",0]
[null,null,"Ombygd ","År;",0,null,null,"Korrigert pga oppgradering;",null,0]
[null,null,null,null,null,null,null,null,null,"tak max 10 %"]
[]
[null,"Areal"]
[{"$f":"IF($B$45=1,Faktorer_bolig!A4,Faktorer_andre!A4)","v":"Kjeller:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B4,Faktorer_andre!B4)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C4,Faktorer_andre!C4)","v":"svak/uinnr."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E4,Faktorer_andre!E4)","v":"enkel lagerkjeller"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G4,Faktorer_andre!G4)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I4,Faktorer_andre!I4)","v":0},0,{"$f":"IF(areal_k>0,100-SUM(E8:K8),0)","v":0},{"$f":"IF(L8>0,\" % mangler\",IF(L8=0,0,\"Over 100% blir feil!!!\"))","v":0}]
[{"$f":"IF($B$45=1,Faktorer_bolig!A5,Faktorer_andre!A5)","v":0},{"$f":"IF(AND(B8=0,SUM(E8:E10,G8:G10,I8:I10,K9:K10)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B5,Faktorer_andre!B5)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C5,Faktorer_andre!C5)","v":"svak/gråstein"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E5,Faktorer_andre!E5)","v":"enkelt lager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G5,Faktorer_andre!G5)","v":"bra lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I5,Faktorer_andre!I5)","v":"godt bruksareal"},0,{"$f":"IF(areal_k>0,100-SUM(E9:K9),0)","v":0},{"$f":"IF(L9>0,\" % mangler\",IF(L9=0,0,\"Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A6,Faktorer_andre!A6)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B6,Faktorer_andre!B6)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C6,Faktorer_andre!C6)","v":"slitt/dårlig"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E6,Faktorer_andre!E6)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G6,Faktorer_andre!G6)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I6,Faktorer_andre!I6)","v":"svært god"},0,{"$f":"IF(areal_k>0,100-SUM(E10:K10),0)","v":0},{"$f":"IF(L10>0,\" % mangler\",IF(L10=0,0,\"----Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A7,Faktorer_andre!A7)","v":"Sokkel/underetg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B7,Faktorer_andre!B7)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C7,Faktorer_andre!C7)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E7,Faktorer_andre!E7)","v":"enkelt lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G7,Faktorer_andre!G7)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I7,Faktorer_andre!I7)","v":0},0,{"$f":"IF(areal_u>0,100-SUM(E11:K11),0)","v":0},{"$f":"IF(L11>0,\" % mangler\",IF(L11=0,0,\"----Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A8,Faktorer_andre!A8)","v":0},{"$f":"IF(AND(A11=0,SUM(E11:E13,G11:G13,I11:I13,K12:K13)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B8,Faktorer_andre!B8)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C8,Faktorer_andre!C8)","v":"lav/uinnredet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E8,Faktorer_andre!E8)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G8,Faktorer_andre!G8)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I8,Faktorer_andre!I8)","v":"god"},0,{"$f":"IF(areal_u>0,100-SUM(E12:K12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A9,Faktorer_andre!A9)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B9,Faktorer_andre!B9)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C9,Faktorer_andre!C9)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E9,Faktorer_andre!E9)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G9,Faktorer_andre!G9)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I9,Faktorer_andre!I9)","v":"svært god"},0,{"$f":"IF(areal_u>0,100-SUM(E13:K13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A10,Faktorer_andre!A10)","v":"1. etg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B10,Faktorer_andre!B10)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C10,Faktorer_andre!C10)","v":"svak/uegnet."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E10,Faktorer_andre!E10)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G10,Faktorer_andre!G10)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I10,Faktorer_andre!I10)","v":0},null,{"$f":"IF(areal_1>0,100-SUM(E14:K14),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A11,Faktorer_andre!A11)","v":0},{"$f":"IF(AND(A14=0,SUM(E14:E16,G14:G16,I14:I16,K15:K16)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B11,Faktorer_andre!B11)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C11,Faktorer_andre!C11)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E11,Faktorer_andre!E11)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G11,Faktorer_andre!G11)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I11,Faktorer_andre!I11)","v":"god"},0,{"$f":"IF(areal_1>0,100-SUM(E15:K15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A12,Faktorer_andre!A12)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B12,Faktorer_andre!B12)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C12,Faktorer_andre!C12)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E12,Faktorer_andre!E12)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G12,Faktorer_andre!G12)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I12,Faktorer_andre!I12)","v":"svært god"},0,{"$f":"IF(areal_1>0,100-SUM(E16:K16),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A13,Faktorer_andre!A13)","v":"2. etg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B13,Faktorer_andre!B13)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C13,Faktorer_andre!C13)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E13,Faktorer_andre!E13)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G13,Faktorer_andre!G13)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I13,Faktorer_andre!I13)","v":0},0,{"$f":"IF(areal_2>0,100-SUM(E17:K17),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A14,Faktorer_andre!A14)","v":0},{"$f":"IF(AND(A17=0,SUM(E17:E19,G17:G19,I17:I19,K18:K19)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B14,Faktorer_andre!B14)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C14,Faktorer_andre!C14)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E14,Faktorer_andre!E14)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G14,Faktorer_andre!G14)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I14,Faktorer_andre!I14)","v":"god"},0,{"$f":"IF(areal_2>0,100-SUM(E18:K18),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A15,Faktorer_andre!A15)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B15,Faktorer_andre!B15)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C15,Faktorer_andre!C15)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E15,Faktorer_andre!E15)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G15,Faktorer_andre!G15)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I15,Faktorer_andre!I15)","v":"svært god"},0,{"$f":"IF(areal_2>0,100-SUM(E19:K19),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A16,Faktorer_andre!A16)","v":"Kjørebro/ mesanin"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B16,Faktorer_andre!B16)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C16,Faktorer_andre!C16)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E16,Faktorer_andre!E16)","v":"lettlager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G16,Faktorer_andre!G16)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I16,Faktorer_andre!I16)","v":0},0,{"$f":"IF($B$20>0,100-SUM(E20:K20),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A17,Faktorer_andre!A17)","v":0},{"$f":"IF(AND(B20=0,SUM(E20:E22,G20:G22,I20:I22,K21:K22)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B17,Faktorer_andre!B17)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C17,Faktorer_andre!C17)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E17,Faktorer_andre!E17)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G17,Faktorer_andre!G17)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I17,Faktorer_andre!I17)","v":"god"},0,{"$f":"IF($B$20>0,100-SUM(E21:K21),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A18,Faktorer_andre!A18)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B18,Faktorer_andre!B18)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C18,Faktorer_andre!C18)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E18,Faktorer_andre!E18)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G18,Faktorer_andre!G18)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I18,Faktorer_andre!I18)","v":"svært god"},0,0,0]
[{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},0,{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},{"$f":"Faktorer_bolig!C19","v":"svak/uinnr."},0,{"$f":"Faktorer_bolig!E19","v":"enkel"},0,{"$f":"Faktorer_bolig!G19","v":"vanlig"},0,{"$f":"Faktorer_bolig!I19","v":0},0,{"$f":"IF($B$23>0,100-SUM(E23:K23),0)","v":0},{"$f":"IF(L23>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A20","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B20","v":"Etasjestd %;"},{"$f":"Faktorer_bolig!C20","v":"lav"},0,{"$f":"Faktorer_bolig!E20","v":"bra"},0,{"$f":"Faktorer_bolig!G20","v":"god"},0,{"$f":"Faktorer_bolig!I20","v":"topp"},0,{"$f":"IF($B$23>0,100-SUM(E24:K24),0)","v":0},{"$f":"IF(L24>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A21","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B21","v":"Tilst/egn;"},{"$f":"Faktorer_bolig!C21","v":"slitt/dårl"},0,{"$f":"Faktorer_bolig!E21","v":"brukbar"},0,{"$f":"Faktorer_bolig!G21","v":"bra"},0,{"$f":"Faktorer_bolig!I21","v":"sv. god"},0,{"$f":"IF($B$23>0,100-SUM(E25:K25),0)","v":0},{"$f":"IF(L25>0,\" % mangler\",\"\")","v":""}]
[]
[]
[]
["Tomt",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,6)","v":0},"Verdi for opparbeidet gårdstun og hage",null,null,null,null,null,null,2,0]
["Tomt",null,"Tomt,",{"$f":"Registreringsskjema!B23","v":"Vann;"},{"$f":"Registreringsskjema!C23","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"vann og ",{"$f":"Registreringsskjema!B24","v":"Avløp;"},{"$f":"Registreringsskjema!C24","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"avløp",{"$f":"Registreringsskjema!B25","v":"Have/tun;"},{"$f":"Registreringsskjema!C25","v":"velholdt have/tun = 8, funksjonell beplantet have= 5, alminnelig bra = 3, enkel = 1"},null,null,null,null,0,{"$f":"J30+J31+J32","v":0}]
["Tomt",null,null,{"$f":"Registreringsskjema!B26","v":0},{"$f":"Registreringsskjema!C26","v":0},{"$f":"Registreringsskjema!D26","v":0},{"$f":"Registreringsskjema!E26","v":0},{"$f":"Registreringsskjema!F26","v":0},{"$f":"Registreringsskjema!G26","v":0},"Ukorrigert verdi",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"CONCATENATE(\"Verdiberegning \",'Bygg 4'!A1)","v":"Verdiberegning X"}]
[]
["Valgt faktor_ark",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,3,FALSE)","v":2},{"$f":"IF($B$45=1,\"Faktorer_bolig\",\"Faktorer_andre\")","v":"Faktorer_andre"}]
[]
["Hustype","Etasje",null,"Faktor_1","Andel %","Faktor_2","Andel %","Faktor_3","Andel %","Faktor_4","Andel %","Beregnet faktor"]
[{"$f":"$A$1","v":"X"},"Kjeller","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D4,Faktorer_andre!D4)","v":0.1},{"$f":"'Bygg 4'!E8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F4,Faktorer_andre!F4)","v":0.2},{"$f":"'Bygg 4'!G8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H4,Faktorer_andre!H4)","v":0.3},{"$f":"'Bygg 4'!I8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J4,Faktorer_andre!J4)","v":0},null,{"$f":"K48*J48+I48*H48+G48*F48+E48*D48","v":0}]
[null,"Kjeller","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D5,Faktorer_andre!D5)","v":0.4},{"$f":"'Bygg 4'!E9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F5,Faktorer_andre!F5)","v":0.6},{"$f":"'Bygg 4'!G9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H5,Faktorer_andre!H5)","v":0.8},{"$f":"'Bygg 4'!I9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J5,Faktorer_andre!J5)","v":1},{"$f":"'Bygg 4'!K9","v":0},0]
[null,"Kjeller","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D6,Faktorer_andre!D6)","v":0.4},{"$f":"'Bygg 4'!E10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F6,Faktorer_andre!F6)","v":0.6},{"$f":"'Bygg 4'!G10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H6,Faktorer_andre!H6)","v":0.8},{"$f":"'Bygg 4'!I10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J6,Faktorer_andre!J6)","v":1},{"$f":"'Bygg 4'!K10","v":0},0]
[null,"Underetasje","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D7,Faktorer_andre!D7)","v":0.2},{"$f":"'Bygg 4'!E11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F7,Faktorer_andre!F7)","v":0.35},{"$f":"'Bygg 4'!G11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H7,Faktorer_andre!H7)","v":0.5},{"$f":"'Bygg 4'!I11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J7,Faktorer_andre!J7)","v":0},null,0]
[null,"Underetasje","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D8,Faktorer_andre!D8)","v":0.56000000000000005},{"$f":"'Bygg 4'!E12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F8,Faktorer_andre!F8)","v":0.75},{"$f":"'Bygg 4'!G12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H8,Faktorer_andre!H8)","v":0.87},{"$f":"'Bygg 4'!I12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J8,Faktorer_andre!J8)","v":1},{"$f":"'Bygg 4'!K12","v":0},0]
[null,"Underetasje","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D9,Faktorer_andre!D9)","v":0.5},{"$f":"'Bygg 4'!E13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F9,Faktorer_andre!F9)","v":0.65},{"$f":"'Bygg 4'!G13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H9,Faktorer_andre!H9)","v":0.8},{"$f":"'Bygg 4'!I13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J9,Faktorer_andre!J9)","v":1},{"$f":"'Bygg 4'!K13","v":0},0]
[null,"1. etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D10,Faktorer_andre!D10)","v":0.4},{"$f":"'Bygg 4'!E14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F10,Faktorer_andre!F10)","v":0.7},{"$f":"'Bygg 4'!G14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H10,Faktorer_andre!H10)","v":1},{"$f":"'Bygg 4'!I14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J10,Faktorer_andre!J10)","v":0},null,0]
[null,"1. etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D11,Faktorer_andre!D11)","v":0.56000000000000005},{"$f":"'Bygg 4'!E15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F11,Faktorer_andre!F11)","v":0.75},{"$f":"'Bygg 4'!G15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H11,Faktorer_andre!H11)","v":0.87},{"$f":"'Bygg 4'!I15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J11,Faktorer_andre!J11)","v":1},{"$f":"'Bygg 4'!K15","v":0},0]
[null,"1. etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D12,Faktorer_andre!D12)","v":0.5},{"$f":"'Bygg 4'!E16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F12,Faktorer_andre!F12)","v":0.65},{"$f":"'Bygg 4'!G16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H12,Faktorer_andre!H12)","v":0.8},{"$f":"'Bygg 4'!I16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J12,Faktorer_andre!J12)","v":1},{"$f":"'Bygg 4'!K16","v":0},0]
[null,"2.etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D13,Faktorer_andre!D13)","v":0.2},{"$f":"'Bygg 4'!E17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F13,Faktorer_andre!F13)","v":0.4},{"$f":"'Bygg 4'!G17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H13,Faktorer_andre!H13)","v":0.6},{"$f":"'Bygg 4'!I17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J13,Faktorer_andre!J13)","v":0},null,{"$f":"I57*H57+G57*F57+E57*D57","v":0}]
[null,"2.etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D14,Faktorer_andre!D14)","v":0.56000000000000005},{"$f":"'Bygg 4'!E18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F14,Faktorer_andre!F14)","v":0.75},{"$f":"'Bygg 4'!G18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H14,Faktorer_andre!H14)","v":0.87},{"$f":"'Bygg 4'!I18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J14,Faktorer_andre!J14)","v":1},{"$f":"'Bygg 4'!K18","v":0},{"$f":"K58*J58+I58*H58+G58*F58+E58*D58","v":0}]
[null,"2.etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D15,Faktorer_andre!D15)","v":0.5},{"$f":"'Bygg 4'!E19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F15,Faktorer_andre!F15)","v":0.65},{"$f":"'Bygg 4'!G19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H15,Faktorer_andre!H15)","v":0.8},{"$f":"'Bygg 4'!I19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J15,Faktorer_andre!J15)","v":1},{"$f":"'Bygg 4'!K19","v":0},{"$f":"K59*J59+I59*H59+G59*F59+E59*D59","v":0}]
[null,"Mesanin/kjørebro",{"$f":"IF(ISTEXT(B60),C57,\"\")","v":"Arealtype %;"},{"$f":"IF($B$45=1,Faktorer_bolig!D16,Faktorer_andre!D16)","v":0.1},{"$f":"'Bygg 4'!E20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F16,Faktorer_andre!F16)","v":0.2},{"$f":"'Bygg 4'!G20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H16,Faktorer_andre!H16)","v":0.3},{"$f":"'Bygg 4'!I20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J16,Faktorer_andre!J16)","v":0},null,{"$f":"I60*H60+G60*F60+E60*D60","v":0}]
[null,"Mesanin/kjørebro","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D17,Faktorer_andre!D17)","v":0.4},{"$f":"'Bygg 4'!E21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F17,Faktorer_andre!F17)","v":0.6},{"$f":"'Bygg 4'!G21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H17,Faktorer_andre!H17)","v":0.8},{"$f":"'Bygg 4'!I21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J17,Faktorer_andre!J17)","v":1},{"$f":"'Bygg 4'!K21","v":0},{"$f":"K61*J61+I61*H61+G61*F61+E61*D61","v":0}]
[null,"Mesanin/kjørebro","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D18,Faktorer_andre!D18)","v":0.4},{"$f":"'Bygg 4'!E22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F18,Faktorer_andre!F18)","v":0.6},{"$f":"'Bygg 4'!G22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H18,Faktorer_andre!H18)","v":0.8},{"$f":"'Bygg 4'!I22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J18,Faktorer_andre!J18)","v":1},{"$f":"'Bygg 4'!K22","v":0},{"$f":"K62*J62+I62*H62+G62*F62+E62*D62","v":0}]
[null,"Enkel Bolig","Arealtype %;",{"$f":"IF(A63=\"Bolig\",Faktorer_bolig!D19,Faktorer_andre!D19)","v":0},{"$f":"'Bygg 4'!E23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!F19,Faktorer_andre!F19)","v":0},{"$f":"'Bygg 4'!G23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!H19,Faktorer_andre!H19)","v":0},{"$f":"'Bygg 4'!I23","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J19,Faktorer_andre!J19)","v":0},null,{"$f":"I63*H63+G63*F63+E63*D63","v":0}]
[null,"Enkel Bolig","Etasjestd %;",{"$f":"IF(A64=\"Bolig\",Faktorer_bolig!D20,Faktorer_andre!E20)","v":0},{"$f":"'Bygg 4'!E24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!F20,Faktorer_andre!G20)","v":0},{"$f":"'Bygg 4'!G24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!H20,Faktorer_andre!I20)","v":0},{"$f":"'Bygg 4'!I24","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J20,Faktorer_andre!K20)","v":0},{"$f":"'Bygg 4'!K24","v":0},{"$f":"K64*J64+I64*H64+G64*F64+E64*D64","v":0}]
[null,"Enkel Bolig","Tilst/egn;",{"$f":"IF(A65=\"Bolig\",Faktorer_bolig!D21,Faktorer_andre!E21)","v":0},{"$f":"'Bygg 4'!E25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!F21,Faktorer_andre!G21)","v":0},{"$f":"'Bygg 4'!G25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!H21,Faktorer_andre!I21)","v":0},{"$f":"'Bygg 4'!I25","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J21,Faktorer_andre!K21)","v":0},{"$f":"'Bygg 4'!K25","v":0},{"$f":"K65*J65+I65*H65+G65*F65+E65*D65","v":0}]
[]
[{"$f":"$A$1","v":"X"},null,"Pris nytt bygg",{"$f":"IF(A67=\"Bolig\",Faktorer_bolig!D22,Faktorer_andre!D19)","v":0},null,{"$f":"IF(C67=\"Bolig\",Faktorer_bolig!F22,Faktorer_andre!F19)","v":0},null,{"$f":"IF('Takst 1'!E3=\"Bolig\",Faktorer_bolig!H22,Faktorer_andre!H19)","v":0},null,null,null,{"$f":"VLOOKUP(A1,Pris_tabell_nytt,2,FALSE)","v":0}]
[null,null,null,{"$f":"Faktorer_bolig!N3","v":"Kjeller"},{"$f":"Faktorer_bolig!O3","v":"undertasje"},{"$f":"Faktorer_bolig!P3","v":"1 etg"},{"$f":"Faktorer_bolig!Q3","v":"2.etg"},{"$f":"Faktorer_bolig!S3","v":0},{"$f":"Faktorer_bolig!T3","v":0}]
[{"$f":"$A$1","v":"X"},null,"Vektet etasjeareal",{"$f":"IF($B$45=1,Faktorer_bolig!N4,Faktorer_andre!M4)","v":0.3},{"$f":"IF($B$45=1,Faktorer_bolig!O4,Faktorer_andre!N4)","v":0.5},{"$f":"IF($B$45=1,Faktorer_bolig!P4,Faktorer_andre!O4)","v":1},{"$f":"IF($B$45=1,Faktorer_bolig!Q4,Faktorer_andre!P4)","v":0.6},{"$f":"IF($B$45=1,Faktorer_bolig!R4,Faktorer_andre!Q4)","v":0.3},{"$f":"IF($B$45=1,Faktorer_bolig!S4,Faktorer_andre!J25)","v":0},null,null,{"$f":"areal_k*D69+areal_u*E69+areal_1*F69+areal_2*G69+B20*H69+B23*I69","v":0}]
["X",null,"Korreksjon for størrelse",null,null,null,"fra",{"$f":"IF($B$45=1,Faktorer_bolig!N15,Faktorer_andre!M18)","v":3000},"m2   til",{"$f":"IF($B$45=1,Faktorer_bolig!P15,Faktorer_andre!O18)","v":4000},{"$f":"IF($B$45=1,Max_areal_korr_1,Max_areal_korr_2)","v":100},{"$f":"MAX(MIN(100-(L69-H70)/(J70-H70)*(100-K70),100),K70)","v":100},"Denne satsen brukes kun i Takst til å korrigere nyverdien",null,null,{"$f":"MAX(MIN(((L70-(MIN(P69,N70)))*0.25)+100,100),O70)","v":100}]
["X",null,"Nedskrevet verdi pga alder i %",null,null,null,null,null,null,null,{"$f":"VLOOKUP('Bygg 3'!A72,'Priser nybygg'!B3:F22,4,FALSE)","v":{"$error":"#N/A"}},null,"største verdi"]
["X",null,"Nedskrevet verdi etter påkostning i %; min 50%",null,null,null,null,0.02,null,null,null,{"$f":"MAX(L86,L79)","v":{"$error":"#DIV/0!"}},"velges"]
["X",null,"Korr. vedl.h/egnet. Grunnlag \"Normale byggekostnader\" fra \"Teknisk verdiberegning\"",null,null,null,null,null,"Korrigert restverdi pga mangler",null,null,{"$f":"(areal_k*L50+areal_u*L53+areal_1*L56+areal_2*L59+B20*L62+B23*L65)/(areal_k+areal_u+areal_1+areal_2+B20+B23)","v":{"$error":"#DIV/0!"}},"Brukes til å beregne trekk for alder i \"Takst\" "]
["X",null,"Tomt",null,null,null,null,null,null,null,null,{"$f":"K33*K32/18","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Bygg type",{"$f":"A1","v":"X"}]
[null,null,null,null,null,null,null,null,null,null,"Valgt avskrivningskurvve",{"$f":"VLOOKUP(L76,'Priser nybygg'!B3:F38,4,FALSE)","v":3}]
[null,null,null,null,null,null,null,null,null,null,"Valgt sats",{"$f":"HLOOKUP($L$77,Nedskriving!$J$1:$L$4,3)","v":2.25}]
[null,null,null,null,null,null,null,null,null,null,"Minste restverdi",{"$f":"HLOOKUP($L$77,Nedskriving!$J$1:$L$4,4)","v":20}]
[]
[null,null,null,null,null,null,null,null,null,null,"Areal av opprinnelig del som ikke er pusset opp",{"$f":"G2*(1-prosent_oppgradering_1/100)","v":0},{"$f":"MIN(J2-E2,397)","v":0},{"$f":"IF(M81>0,VLOOKUP(M81,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L81*N81","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Opprinnelig hus pusset opp",{"$f":"IF(E3>E4,G2*prosent_oppgradering_1/100,G2*prosent_oppgradering_1/100)","v":0},{"$f":"IF(E4>0,J2-E4,0)","v":0},{"$f":"IF(M82>0,VLOOKUP(M82,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L82*N82","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Areal av TILBYGG som er pusset opp",{"$f":"IF(E4>E3,G3*prosent_oppgradering_1/100,0)","v":0},{"$f":"IF(E3=0,0,J2-E3)","v":0},{"$f":"IF(M83>0,VLOOKUP(M83,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L83*N83","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Tilbygg ikke pusset opp",{"$f":"G3-L83","v":0},{"$f":"IF(OR(L84=0,E4=0),0,J2-E4)","v":0},{"$f":"IF(M84>0,VLOOKUP(M84,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L84*N84","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(L81:L84)","v":0},null,null,{"$f":"SUM(O81:O84)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Beregnet veid faktor for nedskriving pga alder",{"$f":"O85/L85","v":{"$error":"#DIV/0!"}}]
[null,null,"Bygningens alder",{"$f":"J2-E2","v":0},"år"]
[]
[null,null,"År siden ombygging",{"$f":"IF(ISNUMBER(E4),J2-E4,0)","v":0},"år"]
[null,null,{"$f":"A1","v":"X"},{"$f":"'Takst 3'!J27","v":{"$error":"#DIV/0!"}}]

{"sheet":"Bygg 5","index":4,"n_rows":91,"n_cols":260,"rows_kept":91,"cut":false,"hidden":false,"merged":[[3,7,3,8],[43,0,43,10],[29,4,29,8],[30,4,30,8],[31,4,31,8]]}
["X",0]
[null,null,null,"Byggeår;",0,"Grunnflate;",0,null,"Befaring år;",{"$f":"YEAR(TODAY())","v":2022}]
[null,null,"Tilbygg;","År;",0,"Grunnflate;",0]
[null,null,"Ombygd ","År;",0,null,null,"Korrigert pga oppgradering;",null,0]
[null,null,null,null,null,null,null,null,null,"tak max 10 %"]
[]
[null,"Areal"]
[{"$f":"IF($B$45=1,Faktorer_bolig!A4,Faktorer_andre!A4)","v":"Kjeller:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B4,Faktorer_andre!B4)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C4,Faktorer_andre!C4)","v":"svak/uinnr."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E4,Faktorer_andre!E4)","v":"enkel lagerkjeller"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G4,Faktorer_andre!G4)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I4,Faktorer_andre!I4)","v":0},0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A5,Faktorer_andre!A5)","v":0},{"$f":"IF(AND(B8=0,SUM(E8:E10,G8:G10,I8:I10,K9:K10)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B5,Faktorer_andre!B5)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C5,Faktorer_andre!C5)","v":"svak/gråstein"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E5,Faktorer_andre!E5)","v":"enkelt lager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G5,Faktorer_andre!G5)","v":"bra lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I5,Faktorer_andre!I5)","v":"godt bruksareal"},0,{"$f":"IF(areal_k>0,100-SUM(E9:K9),0)","v":0},{"$f":"IF(L9>0,\" % mangler\",IF(L9=0,0,\"Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A6,Faktorer_andre!A6)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B6,Faktorer_andre!B6)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C6,Faktorer_andre!C6)","v":"slitt/dårlig"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E6,Faktorer_andre!E6)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G6,Faktorer_andre!G6)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I6,Faktorer_andre!I6)","v":"svært god"},0,{"$f":"IF(areal_k>0,100-SUM(E10:K10),0)","v":0},{"$f":"IF(L10>0,\" % mangler\",IF(L10=0,0,\"----Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A7,Faktorer_andre!A7)","v":"Sokkel/underetg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B7,Faktorer_andre!B7)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C7,Faktorer_andre!C7)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E7,Faktorer_andre!E7)","v":"enkelt lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G7,Faktorer_andre!G7)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I7,Faktorer_andre!I7)","v":0},0,{"$f":"IF(areal_u>0,100-SUM(E11:K11),0)","v":0},{"$f":"IF(L11>0,\" % mangler\",IF(L11=0,0,\"----Over 100% blir feil!!!\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A8,Faktorer_andre!A8)","v":0},{"$f":"IF(AND(A11=0,SUM(E11:E13,G11:G13,I11:I13,K12:K13)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B8,Faktorer_andre!B8)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C8,Faktorer_andre!C8)","v":"lav/uinnredet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E8,Faktorer_andre!E8)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G8,Faktorer_andre!G8)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I8,Faktorer_andre!I8)","v":"god"},0,{"$f":"IF(areal_u>0,100-SUM(E12:K12),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A9,Faktorer_andre!A9)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B9,Faktorer_andre!B9)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C9,Faktorer_andre!C9)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E9,Faktorer_andre!E9)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G9,Faktorer_andre!G9)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I9,Faktorer_andre!I9)","v":"svært god"},0,{"$f":"IF(areal_u>0,100-SUM(E13:K13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A10,Faktorer_andre!A10)","v":"1. etg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B10,Faktorer_andre!B10)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C10,Faktorer_andre!C10)","v":"svak/uegnet."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E10,Faktorer_andre!E10)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G10,Faktorer_andre!G10)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I10,Faktorer_andre!I10)","v":0},null,{"$f":"IF(areal_1>0,100-SUM(E14:K14),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A11,Faktorer_andre!A11)","v":0},{"$f":"IF(AND(A14=0,SUM(E14:E16,G14:G16,I14:I16,K15:K16)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B11,Faktorer_andre!B11)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C11,Faktorer_andre!C11)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E11,Faktorer_andre!E11)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G11,Faktorer_andre!G11)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I11,Faktorer_andre!I11)","v":"god"},0,{"$f":"IF(areal_1>0,100-SUM(E15:K15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A12,Faktorer_andre!A12)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B12,Faktorer_andre!B12)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C12,Faktorer_andre!C12)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E12,Faktorer_andre!E12)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G12,Faktorer_andre!G12)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I12,Faktorer_andre!I12)","v":"svært god"},0,{"$f":"IF(areal_1>0,100-SUM(E16:K16),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A13,Faktorer_andre!A13)","v":"2. etg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B13,Faktorer_andre!B13)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C13,Faktorer_andre!C13)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E13,Faktorer_andre!E13)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G13,Faktorer_andre!G13)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I13,Faktorer_andre!I13)","v":0},0,{"$f":"IF(areal_2>0,100-SUM(E17:K17),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A14,Faktorer_andre!A14)","v":0},{"$f":"IF(AND(A17=0,SUM(E17:E19,G17:G19,I17:I19,K18:K19)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B14,Faktorer_andre!B14)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C14,Faktorer_andre!C14)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E14,Faktorer_andre!E14)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G14,Faktorer_andre!G14)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I14,Faktorer_andre!I14)","v":"god"},0,{"$f":"IF(areal_2>0,100-SUM(E18:K18),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A15,Faktorer_andre!A15)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B15,Faktorer_andre!B15)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C15,Faktorer_andre!C15)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E15,Faktorer_andre!E15)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G15,Faktorer_andre!G15)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I15,Faktorer_andre!I15)","v":"svært god"},0,{"$f":"IF(areal_2>0,100-SUM(E19:K19),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A16,Faktorer_andre!A16)","v":"Kjørebro/ mesanin"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B16,Faktorer_andre!B16)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C16,Faktorer_andre!C16)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E16,Faktorer_andre!E16)","v":"lettlager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G16,Faktorer_andre!G16)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I16,Faktorer_andre!I16)","v":0},0,{"$f":"IF($B$20>0,100-SUM(E20:K20),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A17,Faktorer_andre!A17)","v":0},{"$f":"IF(AND(B20=0,SUM(E20:E22,G20:G22,I20:I22,K21:K22)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B17,Faktorer_andre!B17)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C17,Faktorer_andre!C17)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E17,Faktorer_andre!E17)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G17,Faktorer_andre!G17)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I17,Faktorer_andre!I17)","v":"god"},0,{"$f":"IF($B$20>0,100-SUM(E21:K21),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A18,Faktorer_andre!A18)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B18,Faktorer_andre!B18)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C18,Faktorer_andre!C18)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E18,Faktorer_andre!E18)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G18,Faktorer_andre!G18)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I18,Faktorer_andre!I18)","v":"svært god"},0,0,0]
[{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},0,{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},{"$f":"Faktorer_bolig!C19","v":"svak/uinnr."},0,{"$f":"Faktorer_bolig!E19","v":"enkel"},0,{"$f":"Faktorer_bolig!G19","v":"vanlig"},0,{"$f":"Faktorer_bolig!I19","v":0},0,{"$f":"IF($B$23>0,100-SUM(E23:K23),0)","v":0},{"$f":"IF(L23>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A20","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B20","v":"Etasjestd %;"},{"$f":"Faktorer_bolig!C20","v":"lav"},0,{"$f":"Faktorer_bolig!E20","v":"bra"},0,{"$f":"Faktorer_bolig!G20","v":"god"},0,{"$f":"Faktorer_bolig!I20","v":"topp"},0,{"$f":"IF($B$23>0,100-SUM(E24:K24),0)","v":0},{"$f":"IF(L24>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A21","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B21","v":"Tilst/egn;"},{"$f":"Faktorer_bolig!C21","v":"slitt/dårl"},0,{"$f":"Faktorer_bolig!E21","v":"brukbar"},0,{"$f":"Faktorer_bolig!G21","v":"bra"},0,{"$f":"Faktorer_bolig!I21","v":"sv. god"},0,{"$f":"IF($B$23>0,100-SUM(E25:K25),0)","v":0},{"$f":"IF(L25>0,\" % mangler\",\"\")","v":""}]
[]
[]
[]
["Tomt",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,6)","v":0},"Verdi for opparbeidet gårdstun og hage",null,null,null,null,null,null,0,0]
["Tomt",null,"Tomt,",{"$f":"Registreringsskjema!B23","v":"Vann;"},{"$f":"Registreringsskjema!C23","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"vann og",{"$f":"Registreringsskjema!B24","v":"Avløp;"},{"$f":"Registreringsskjema!C24","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"avløp",{"$f":"Registreringsskjema!B25","v":"Have/tun;"},{"$f":"Registreringsskjema!C25","v":"velholdt have/tun = 8, funksjonell beplantet have= 5, alminnelig bra = 3, enkel = 1"},null,null,null,null,0,{"$f":"J30+J31+J32","v":0}]
["Tomt",null,null,{"$f":"Registreringsskjema!B26","v":0},{"$f":"Registreringsskjema!C26","v":0},{"$f":"Registreringsskjema!D26","v":0},{"$f":"Registreringsskjema!E26","v":0},{"$f":"Registreringsskjema!F26","v":0},{"$f":"Registreringsskjema!G26","v":0},"Ukorrigert verdi",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"CONCATENATE(\"Verdiberegning \",'Bygg 5'!A1)","v":"Verdiberegning X"}]
[]
["Valgt faktor_ark",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,3,FALSE)","v":2},{"$f":"IF($B$45=1,\"Faktorer_bolig\",\"Faktorer_andre\")","v":"Faktorer_andre"}]
[]
["Hustype","Etasje",null,"Faktor_1","Andel %","Faktor_2","Andel %","Faktor_3","Andel %","Faktor_4","Andel %","Beregnet faktor"]
[{"$f":"$A$1","v":"X"},"Kjeller","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D4,Faktorer_andre!D4)","v":0.1},{"$f":"'Bygg 5'!E8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F4,Faktorer_andre!F4)","v":0.2},{"$f":"'Bygg 5'!G8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H4,Faktorer_andre!H4)","v":0.3},{"$f":"'Bygg 5'!I8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J4,Faktorer_andre!J4)","v":0},null,{"$f":"K48*J48+I48*H48+G48*F48+E48*D48","v":0}]
[null,"Kjeller","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D5,Faktorer_andre!D5)","v":0.4},{"$f":"'Bygg 5'!E9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F5,Faktorer_andre!F5)","v":0.6},{"$f":"'Bygg 5'!G9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H5,Faktorer_andre!H5)","v":0.8},{"$f":"'Bygg 5'!I9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J5,Faktorer_andre!J5)","v":1},{"$f":"'Bygg 5'!K9","v":0},0]
[null,"Kjeller","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D6,Faktorer_andre!D6)","v":0.4},{"$f":"'Bygg 5'!E10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F6,Faktorer_andre!F6)","v":0.6},{"$f":"'Bygg 5'!G10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H6,Faktorer_andre!H6)","v":0.8},{"$f":"'Bygg 5'!I10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J6,Faktorer_andre!J6)","v":1},{"$f":"'Bygg 5'!K10","v":0},0]
[null,"Underetasje","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D7,Faktorer_andre!D7)","v":0.2},{"$f":"'Bygg 5'!E11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F7,Faktorer_andre!F7)","v":0.35},{"$f":"'Bygg 5'!G11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H7,Faktorer_andre!H7)","v":0.5},{"$f":"'Bygg 5'!I11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J7,Faktorer_andre!J7)","v":0},null,0]
[null,"Underetasje","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D8,Faktorer_andre!D8)","v":0.56000000000000005},{"$f":"'Bygg 5'!E12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F8,Faktorer_andre!F8)","v":0.75},{"$f":"'Bygg 5'!G12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H8,Faktorer_andre!H8)","v":0.87},{"$f":"'Bygg 5'!I12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J8,Faktorer_andre!J8)","v":1},{"$f":"'Bygg 5'!K12","v":0},0]
[null,"Underetasje","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D9,Faktorer_andre!D9)","v":0.5},{"$f":"'Bygg 5'!E13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F9,Faktorer_andre!F9)","v":0.65},{"$f":"'Bygg 5'!G13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H9,Faktorer_andre!H9)","v":0.8},{"$f":"'Bygg 5'!I13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J9,Faktorer_andre!J9)","v":1},{"$f":"'Bygg 5'!K13","v":0},0]
[null,"1. etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D10,Faktorer_andre!D10)","v":0.4},{"$f":"'Bygg 5'!E14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F10,Faktorer_andre!F10)","v":0.7},{"$f":"'Bygg 5'!G14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H10,Faktorer_andre!H10)","v":1},{"$f":"'Bygg 5'!I14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J10,Faktorer_andre!J10)","v":0},null,0]
[null,"1. etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D11,Faktorer_andre!D11)","v":0.56000000000000005},{"$f":"'Bygg 5'!E15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F11,Faktorer_andre!F11)","v":0.75},{"$f":"'Bygg 5'!G15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H11,Faktorer_andre!H11)","v":0.87},{"$f":"'Bygg 5'!I15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J11,Faktorer_andre!J11)","v":1},{"$f":"'Bygg 5'!K15","v":0},0]
[null,"1. etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D12,Faktorer_andre!D12)","v":0.5},{"$f":"'Bygg 5'!E16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F12,Faktorer_andre!F12)","v":0.65},{"$f":"'Bygg 5'!G16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H12,Faktorer_andre!H12)","v":0.8},{"$f":"'Bygg 5'!I16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J12,Faktorer_andre!J12)","v":1},{"$f":"'Bygg 5'!K16","v":0},0]
[null,"2.etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D13,Faktorer_andre!D13)","v":0.2},{"$f":"'Bygg 5'!E17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F13,Faktorer_andre!F13)","v":0.4},{"$f":"'Bygg 5'!G17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H13,Faktorer_andre!H13)","v":0.6},{"$f":"'Bygg 5'!I17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J13,Faktorer_andre!J13)","v":0},null,{"$f":"I57*H57+G57*F57+E57*D57","v":0}]
[null,"2.etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D14,Faktorer_andre!D14)","v":0.56000000000000005},{"$f":"'Bygg 5'!E18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F14,Faktorer_andre!F14)","v":0.75},{"$f":"'Bygg 5'!G18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H14,Faktorer_andre!H14)","v":0.87},{"$f":"'Bygg 5'!I18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J14,Faktorer_andre!J14)","v":1},{"$f":"'Bygg 5'!K18","v":0},{"$f":"K58*J58+I58*H58+G58*F58+E58*D58","v":0}]
[null,"2.etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D15,Faktorer_andre!D15)","v":0.5},{"$f":"'Bygg 5'!E19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F15,Faktorer_andre!F15)","v":0.65},{"$f":"'Bygg 5'!G19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H15,Faktorer_andre!H15)","v":0.8},{"$f":"'Bygg 5'!I19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J15,Faktorer_andre!J15)","v":1},{"$f":"'Bygg 5'!K19","v":0},{"$f":"K59*J59+I59*H59+G59*F59+E59*D59","v":0}]
[null,"Mesanin/kjørebro",{"$f":"IF(ISTEXT(B60),C57,\"\")","v":"Arealtype %;"},{"$f":"IF($B$45=1,Faktorer_bolig!D16,Faktorer_andre!D16)","v":0.1},{"$f":"'Bygg 5'!E20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F16,Faktorer_andre!F16)","v":0.2},{"$f":"'Bygg 5'!G20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H16,Faktorer_andre!H16)","v":0.3},{"$f":"'Bygg 5'!I20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J16,Faktorer_andre!J16)","v":0},null,{"$f":"I60*H60+G60*F60+E60*D60","v":0}]
[null,"Mesanin/kjørebro","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D17,Faktorer_andre!D17)","v":0.4},{"$f":"'Bygg 5'!E21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F17,Faktorer_andre!F17)","v":0.6},{"$f":"'Bygg 5'!G21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H17,Faktorer_andre!H17)","v":0.8},{"$f":"'Bygg 5'!I21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J17,Faktorer_andre!J17)","v":1},{"$f":"'Bygg 5'!K21","v":0},{"$f":"K61*J61+I61*H61+G61*F61+E61*D61","v":0}]
[null,"Mesanin/kjørebro","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D18,Faktorer_andre!D18)","v":0.4},{"$f":"'Bygg 5'!E22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F18,Faktorer_andre!F18)","v":0.6},{"$f":"'Bygg 5'!G22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H18,Faktorer_andre!H18)","v":0.8},{"$f":"'Bygg 5'!I22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J18,Faktorer_andre!J18)","v":1},{"$f":"'Bygg 5'!K22","v":0},{"$f":"K62*J62+I62*H62+G62*F62+E62*D62","v":0}]
[null,"Enkel Bolig","Arealtype %;",{"$f":"IF(A63=\"Bolig\",Faktorer_bolig!D19,Faktorer_andre!D19)","v":0},{"$f":"'Bygg 5'!E23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!F19,Faktorer_andre!F19)","v":0},{"$f":"'Bygg 5'!G23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!H19,Faktorer_andre!H19)","v":0},{"$f":"'Bygg 5'!I23","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J19,Faktorer_andre!J19)","v":0},null,{"$f":"I63*H63+G63*F63+E63*D63","v":0}]
[null,"Enkel Bolig","Etasjestd %;",{"$f":"IF(A64=\"Bolig\",Faktorer_bolig!D20,Faktorer_andre!E20)","v":0},{"$f":"'Bygg 5'!E24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!F20,Faktorer_andre!G20)","v":0},{"$f":"'Bygg 5'!G24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!H20,Faktorer_andre!I20)","v":0},{"$f":"'Bygg 5'!I24","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J20,Faktorer_andre!K20)","v":0},{"$f":"'Bygg 5'!K24","v":0},{"$f":"K64*J64+I64*H64+G64*F64+E64*D64","v":0}]
[null,"Enkel Bolig","Tilst/egn;",{"$f":"IF(A65=\"Bolig\",Faktorer_bolig!D21,Faktorer_andre!E21)","v":0},{"$f":"'Bygg 5'!E25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!F21,Faktorer_andre!G21)","v":0},{"$f":"'Bygg 5'!G25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!H21,Faktorer_andre!I21)","v":0},{"$f":"'Bygg 5'!I25","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J21,Faktorer_andre!K21)","v":0},{"$f":"'Bygg 5'!K25","v":0},{"$f":"K65*J65+I65*H65+G65*F65+E65*D65","v":0}]
[]
[{"$f":"$A$1","v":"X"},null,"Pris nytt bygg",{"$f":"IF(A67=\"Bolig\",Faktorer_bolig!D22,Faktorer_andre!D19)","v":0},null,{"$f":"IF(C67=\"Bolig\",Faktorer_bolig!F22,Faktorer_andre!F19)","v":0},null,{"$f":"IF('Takst 1'!E3=\"Bolig\",Faktorer_bolig!H22,Faktorer_andre!H19)","v":0},null,null,null,{"$f":"VLOOKUP(A1,Pris_tabell_nytt,2,FALSE)","v":0}]
[null,null,null,{"$f":"Faktorer_bolig!N3","v":"Kjeller"},{"$f":"Faktorer_bolig!O3","v":"undertasje"},{"$f":"Faktorer_bolig!P3","v":"1 etg"},{"$f":"Faktorer_bolig!Q3","v":"2.etg"},{"$f":"Faktorer_bolig!S3","v":0},{"$f":"Faktorer_bolig!T3","v":0}]
[{"$f":"$A$1","v":"X"},null,"Vektet etasjeareal",{"$f":"IF($B$45=1,Faktorer_bolig!N4,Faktorer_andre!M4)","v":0.3},{"$f":"IF($B$45=1,Faktorer_bolig!O4,Faktorer_andre!N4)","v":0.5},{"$f":"IF($B$45=1,Faktorer_bolig!P4,Faktorer_andre!O4)","v":1},{"$f":"IF($B$45=1,Faktorer_bolig!Q4,Faktorer_andre!P4)","v":0.6},{"$f":"IF($B$45=1,Faktorer_bolig!R4,Faktorer_andre!Q4)","v":0.3},{"$f":"IF($B$45=1,Faktorer_bolig!S4,Faktorer_andre!J25)","v":0},null,null,{"$f":"areal_k*D69+areal_u*E69+areal_1*F69+areal_2*G69+B20*H69+B23*I69","v":0}]
["X",null,"Korreksjon for størrelse",null,null,null,"fra",{"$f":"IF($B$45=1,Faktorer_bolig!N15,Faktorer_andre!M18)","v":3000},"m2   til",{"$f":"IF($B$45=1,Faktorer_bolig!P15,Faktorer_andre!O18)","v":4000},{"$f":"IF($B$45=1,Max_areal_korr_1,Max_areal_korr_2)","v":100},{"$f":"MAX(MIN(100-(L69-H70)/(J70-H70)*(100-K70),100),K70)","v":100},"Denne satsen brukes kun i Takst til å korrigere nyverdien",null,null,{"$f":"MAX(MIN(((L70-(MIN(P69,N70)))*0.25)+100,100),O70)","v":100}]
["X",null,"Nedskrevet verdi pga alder i %",null,null,null,null,null,null,null,{"$f":"VLOOKUP('Bygg 3'!A72,'Priser nybygg'!B3:F22,4,FALSE)","v":{"$error":"#N/A"}},null,"største verdi"]
["X",null,"Nedskrevet verdi etter påkostning i %; min 50%",null,null,null,null,0.02,null,null,null,{"$f":"MAX(L86,L79)","v":{"$error":"#DIV/0!"}},"velges"]
["X",null,"Korr. vedl.h/egnet. Grunnlag \"Normale byggekostnader\" fra \"Teknisk verdiberegning\"",null,null,null,null,null,null,null,null,{"$f":"(areal_k*L50+areal_u*L53+areal_1*L56+areal_2*L59+B20*L62+B23*L65)/(areal_k+areal_u+areal_1+areal_2+B20+B23)","v":{"$error":"#DIV/0!"}}]
["X",null,"Tomt"]
[]
[null,null,null,null,null,null,null,null,null,null,"Bygg type",{"$f":"A1","v":"X"}]
[null,null,null,null,null,null,null,null,null,null,"Valgt avskrivningskurvve",{"$f":"VLOOKUP(L76,'Priser nybygg'!B3:F38,4,FALSE)","v":3}]
[null,null,null,null,null,null,null,null,null,null,"Valgt sats",{"$f":"HLOOKUP($L$77,Nedskriving!$J$1:$L$4,3)","v":2.25}]
[null,null,null,null,null,null,null,null,null,null,"Minste restverdi",{"$f":"HLOOKUP($L$77,Nedskriving!$J$1:$L$4,4)","v":20}]
[]
[null,null,null,null,null,null,null,null,null,null,"Areal av opprinnelig del som ikke er pusset opp",{"$f":"G2*(1-prosent_oppgradering_1/100)","v":0},{"$f":"MIN(J2-E2,397)","v":397},{"$f":"IF(M81>0,VLOOKUP(M81,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":20},{"$f":"L81*N81","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Opprinnelig hus pusset opp",{"$f":"IF(E3>E4,G2*prosent_oppgradering_1/100,G2*prosent_oppgradering_1/100)","v":0},{"$f":"IF(E4>0,J2-E4,0)","v":0},{"$f":"IF(M82>0,VLOOKUP(M82,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L82*N82","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Areal av TILBYGG som er pusset opp",{"$f":"IF(E4>E3,G3*prosent_oppgradering_1/100,0)","v":0},{"$f":"IF(E3=0,0,J2-E3)","v":0},{"$f":"IF(M83>0,VLOOKUP(M83,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L83*N83","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Tilbygg ikke pusset opp",{"$f":"G3-L83","v":0},{"$f":"IF(OR(L84=0,E4=0),0,J2-E4)","v":0},{"$f":"IF(M84>0,VLOOKUP(M84,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L84*N84","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(L81:L84)","v":0},null,null,{"$f":"SUM(O81:O84)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Beregnet veid faktor for nedskriving pga alder",{"$f":"O85/L85","v":{"$error":"#DIV/0!"}}]
[null,null,"Bygningens alder",{"$f":"J2-E2","v":2022},"år"]
[]
[null,null,"År siden ombygging",{"$f":"IF(ISNUMBER(E4),J2-E4,0)","v":2022},"år"]
[null,null,{"$f":"A1","v":"X"},{"$f":"'Takst 5'!J27","v":{"$error":"#DIV/0!"}}]
[null,null,"Sum takst",{"$f":"'SUM pr bygg'!G11","v":0}]

{"sheet":"Bygg 6","index":5,"n_rows":91,"n_cols":260,"rows_kept":91,"cut":false,"hidden":false,"merged":[[3,7,3,8],[43,0,43,10],[29,4,29,8],[30,4,30,8],[31,4,31,8]]}
["X",0]
[null,null,null,"Byggeår;",0,"Grunnflate;",0,null,"Befaring år;",{"$f":"YEAR(TODAY())","v":2022}]
[null,null,"Tilbygg;","År;",0,"Grunnflate;",0]
[null,null,"Ombygd ","År;",0,null,null,"Korrigert pga oppgradering;",null,0]
[null,null,null,null,null,null,null,null,null,"tak max 10 %"]
[]
[null,"Areal"]
[{"$f":"IF($B$45=1,Faktorer_bolig!A4,Faktorer_andre!A4)","v":"Kjeller:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B4,Faktorer_andre!B4)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C4,Faktorer_andre!C4)","v":"svak/uinnr."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E4,Faktorer_andre!E4)","v":"enkel lagerkjeller"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G4,Faktorer_andre!G4)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I4,Faktorer_andre!I4)","v":0},0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A5,Faktorer_andre!A5)","v":0},{"$f":"IF(AND(B8=0,SUM(E8:E10,G8:G10,I8:I10,K9:K10)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B5,Faktorer_andre!B5)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C5,Faktorer_andre!C5)","v":"svak/gråstein"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E5,Faktorer_andre!E5)","v":"enkelt lager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G5,Faktorer_andre!G5)","v":"bra lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I5,Faktorer_andre!I5)","v":"godt bruksareal"},0,{"$f":"IF(areal_k>0,100-SUM(E9:K9),0)","v":0},{"$f":"IF(L9>0,\" % mangler\",IF(L9=0,0,\"Over 100% blir feil!!!\"))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A6,Faktorer_andre!A6)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B6,Faktorer_andre!B6)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C6,Faktorer_andre!C6)","v":"slitt/dårlig"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E6,Faktorer_andre!E6)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G6,Faktorer_andre!G6)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I6,Faktorer_andre!I6)","v":"svært god"},0,{"$f":"IF(areal_k>0,100-SUM(E10:K10),0)","v":0},{"$f":"IF(L10>0,\" % mangler\",IF(L10=0,0,\"----Over 100% blir feil!!!\"))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A7,Faktorer_andre!A7)","v":"Sokkel/underetg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B7,Faktorer_andre!B7)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C7,Faktorer_andre!C7)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E7,Faktorer_andre!E7)","v":"enkelt lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G7,Faktorer_andre!G7)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I7,Faktorer_andre!I7)","v":0},0,{"$f":"IF(areal_u>0,100-SUM(E11:K11),0)","v":0},{"$f":"IF(L11>0,\" % mangler\",IF(L11=0,0,\"----Over 100% blir feil!!!\"))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A8,Faktorer_andre!A8)","v":0},{"$f":"IF(AND(A11=0,SUM(E11:E13,G11:G13,I11:I13,K12:K13)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B8,Faktorer_andre!B8)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C8,Faktorer_andre!C8)","v":"lav/uinnredet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E8,Faktorer_andre!E8)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G8,Faktorer_andre!G8)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I8,Faktorer_andre!I8)","v":"god"},0,{"$f":"IF(areal_u>0,100-SUM(E12:K12),0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A9,Faktorer_andre!A9)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B9,Faktorer_andre!B9)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C9,Faktorer_andre!C9)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E9,Faktorer_andre!E9)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G9,Faktorer_andre!G9)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I9,Faktorer_andre!I9)","v":"svært god"},0,{"$f":"IF(areal_u>0,100-SUM(E13:K13),0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A10,Faktorer_andre!A10)","v":"1. etg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B10,Faktorer_andre!B10)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C10,Faktorer_andre!C10)","v":"svak/uegnet."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E10,Faktorer_andre!E10)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G10,Faktorer_andre!G10)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I10,Faktorer_andre!I10)","v":0},null,{"$f":"IF(areal_1>0,100-SUM(E14:K14),0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A11,Faktorer_andre!A11)","v":0},{"$f":"IF(AND(A14=0,SUM(E14:E16,G14:G16,I14:I16,K15:K16)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B11,Faktorer_andre!B11)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C11,Faktorer_andre!C11)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E11,Faktorer_andre!E11)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G11,Faktorer_andre!G11)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I11,Faktorer_andre!I11)","v":"god"},0,{"$f":"IF(areal_1>0,100-SUM(E15:K15),0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A12,Faktorer_andre!A12)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B12,Faktorer_andre!B12)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C12,Faktorer_andre!C12)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E12,Faktorer_andre!E12)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G12,Faktorer_andre!G12)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I12,Faktorer_andre!I12)","v":"svært god"},0,{"$f":"IF(areal_1>0,100-SUM(E16:K16),0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A13,Faktorer_andre!A13)","v":"2. etg:"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B13,Faktorer_andre!B13)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C13,Faktorer_andre!C13)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E13,Faktorer_andre!E13)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G13,Faktorer_andre!G13)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I13,Faktorer_andre!I13)","v":0},0,{"$f":"IF(areal_2>0,100-SUM(E17:K17),0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A14,Faktorer_andre!A14)","v":0},{"$f":"IF(AND(A17=0,SUM(E17:E19,G17:G19,I17:I19,K18:K19)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B14,Faktorer_andre!B14)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C14,Faktorer_andre!C14)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E14,Faktorer_andre!E14)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G14,Faktorer_andre!G14)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I14,Faktorer_andre!I14)","v":"god"},0,{"$f":"IF(areal_2>0,100-SUM(E18:K18),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A15,Faktorer_andre!A15)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B15,Faktorer_andre!B15)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C15,Faktorer_andre!C15)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E15,Faktorer_andre!E15)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G15,Faktorer_andre!G15)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I15,Faktorer_andre!I15)","v":"svært god"},0,{"$f":"IF(areal_2>0,100-SUM(E19:K19),0)","v":0},0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A16,Faktorer_andre!A16)","v":"Kjørebro/ mesanin"},0,{"$f":"IF($B$45=1,Faktorer_bolig!B16,Faktorer_andre!B16)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C16,Faktorer_andre!C16)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E16,Faktorer_andre!E16)","v":"lettlager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G16,Faktorer_andre!G16)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I16,Faktorer_andre!I16)","v":0},0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A17,Faktorer_andre!A17)","v":0},{"$f":"IF(AND(B20=0,SUM(E20:E22,G20:G22,I20:I22,K21:K22)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B17,Faktorer_andre!B17)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C17,Faktorer_andre!C17)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E17,Faktorer_andre!E17)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G17,Faktorer_andre!G17)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I17,Faktorer_andre!I17)","v":"god"},0,0,0]
[{"$f":"IF($B$45=1,Faktorer_bolig!A18,Faktorer_andre!A18)","v":0},null,{"$f":"IF($B$45=1,Faktorer_bolig!B18,Faktorer_andre!B18)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C18,Faktorer_andre!C18)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E18,Faktorer_andre!E18)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G18,Faktorer_andre!G18)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I18,Faktorer_andre!I18)","v":"svært god"},0,0,0]
[{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},0,{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},{"$f":"Faktorer_bolig!C19","v":"svak/uinnr."},0,{"$f":"Faktorer_bolig!E19","v":"enkel"},0,{"$f":"Faktorer_bolig!G19","v":"vanlig"},0,{"$f":"Faktorer_bolig!I19","v":0},0,{"$f":"IF($B$23>0,100-SUM(E23:K23),0)","v":0},{"$f":"IF(L23>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A20","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B20","v":"Etasjestd %;"},{"$f":"Faktorer_bolig!C20","v":"lav"},0,{"$f":"Faktorer_bolig!E20","v":"bra"},0,{"$f":"Faktorer_bolig!G20","v":"god"},0,{"$f":"Faktorer_bolig!I20","v":"topp"},0,{"$f":"IF($B$23>0,100-SUM(E24:K24),0)","v":0},{"$f":"IF(L24>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A21","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B21","v":"Tilst/egn;"},{"$f":"Faktorer_bolig!C21","v":"slitt/dårl"},0,{"$f":"Faktorer_bolig!E21","v":"brukbar"},0,{"$f":"Faktorer_bolig!G21","v":"bra"},0,{"$f":"Faktorer_bolig!I21","v":"sv. god"},0,{"$f":"IF($B$23>0,100-SUM(E25:K25),0)","v":0},{"$f":"IF(L25>0,\" % mangler\",\"\")","v":""}]
[]
[]
[]
["Tomt",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,6)","v":0},"Verdi for opparbeidet gårdstun og hage",null,null,null,null,null,null,2,0]
["Tomt",null,"Tomt,",{"$f":"Registreringsskjema!B23","v":"Vann;"},{"$f":"Registreringsskjema!C23","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"vann og",{"$f":"Registreringsskjema!B24","v":"Avløp;"},{"$f":"Registreringsskjema!C24","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"avløp",{"$f":"Registreringsskjema!B25","v":"Have/tun;"},{"$f":"Registreringsskjema!C25","v":"velholdt have/tun = 8, funksjonell beplantet have= 5, alminnelig bra = 3, enkel = 1"},null,null,null,null,0,{"$f":"J30+J31+J32","v":0}]
["Tomt",null,null,{"$f":"Registreringsskjema!B26","v":0},{"$f":"Registreringsskjema!C26","v":0},{"$f":"Registreringsskjema!D26","v":0},{"$f":"Registreringsskjema!E26","v":0},{"$f":"Registreringsskjema!F26","v":0},{"$f":"Registreringsskjema!G26","v":0},"Ukorrigert verdi",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"CONCATENATE(\"Verdiberegning \",'Bygg 6'!A1)","v":"Verdiberegning X"}]
[]
["Valgt faktor_ark",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,3,FALSE)","v":2},{"$f":"IF($B$45=1,\"Faktorer_bolig\",\"Faktorer_andre\")","v":"Faktorer_andre"}]
[]
["Hustype","Etasje",null,"Faktor_1","Andel %","Faktor_2","Andel %","Faktor_3","Andel %","Faktor_4","Andel %","Beregnet faktor"]
[{"$f":"$A$1","v":"X"},"Kjeller","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D4,Faktorer_andre!D4)","v":0.1},{"$f":"'Bygg 6'!E8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F4,Faktorer_andre!F4)","v":0.2},{"$f":"'Bygg 6'!G8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H4,Faktorer_andre!H4)","v":0.3},{"$f":"'Bygg 6'!I8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J4,Faktorer_andre!J4)","v":0},null,{"$f":"K48*J48+I48*H48+G48*F48+E48*D48","v":0}]
[null,"Kjeller","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D5,Faktorer_andre!D5)","v":0.4},{"$f":"'Bygg 6'!E9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F5,Faktorer_andre!F5)","v":0.6},{"$f":"'Bygg 6'!G9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H5,Faktorer_andre!H5)","v":0.8},{"$f":"'Bygg 6'!I9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J5,Faktorer_andre!J5)","v":1},{"$f":"'Bygg 6'!K9","v":0},0]
[null,"Kjeller","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D6,Faktorer_andre!D6)","v":0.4},{"$f":"'Bygg 6'!E10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F6,Faktorer_andre!F6)","v":0.6},{"$f":"'Bygg 6'!G10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H6,Faktorer_andre!H6)","v":0.8},{"$f":"'Bygg 6'!I10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J6,Faktorer_andre!J6)","v":1},{"$f":"'Bygg 6'!K10","v":0},0]
[null,"Underetasje","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D7,Faktorer_andre!D7)","v":0.2},{"$f":"'Bygg 6'!E11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F7,Faktorer_andre!F7)","v":0.35},{"$f":"'Bygg 6'!G11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H7,Faktorer_andre!H7)","v":0.5},{"$f":"'Bygg 6'!I11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J7,Faktorer_andre!J7)","v":0},null,0]
[null,"Underetasje","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D8,Faktorer_andre!D8)","v":0.56000000000000005},{"$f":"'Bygg 6'!E12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F8,Faktorer_andre!F8)","v":0.75},{"$f":"'Bygg 6'!G12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H8,Faktorer_andre!H8)","v":0.87},{"$f":"'Bygg 6'!I12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J8,Faktorer_andre!J8)","v":1},{"$f":"'Bygg 6'!K12","v":0},0]
[null,"Underetasje","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D9,Faktorer_andre!D9)","v":0.5},{"$f":"'Bygg 6'!E13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F9,Faktorer_andre!F9)","v":0.65},{"$f":"'Bygg 6'!G13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H9,Faktorer_andre!H9)","v":0.8},{"$f":"'Bygg 6'!I13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J9,Faktorer_andre!J9)","v":1},{"$f":"'Bygg 6'!K13","v":0},0]
[null,"1. etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D10,Faktorer_andre!D10)","v":0.4},{"$f":"'Bygg 6'!E14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F10,Faktorer_andre!F10)","v":0.7},{"$f":"'Bygg 6'!G14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H10,Faktorer_andre!H10)","v":1},{"$f":"'Bygg 6'!I14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J10,Faktorer_andre!J10)","v":0},null,0]
[null,"1. etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D11,Faktorer_andre!D11)","v":0.56000000000000005},{"$f":"'Bygg 6'!E15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F11,Faktorer_andre!F11)","v":0.75},{"$f":"'Bygg 6'!G15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H11,Faktorer_andre!H11)","v":0.87},{"$f":"'Bygg 6'!I15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J11,Faktorer_andre!J11)","v":1},{"$f":"'Bygg 6'!K15","v":0},0]
[null,"1. etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D12,Faktorer_andre!D12)","v":0.5},{"$f":"'Bygg 6'!E16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F12,Faktorer_andre!F12)","v":0.65},{"$f":"'Bygg 6'!G16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H12,Faktorer_andre!H12)","v":0.8},{"$f":"'Bygg 6'!I16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J12,Faktorer_andre!J12)","v":1},{"$f":"'Bygg 6'!K16","v":0},0]
[null,"2.etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D13,Faktorer_andre!D13)","v":0.2},{"$f":"'Bygg 6'!E17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F13,Faktorer_andre!F13)","v":0.4},{"$f":"'Bygg 6'!G17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H13,Faktorer_andre!H13)","v":0.6},{"$f":"'Bygg 6'!I17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J13,Faktorer_andre!J13)","v":0},null,{"$f":"I57*H57+G57*F57+E57*D57","v":0}]
[null,"2.etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D14,Faktorer_andre!D14)","v":0.56000000000000005},{"$f":"'Bygg 6'!E18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F14,Faktorer_andre!F14)","v":0.75},{"$f":"'Bygg 6'!G18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H14,Faktorer_andre!H14)","v":0.87},{"$f":"'Bygg 6'!I18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J14,Faktorer_andre!J14)","v":1},{"$f":"'Bygg 6'!K18","v":0},{"$f":"K58*J58+I58*H58+G58*F58+E58*D58","v":0}]
[null,"2.etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D15,Faktorer_andre!D15)","v":0.5},{"$f":"'Bygg 6'!E19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F15,Faktorer_andre!F15)","v":0.65},{"$f":"'Bygg 6'!G19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H15,Faktorer_andre!H15)","v":0.8},{"$f":"'Bygg 6'!I19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J15,Faktorer_andre!J15)","v":1},{"$f":"'Bygg 6'!K19","v":0},{"$f":"K59*J59+I59*H59+G59*F59+E59*D59","v":0}]
[null,"Mesanin/kjørebro",{"$f":"IF(ISTEXT(B60),C57,\"\")","v":"Arealtype %;"},{"$f":"IF($B$45=1,Faktorer_bolig!D16,Faktorer_andre!D16)","v":0.1},{"$f":"'Bygg 6'!E20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F16,Faktorer_andre!F16)","v":0.2},{"$f":"'Bygg 6'!G20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H16,Faktorer_andre!H16)","v":0.3},{"$f":"'Bygg 6'!I20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J16,Faktorer_andre!J16)","v":0},null,{"$f":"I60*H60+G60*F60+E60*D60","v":0}]
[null,"Mesanin/kjørebro","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D17,Faktorer_andre!D17)","v":0.4},{"$f":"'Bygg 6'!E21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F17,Faktorer_andre!F17)","v":0.6},{"$f":"'Bygg 6'!G21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H17,Faktorer_andre!H17)","v":0.8},{"$f":"'Bygg 6'!I21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J17,Faktorer_andre!J17)","v":1},{"$f":"'Bygg 6'!K21","v":0},{"$f":"K61*J61+I61*H61+G61*F61+E61*D61","v":0}]
[null,"Mesanin/kjørebro","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D18,Faktorer_andre!D18)","v":0.4},{"$f":"'Bygg 6'!E22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F18,Faktorer_andre!F18)","v":0.6},{"$f":"'Bygg 6'!G22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H18,Faktorer_andre!H18)","v":0.8},{"$f":"'Bygg 6'!I22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J18,Faktorer_andre!J18)","v":1},{"$f":"'Bygg 6'!K22","v":0},{"$f":"K62*J62+I62*H62+G62*F62+E62*D62","v":0}]
[null,"Enkel Bolig","Arealtype %;",{"$f":"IF(A63=\"Bolig\",Faktorer_bolig!D19,Faktorer_andre!D19)","v":0},{"$f":"'Bygg 6'!E23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!F19,Faktorer_andre!F19)","v":0},{"$f":"'Bygg 6'!G23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!H19,Faktorer_andre!H19)","v":0},{"$f":"'Bygg 6'!I23","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J19,Faktorer_andre!J19)","v":0},null,{"$f":"I63*H63+G63*F63+E63*D63","v":0}]
[null,"Enkel Bolig","Etasjestd %;",{"$f":"IF(A64=\"Bolig\",Faktorer_bolig!D20,Faktorer_andre!E20)","v":0},{"$f":"'Bygg 6'!E24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!F20,Faktorer_andre!G20)","v":0},{"$f":"'Bygg 6'!G24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!H20,Faktorer_andre!I20)","v":0},{"$f":"'Bygg 6'!I24","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J20,Faktorer_andre!K20)","v":0},{"$f":"'Bygg 6'!K24","v":0},{"$f":"K64*J64+I64*H64+G64*F64+E64*D64","v":0}]
[null,"Enkel Bolig","Tilst/egn;",{"$f":"IF(A65=\"Bolig\",Faktorer_bolig!D21,Faktorer_andre!E21)","v":0},{"$f":"'Bygg 6'!E25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!F21,Faktorer_andre!G21)","v":0},{"$f":"'Bygg 6'!G25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!H21,Faktorer_andre!I21)","v":0},{"$f":"'Bygg 6'!I25","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J21,Faktorer_andre!K21)","v":0},{"$f":"'Bygg 6'!K25","v":0},{"$f":"K65*J65+I65*H65+G65*F65+E65*D65","v":0}]
[]
[{"$f":"$A$1","v":"X"},null,"Pris nytt bygg",{"$f":"IF(A67=\"Bolig\",Faktorer_bolig!D22,Faktorer_andre!D19)","v":0},null,{"$f":"IF(C67=\"Bolig\",Faktorer_bolig!F22,Faktorer_andre!F19)","v":0},null,{"$f":"IF('Takst 1'!E3=\"Bolig\",Faktorer_bolig!H22,Faktorer_andre!H19)","v":0},null,null,null,{"$f":"VLOOKUP(A1,Pris_tabell_nytt,2,FALSE)","v":0}]
[null,null,null,{"$f":"Faktorer_bolig!N3","v":"Kjeller"},{"$f":"Faktorer_bolig!O3","v":"undertasje"},{"$f":"Faktorer_bolig!P3","v":"1 etg"},{"$f":"Faktorer_bolig!Q3","v":"2.etg"},{"$f":"Faktorer_bolig!S3","v":0},{"$f":"Faktorer_bolig!T3","v":0}]
[{"$f":"$A$1","v":"X"},null,"Vektet etasjeareal",{"$f":"IF($B$45=1,Faktorer_bolig!N4,Faktorer_andre!M4)","v":0.3},{"$f":"IF($B$45=1,Faktorer_bolig!O4,Faktorer_andre!N4)","v":0.5},{"$f":"IF($B$45=1,Faktorer_bolig!P4,Faktorer_andre!O4)","v":1},{"$f":"IF($B$45=1,Faktorer_bolig!Q4,Faktorer_andre!P4)","v":0.6},{"$f":"IF($B$45=1,Faktorer_bolig!R4,Faktorer_andre!Q4)","v":0.3},{"$f":"IF($B$45=1,Faktorer_bolig!S4,Faktorer_andre!J25)","v":0},null,null,{"$f":"areal_k*D69+areal_u*E69+areal_1*F69+areal_2*G69+B20*H69+B23*I69","v":0}]
["X",null,"Korreksjon for størrelse",null,null,null,"fra",{"$f":"IF($B$45=1,Faktorer_bolig!N15,Faktorer_andre!M18)","v":3000},"m2   til",{"$f":"IF($B$45=1,Faktorer_bolig!P15,Faktorer_andre!O18)","v":4000},{"$f":"IF($B$45=1,Max_areal_korr_1,Max_areal_korr_2)","v":100},{"$f":"MAX(MIN(100-(L69-H70)/(J70-H70)*(100-K70),100),K70)","v":100},"Denne satsen brukes kun i Takst til å korrigere nyverdien"]
["X",null,"Nedskrevet verdi pga alder i %",null,null,null,null,null,null,null,{"$f":"VLOOKUP('Bygg 3'!A72,'Priser nybygg'!B3:F22,4,FALSE)","v":{"$error":"#N/A"}},null,"største verdi"]
["X",null,"Nedskrevet verdi etter påkostning i %; min 50%",null,null,null,null,0.02,null,null,null,{"$f":"MAX(L86,L79)","v":{"$error":"#DIV/0!"}},"velges"]
["X",null,"Korr. vedl.h/egnet. Grunnlag \"Normale byggekostnader\" fra \"Teknisk verdiberegning\"",null,null,null,null,null,null,null,null,{"$f":"(areal_k*L50+areal_u*L53+areal_1*L56+areal_2*L59+B20*L62+B23*L65)/(areal_k+areal_u+areal_1+areal_2+B20+B23)","v":{"$error":"#DIV/0!"}}]
["X",null,"Tomt"]
[]
[null,null,null,null,null,null,null,null,null,null,"Bygg type",{"$f":"A1","v":"X"}]
[null,null,null,null,null,null,null,null,null,null,"Valgt avskrivningskurvve",{"$f":"VLOOKUP(L76,'Priser nybygg'!B3:F38,4,FALSE)","v":3}]
[null,null,null,null,null,null,null,null,null,null,"Valgt sats",{"$f":"HLOOKUP($L$77,Nedskriving!$J$1:$L$4,3)","v":2.25}]
[null,null,null,null,null,null,null,null,null,null,"Minste restverdi",{"$f":"HLOOKUP($L$77,Nedskriving!$J$1:$L$4,4)","v":20}]
[]
[null,null,null,null,null,null,null,null,null,null,"Areal av opprinnelig del som ikke er pusset opp",{"$f":"G2*(1-prosent_oppgradering_1/100)","v":0},{"$f":"MIN(J2-E2,397)","v":397},{"$f":"IF(M81>0,VLOOKUP(M81,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":20},{"$f":"L81*N81","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Opprinnelig hus pusset opp",{"$f":"IF(E3>E4,G2*prosent_oppgradering_1/100,G2*prosent_oppgradering_1/100)","v":0},{"$f":"IF(E4>0,J2-E4,0)","v":0},{"$f":"IF(M82>0,VLOOKUP(M82,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L82*N82","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Areal av TILBYGG som er pusset opp",{"$f":"IF(E4>E3,G3*prosent_oppgradering_1/100,0)","v":0},{"$f":"IF(E3=0,0,J2-E3)","v":0},{"$f":"IF(M83>0,VLOOKUP(M83,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L83*N83","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Tilbygg ikke pusset opp",{"$f":"G3-L83","v":0},{"$f":"IF(OR(L84=0,E4=0),0,J2-E4)","v":0},{"$f":"IF(M84>0,VLOOKUP(M84,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L84*N84","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(L81:L84)","v":0},null,null,{"$f":"SUM(O81:O84)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Beregnet veid faktor for nedskriving pga alder",{"$f":"O85/L85","v":{"$error":"#DIV/0!"}}]
[null,null,"Bygningens alder",{"$f":"J2-E2","v":2022},"år"]
[]
[null,null,"År siden ombygging",{"$f":"IF(ISNUMBER(E4),J2-E4,0)","v":2022},"år"]
[null,null,{"$f":"A1","v":"X"},{"$f":"'Takst 6'!J27","v":{"$error":"#DIV/0!"}}]
[null,null,"Sum takst",{"$f":"'SUM pr bygg'!G11","v":0}]

{"sheet":"Bygg 7","index":6,"n_rows":91,"n_cols":260,"rows_kept":91,"cut":false,"hidden":false,"merged":[[3,7,3,8],[43,0,43,10],[29,4,29,8],[30,4,30,8],[31,4,31,8]]}
["X",0]
[null,null,null,"Byggeår;",0,"Grunnflate;",0,null,"Befaring år;",{"$f":"YEAR(TODAY())","v":2022}]
[null,null,"Tilbygg;","År;",0,"Grunnflate;",0]
[null,null,"Ombygd ","År;",0,null,null,"Korrigert pga oppgradering;",null,0]
[null,null,null,null,null,null,null,null,null,"tak max 10 %"]
[]
[null,"Areal"]
["Kjeller",0,{"$f":"IF($B$45=1,Faktorer_bolig!B4,Faktorer_andre!B4)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C4,Faktorer_andre!C4)","v":"svak/uinnr."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E4,Faktorer_andre!E4)","v":"enkel lagerkjeller"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G4,Faktorer_andre!G4)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I4,Faktorer_andre!I4)","v":0},0,0,0]
[0,{"$f":"IF(AND(B8=0,SUM(E8:E10,G8:G10,I8:I10,K9:K10)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B5,Faktorer_andre!B5)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C5,Faktorer_andre!C5)","v":"svak/gråstein"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E5,Faktorer_andre!E5)","v":"enkelt lager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G5,Faktorer_andre!G5)","v":"bra lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I5,Faktorer_andre!I5)","v":"godt bruksareal"},0,{"$f":"IF(areal_k>0,100-SUM(E9:K9),0)","v":0},{"$f":"IF(L9>0,\" % mangler\",IF(L9=0,0,\"Over 100% blir feil!!!\"))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"IF($B$45=1,Faktorer_bolig!B6,Faktorer_andre!B6)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C6,Faktorer_andre!C6)","v":"slitt/dårlig"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E6,Faktorer_andre!E6)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G6,Faktorer_andre!G6)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I6,Faktorer_andre!I6)","v":"svært god"},0,{"$f":"IF(areal_k>0,100-SUM(E10:K10),0)","v":0},{"$f":"IF(L10>0,\" % mangler\",IF(L10=0,0,\"----Over 100% blir feil!!!\"))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Underetasje",0,{"$f":"IF($B$45=1,Faktorer_bolig!B7,Faktorer_andre!B7)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C7,Faktorer_andre!C7)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E7,Faktorer_andre!E7)","v":"enkelt lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G7,Faktorer_andre!G7)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I7,Faktorer_andre!I7)","v":0},0,{"$f":"IF(areal_u>0,100-SUM(E11:K11),0)","v":0},{"$f":"IF(L11>0,\" % mangler\",IF(L11=0,0,\"----Over 100% blir feil!!!\"))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"IF(AND(A11=0,SUM(E11:E13,G11:G13,I11:I13,K12:K13)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B8,Faktorer_andre!B8)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C8,Faktorer_andre!C8)","v":"lav/uinnredet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E8,Faktorer_andre!E8)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G8,Faktorer_andre!G8)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I8,Faktorer_andre!I8)","v":"god"},0,{"$f":"IF(areal_u>0,100-SUM(E12:K12),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"IF($B$45=1,Faktorer_bolig!B9,Faktorer_andre!B9)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C9,Faktorer_andre!C9)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E9,Faktorer_andre!E9)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G9,Faktorer_andre!G9)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I9,Faktorer_andre!I9)","v":"svært god"},0,{"$f":"IF(areal_u>0,100-SUM(E13:K13),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1. etg",0,{"$f":"IF($B$45=1,Faktorer_bolig!B10,Faktorer_andre!B10)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C10,Faktorer_andre!C10)","v":"svak/uegnet."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E10,Faktorer_andre!E10)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G10,Faktorer_andre!G10)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I10,Faktorer_andre!I10)","v":0},null,{"$f":"IF(areal_1>0,100-SUM(E14:K14),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"IF(AND(A14=0,SUM(E14:E16,G14:G16,I14:I16,K15:K16)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B11,Faktorer_andre!B11)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C11,Faktorer_andre!C11)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E11,Faktorer_andre!E11)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G11,Faktorer_andre!G11)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I11,Faktorer_andre!I11)","v":"god"},0,{"$f":"IF(areal_1>0,100-SUM(E15:K15),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,{"$f":"IF($B$45=1,Faktorer_bolig!B12,Faktorer_andre!B12)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C12,Faktorer_andre!C12)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E12,Faktorer_andre!E12)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G12,Faktorer_andre!G12)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I12,Faktorer_andre!I12)","v":"svært god"},0,{"$f":"IF(areal_1>0,100-SUM(E16:K16),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2.etg",0,{"$f":"IF($B$45=1,Faktorer_bolig!B13,Faktorer_andre!B13)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C13,Faktorer_andre!C13)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E13,Faktorer_andre!E13)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G13,Faktorer_andre!G13)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I13,Faktorer_andre!I13)","v":0},0,{"$f":"IF(areal_2>0,100-SUM(E17:K17),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"IF(AND(A17=0,SUM(E17:E19,G17:G19,I17:I19,K18:K19)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B14,Faktorer_andre!B14)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C14,Faktorer_andre!C14)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E14,Faktorer_andre!E14)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G14,Faktorer_andre!G14)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I14,Faktorer_andre!I14)","v":"god"},0,{"$f":"IF(areal_2>0,100-SUM(E18:K18),0)","v":0},0]
[0,null,{"$f":"IF($B$45=1,Faktorer_bolig!B15,Faktorer_andre!B15)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C15,Faktorer_andre!C15)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E15,Faktorer_andre!E15)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G15,Faktorer_andre!G15)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I15,Faktorer_andre!I15)","v":"svært god"},0,{"$f":"IF(areal_2>0,100-SUM(E19:K19),0)","v":0},0]
["Mesanin/kjørebro",0,{"$f":"IF($B$45=1,Faktorer_bolig!B16,Faktorer_andre!B16)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C16,Faktorer_andre!C16)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E16,Faktorer_andre!E16)","v":"lettlager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G16,Faktorer_andre!G16)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I16,Faktorer_andre!I16)","v":0},0,0,0]
[0,"",{"$f":"IF($B$45=1,Faktorer_bolig!B17,Faktorer_andre!B17)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C17,Faktorer_andre!C17)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E17,Faktorer_andre!E17)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G17,Faktorer_andre!G17)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I17,Faktorer_andre!I17)","v":"god"},0,0,0]
[0,null,{"$f":"IF($B$45=1,Faktorer_bolig!B18,Faktorer_andre!B18)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C18,Faktorer_andre!C18)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E18,Faktorer_andre!E18)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G18,Faktorer_andre!G18)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I18,Faktorer_andre!I18)","v":"svært god"},0,0,0]
[{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},0,{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},{"$f":"Faktorer_bolig!C19","v":"svak/uinnr."},0,{"$f":"Faktorer_bolig!E19","v":"enkel"},0,{"$f":"Faktorer_bolig!G19","v":"vanlig"},0,{"$f":"Faktorer_bolig!I19","v":0},0,{"$f":"IF($B$23>0,100-SUM(E23:K23),0)","v":0},{"$f":"IF(L23>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A20","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B20","v":"Etasjestd %;"},{"$f":"Faktorer_bolig!C20","v":"lav"},0,{"$f":"Faktorer_bolig!E20","v":"bra"},0,{"$f":"Faktorer_bolig!G20","v":"god"},0,{"$f":"Faktorer_bolig!I20","v":"topp"},0,{"$f":"IF($B$23>0,100-SUM(E24:K24),0)","v":0},{"$f":"IF(L24>0,\" % mangler\",\"\")","v":""}]
[{"$f":"Faktorer_bolig!A21","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B21","v":"Tilst/egn;"},{"$f":"Faktorer_bolig!C21","v":"slitt/dårl"},0,{"$f":"Faktorer_bolig!E21","v":"brukbar"},0,{"$f":"Faktorer_bolig!G21","v":"bra"},0,{"$f":"Faktorer_bolig!I21","v":"sv. god"},0,{"$f":"IF($B$23>0,100-SUM(E25:K25),0)","v":0},{"$f":"IF(L25>0,\" % mangler\",\"\")","v":""}]
[]
[]
[]
["Tomt",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,6)","v":0},"Verdi for opparbeidet gårdstun og hage",null,null,null,null,null,null,0,0]
["Tomt",null,"Tomt,",{"$f":"Registreringsskjema!B23","v":"Vann;"},{"$f":"Registreringsskjema!C23","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"vann og",{"$f":"Registreringsskjema!B24","v":"Avløp;"},{"$f":"Registreringsskjema!C24","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"avløp",{"$f":"Registreringsskjema!B25","v":"Have/tun;"},{"$f":"Registreringsskjema!C25","v":"velholdt have/tun = 8, funksjonell beplantet have= 5, alminnelig bra = 3, enkel = 1"},null,null,null,null,0,{"$f":"J30+J31+J32","v":0}]
["Tomt",null,null,{"$f":"Registreringsskjema!B26","v":0},{"$f":"Registreringsskjema!C26","v":0},{"$f":"Registreringsskjema!D26","v":0},{"$f":"Registreringsskjema!E26","v":0},{"$f":"Registreringsskjema!F26","v":0},{"$f":"Registreringsskjema!G26","v":0},"Ukorrigert verdi",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"CONCATENATE(\"Verdiberegning \",'Bygg 7'!A1)","v":"Verdiberegning X"}]
[]
["Valgt faktor_ark",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,3,FALSE)","v":2},{"$f":"IF($B$45=1,\"Faktorer_bolig\",\"Faktorer_andre\")","v":"Faktorer_andre"}]
[]
["Hustype","Etasje",null,"Faktor_1","Andel %","Faktor_2","Andel %","Faktor_3","Andel %","Faktor_4","Andel %","Beregnet faktor"]
[{"$f":"$A$1","v":"X"},"Kjeller","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D4,Faktorer_andre!D4)","v":0.1},{"$f":"'Bygg 7'!E8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F4,Faktorer_andre!F4)","v":0.2},{"$f":"'Bygg 7'!G8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H4,Faktorer_andre!H4)","v":0.3},{"$f":"'Bygg 7'!I8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J4,Faktorer_andre!J4)","v":0},null,{"$f":"K48*J48+I48*H48+G48*F48+E48*D48","v":0}]
[null,"Kjeller","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D5,Faktorer_andre!D5)","v":0.4},{"$f":"'Bygg 7'!E9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F5,Faktorer_andre!F5)","v":0.6},{"$f":"'Bygg 7'!G9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H5,Faktorer_andre!H5)","v":0.8},{"$f":"'Bygg 7'!I9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J5,Faktorer_andre!J5)","v":1},{"$f":"'Bygg 7'!K9","v":0},0]
[null,"Kjeller","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D6,Faktorer_andre!D6)","v":0.4},{"$f":"'Bygg 7'!E10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F6,Faktorer_andre!F6)","v":0.6},{"$f":"'Bygg 7'!G10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H6,Faktorer_andre!H6)","v":0.8},{"$f":"'Bygg 7'!I10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J6,Faktorer_andre!J6)","v":1},{"$f":"'Bygg 7'!K10","v":0},0]
[null,"Underetasje","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D7,Faktorer_andre!D7)","v":0.2},{"$f":"'Bygg 7'!E11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F7,Faktorer_andre!F7)","v":0.35},{"$f":"'Bygg 7'!G11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H7,Faktorer_andre!H7)","v":0.5},{"$f":"'Bygg 7'!I11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J7,Faktorer_andre!J7)","v":0},null,0]
[null,"Underetasje","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D8,Faktorer_andre!D8)","v":0.56000000000000005},{"$f":"'Bygg 7'!E12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F8,Faktorer_andre!F8)","v":0.75},{"$f":"'Bygg 7'!G12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H8,Faktorer_andre!H8)","v":0.87},{"$f":"'Bygg 7'!I12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J8,Faktorer_andre!J8)","v":1},{"$f":"'Bygg 7'!K12","v":0},0]
[null,"Underetasje","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D9,Faktorer_andre!D9)","v":0.5},{"$f":"'Bygg 7'!E13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F9,Faktorer_andre!F9)","v":0.65},{"$f":"'Bygg 7'!G13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H9,Faktorer_andre!H9)","v":0.8},{"$f":"'Bygg 7'!I13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J9,Faktorer_andre!J9)","v":1},{"$f":"'Bygg 7'!K13","v":0},0]
[null,"1. etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D10,Faktorer_andre!D10)","v":0.4},{"$f":"'Bygg 7'!E14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F10,Faktorer_andre!F10)","v":0.7},{"$f":"'Bygg 7'!G14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H10,Faktorer_andre!H10)","v":1},{"$f":"'Bygg 7'!I14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J10,Faktorer_andre!J10)","v":0},null,0]
[null,"1. etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D11,Faktorer_andre!D11)","v":0.56000000000000005},{"$f":"'Bygg 7'!E15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F11,Faktorer_andre!F11)","v":0.75},{"$f":"'Bygg 7'!G15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H11,Faktorer_andre!H11)","v":0.87},{"$f":"'Bygg 7'!I15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J11,Faktorer_andre!J11)","v":1},{"$f":"'Bygg 7'!K15","v":0},0]
[null,"1. etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D12,Faktorer_andre!D12)","v":0.5},{"$f":"'Bygg 7'!E16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F12,Faktorer_andre!F12)","v":0.65},{"$f":"'Bygg 7'!G16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H12,Faktorer_andre!H12)","v":0.8},{"$f":"'Bygg 7'!I16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J12,Faktorer_andre!J12)","v":1},{"$f":"'Bygg 7'!K16","v":0},0]
[null,"2.etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D13,Faktorer_andre!D13)","v":0.2},{"$f":"'Bygg 7'!E17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F13,Faktorer_andre!F13)","v":0.4},{"$f":"'Bygg 7'!G17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H13,Faktorer_andre!H13)","v":0.6},{"$f":"'Bygg 7'!I17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J13,Faktorer_andre!J13)","v":0},null,{"$f":"I57*H57+G57*F57+E57*D57","v":0}]
[null,"2.etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D14,Faktorer_andre!D14)","v":0.56000000000000005},{"$f":"'Bygg 7'!E18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F14,Faktorer_andre!F14)","v":0.75},{"$f":"'Bygg 7'!G18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H14,Faktorer_andre!H14)","v":0.87},{"$f":"'Bygg 7'!I18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J14,Faktorer_andre!J14)","v":1},{"$f":"'Bygg 7'!K18","v":0},{"$f":"K58*J58+I58*H58+G58*F58+E58*D58","v":0}]
[null,"2.etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D15,Faktorer_andre!D15)","v":0.5},{"$f":"'Bygg 7'!E19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F15,Faktorer_andre!F15)","v":0.65},{"$f":"'Bygg 7'!G19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H15,Faktorer_andre!H15)","v":0.8},{"$f":"'Bygg 7'!I19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J15,Faktorer_andre!J15)","v":1},{"$f":"'Bygg 7'!K19","v":0},{"$f":"K59*J59+I59*H59+G59*F59+E59*D59","v":0}]
[null,"Mesanin/kjørebro",{"$f":"IF(ISTEXT(B60),C57,\"\")","v":"Arealtype %;"},{"$f":"IF($B$45=1,Faktorer_bolig!D16,Faktorer_andre!D16)","v":0.1},{"$f":"'Bygg 7'!E20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F16,Faktorer_andre!F16)","v":0.2},{"$f":"'Bygg 7'!G20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H16,Faktorer_andre!H16)","v":0.3},{"$f":"'Bygg 7'!I20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J16,Faktorer_andre!J16)","v":0},null,{"$f":"I60*H60+G60*F60+E60*D60","v":0}]
[null,"Mesanin/kjørebro","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D17,Faktorer_andre!D17)","v":0.4},{"$f":"'Bygg 7'!E21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F17,Faktorer_andre!F17)","v":0.6},{"$f":"'Bygg 7'!G21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H17,Faktorer_andre!H17)","v":0.8},{"$f":"'Bygg 7'!I21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J17,Faktorer_andre!J17)","v":1},{"$f":"'Bygg 7'!K21","v":0},{"$f":"K61*J61+I61*H61+G61*F61+E61*D61","v":0}]
[null,"Mesanin/kjørebro","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D18,Faktorer_andre!D18)","v":0.4},{"$f":"'Bygg 7'!E22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F18,Faktorer_andre!F18)","v":0.6},{"$f":"'Bygg 7'!G22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H18,Faktorer_andre!H18)","v":0.8},{"$f":"'Bygg 7'!I22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J18,Faktorer_andre!J18)","v":1},{"$f":"'Bygg 7'!K22","v":0},{"$f":"K62*J62+I62*H62+G62*F62+E62*D62","v":0}]
[null,"Enkel Bolig","Arealtype %;",{"$f":"IF(A63=\"Bolig\",Faktorer_bolig!D19,Faktorer_andre!D19)","v":0},{"$f":"'Bygg 7'!E23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!F19,Faktorer_andre!F19)","v":0},{"$f":"'Bygg 7'!G23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!H19,Faktorer_andre!H19)","v":0},{"$f":"'Bygg 7'!I23","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J19,Faktorer_andre!J19)","v":0},null,{"$f":"I63*H63+G63*F63+E63*D63","v":0}]
[null,"Enkel Bolig","Etasjestd %;",{"$f":"IF(A64=\"Bolig\",Faktorer_bolig!D20,Faktorer_andre!E20)","v":0},{"$f":"'Bygg 7'!E24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!F20,Faktorer_andre!G20)","v":0},{"$f":"'Bygg 7'!G24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!H20,Faktorer_andre!I20)","v":0},{"$f":"'Bygg 7'!I24","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J20,Faktorer_andre!K20)","v":0},{"$f":"'Bygg 7'!K24","v":0},{"$f":"K64*J64+I64*H64+G64*F64+E64*D64","v":0}]
[null,"Enkel Bolig","Tilst/egn;",{"$f":"IF(A65=\"Bolig\",Faktorer_bolig!D21,Faktorer_andre!E21)","v":0},{"$f":"'Bygg 7'!E25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!F21,Faktorer_andre!G21)","v":0},{"$f":"'Bygg 7'!G25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!H21,Faktorer_andre!I21)","v":0},{"$f":"'Bygg 7'!I25","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J21,Faktorer_andre!K21)","v":0},{"$f":"'Bygg 7'!K25","v":0},{"$f":"K65*J65+I65*H65+G65*F65+E65*D65","v":0}]
[]
[{"$f":"$A$1","v":"X"},null,"Pris nytt bygg",{"$f":"IF(A67=\"Bolig\",Faktorer_bolig!D22,Faktorer_andre!D19)","v":0},null,{"$f":"IF(C67=\"Bolig\",Faktorer_bolig!F22,Faktorer_andre!F19)","v":0},null,{"$f":"IF('Takst 1'!E3=\"Bolig\",Faktorer_bolig!H22,Faktorer_andre!H19)","v":0},null,null,null,{"$f":"VLOOKUP(A1,Pris_tabell_nytt,2,FALSE)","v":0}]
[null,null,null,{"$f":"Faktorer_bolig!N3","v":"Kjeller"},{"$f":"Faktorer_bolig!O3","v":"undertasje"},{"$f":"Faktorer_bolig!P3","v":"1 etg"},{"$f":"Faktorer_bolig!Q3","v":"2.etg"},{"$f":"Faktorer_bolig!S3","v":0},{"$f":"Faktorer_bolig!T3","v":0}]
[{"$f":"$A$1","v":"X"},null,"Vektet etasjeareal",{"$f":"IF($B$45=1,Faktorer_bolig!N4,Faktorer_andre!M4)","v":0.3},{"$f":"IF($B$45=1,Faktorer_bolig!O4,Faktorer_andre!N4)","v":0.5},{"$f":"IF($B$45=1,Faktorer_bolig!P4,Faktorer_andre!O4)","v":1},{"$f":"IF($B$45=1,Faktorer_bolig!Q4,Faktorer_andre!P4)","v":0.6},{"$f":"IF($B$45=1,Faktorer_bolig!R4,Faktorer_andre!Q4)","v":0.3},{"$f":"IF($B$45=1,Faktorer_bolig!S4,Faktorer_andre!J25)","v":0},null,null,{"$f":"areal_k*D69+areal_u*E69+areal_1*F69+areal_2*G69+B20*H69+B23*I69","v":0}]
["X",null,"Korreksjon for størrelse",null,null,null,"fra",{"$f":"IF($B$45=1,Faktorer_bolig!N15,Faktorer_andre!M18)","v":3000},"m2   til",{"$f":"IF($B$45=1,Faktorer_bolig!P15,Faktorer_andre!O18)","v":4000},{"$f":"IF($B$45=1,Max_areal_korr_1,Max_areal_korr_2)","v":100},{"$f":"MAX(MIN(100-(L69-H70)/(J70-H70)*(100-K70),100),K70)","v":100},"Denne satsen brukes kun i Takst til å korrigere nyverdien"]
["X",null,"Nedskrevet verdi pga alder i %",null,null,null,null,null,null,null,{"$f":"VLOOKUP('Bygg 3'!A72,'Priser nybygg'!B3:F22,4,FALSE)","v":{"$error":"#N/A"}},null,"største verdi"]
["X",null,"Nedskrevet verdi etter påkostning i %; min 50%",null,null,null,null,0.02,null,null,null,{"$f":"MAX(L86,L79)","v":{"$error":"#DIV/0!"}},"velges"]
["X",null,"Korr. vedl.h/egnet. Grunnlag \"Normale byggekostnader\" fra \"Teknisk verdiberegning\"",null,null,null,null,null,null,null,"Beregnet faktor for vedlikeholdsmangler",{"$f":"(areal_k*L50+areal_u*L53+areal_1*L56+areal_2*L59+B20*L62+B23*L65)/(areal_k+areal_u+areal_1+areal_2+B20+B23)","v":{"$error":"#DIV/0!"}}]
["X",null,"Tomt"]
[]
[null,null,null,null,null,null,null,null,null,null,"Bygg type",{"$f":"A1","v":"X"}]
[null,null,null,null,null,null,null,null,null,null,"Valgt avskrivningskurvve",{"$f":"VLOOKUP(L76,'Priser nybygg'!B3:F38,4,FALSE)","v":3}]
[null,null,null,null,null,null,null,null,null,null,"Valgt sats",{"$f":"HLOOKUP($L$77,Nedskriving!$J$1:$L$4,3)","v":2.25}]
[null,null,null,null,null,null,null,null,null,null,"Minste restverdi",{"$f":"HLOOKUP($L$77,Nedskriving!$J$1:$L$4,4)","v":20}]
[]
[null,null,null,null,null,null,null,null,null,null,"Areal av opprinnelig del som ikke er pusset opp",{"$f":"G2*(1-prosent_oppgradering_1/100)","v":0},{"$f":"MIN(J2-E2,397)","v":397},{"$f":"IF(M81>0,VLOOKUP(M81,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":20},{"$f":"L81*N81","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Opprinnelig hus pusset opp",{"$f":"IF(E3>E4,G2*prosent_oppgradering_1/100,G2*prosent_oppgradering_1/100)","v":0},{"$f":"IF(E4>0,J2-E4,0)","v":0},{"$f":"IF(M82>0,VLOOKUP(M82,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L82*N82","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Areal av TILBYGG som er pusset opp",{"$f":"IF(E4>E3,G3*prosent_oppgradering_1/100,0)","v":0},{"$f":"IF(E3=0,0,J2-E3)","v":0},{"$f":"IF(M83>0,VLOOKUP(M83,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L83*N83","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Tilbygg ikke pusset opp",{"$f":"G3-L83","v":0},{"$f":"IF(OR(L84=0,E4=0),0,J2-E4)","v":0},{"$f":"IF(M84>0,VLOOKUP(M84,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L84*N84","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(L81:L84)","v":0},null,null,{"$f":"SUM(O81:O84)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Beregnet veid faktor for nedskriving pga alder",{"$f":"O85/L85","v":{"$error":"#DIV/0!"}}]
[null,null,"Bygningens alder",{"$f":"J2-E2","v":2022},"år"]
[]
[null,null,"År siden ombygging",{"$f":"IF(ISNUMBER(E4),J2-E4,0)","v":2022},"år"]
[null,null,{"$f":"A1","v":"X"},{"$f":"'Takst 6'!J27","v":{"$error":"#DIV/0!"}}]
[null,null,"Sum takst",{"$f":"'SUM pr bygg'!G11","v":0}]

{"sheet":"Bygg 8","index":7,"n_rows":91,"n_cols":260,"rows_kept":91,"cut":false,"hidden":false,"merged":[[3,7,3,8],[43,0,43,10],[29,4,29,8],[30,4,30,8],[31,4,31,8]]}
["X",0]
[null,null,null,"Byggeår;",0,"Grunnflate;",0,null,"Befaring år;",{"$f":"YEAR(TODAY())","v":2022}]
[null,null,"Tilbygg;","År;",0,"Grunnflate;",0]
[null,null,"Ombygd ","År;",0,null,null,"Korrigert pga oppgradering;",null,0]
[null,null,null,null,null,null,null,null,null,"tak max 10 %"]
[]
[null,"Areal"]
["Kjeller",0,{"$f":"IF($B$45=1,Faktorer_bolig!B4,Faktorer_andre!B4)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C4,Faktorer_andre!C4)","v":"svak/uinnr."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E4,Faktorer_andre!E4)","v":"enkel lagerkjeller"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G4,Faktorer_andre!G4)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I4,Faktorer_andre!I4)","v":0},0,0,0]
["Kjeller",{"$f":"IF(AND(B8=0,SUM(E8:E10,G8:G10,I8:I10,K9:K10)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B5,Faktorer_andre!B5)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C5,Faktorer_andre!C5)","v":"svak/gråstein"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E5,Faktorer_andre!E5)","v":"enkelt lager"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G5,Faktorer_andre!G5)","v":"bra lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I5,Faktorer_andre!I5)","v":"godt bruksareal"},0,{"$f":"IF(areal_k>0,100-SUM(E9:K9),0)","v":0},{"$f":"IF(L9>0,\" % mangler\",IF(L9=0,0,\"Over 100% blir feil!!!\"))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Kjeller",null,{"$f":"IF($B$45=1,Faktorer_bolig!B6,Faktorer_andre!B6)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C6,Faktorer_andre!C6)","v":"slitt/dårlig"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E6,Faktorer_andre!E6)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G6,Faktorer_andre!G6)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I6,Faktorer_andre!I6)","v":"svært god"},0,{"$f":"IF(areal_k>0,100-SUM(E10:K10),0)","v":0},{"$f":"IF(L10>0,\" % mangler\",IF(L10=0,0,\"----Over 100% blir feil!!!\"))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Underetasje",0,{"$f":"IF($B$45=1,Faktorer_bolig!B7,Faktorer_andre!B7)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C7,Faktorer_andre!C7)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E7,Faktorer_andre!E7)","v":"enkelt lagerareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G7,Faktorer_andre!G7)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I7,Faktorer_andre!I7)","v":0},0,{"$f":"IF(areal_u>0,100-SUM(E11:K11),0)","v":0},{"$f":"IF(L11>0,\" % mangler\",IF(L11=0,0,\"----Over 100% blir feil!!!\"))","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Underetasje",{"$f":"IF(AND(A11=0,SUM(E11:E13,G11:G13,I11:I13,K12:K13)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B8,Faktorer_andre!B8)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C8,Faktorer_andre!C8)","v":"lav/uinnredet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E8,Faktorer_andre!E8)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G8,Faktorer_andre!G8)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I8,Faktorer_andre!I8)","v":"god"},0,{"$f":"IF(areal_u>0,100-SUM(E12:K12),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Underetasje",null,{"$f":"IF($B$45=1,Faktorer_bolig!B9,Faktorer_andre!B9)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C9,Faktorer_andre!C9)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E9,Faktorer_andre!E9)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G9,Faktorer_andre!G9)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I9,Faktorer_andre!I9)","v":"svært god"},0,{"$f":"IF(areal_u>0,100-SUM(E13:K13),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1. etg",0,{"$f":"IF($B$45=1,Faktorer_bolig!B10,Faktorer_andre!B10)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C10,Faktorer_andre!C10)","v":"svak/uegnet."},0,{"$f":"IF($B$45=1,Faktorer_bolig!E10,Faktorer_andre!E10)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G10,Faktorer_andre!G10)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I10,Faktorer_andre!I10)","v":0},null,{"$f":"IF(areal_1>0,100-SUM(E14:K14),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1. etg",{"$f":"IF(AND(A14=0,SUM(E14:E16,G14:G16,I14:I16,K15:K16)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B11,Faktorer_andre!B11)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C11,Faktorer_andre!C11)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E11,Faktorer_andre!E11)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G11,Faktorer_andre!G11)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I11,Faktorer_andre!I11)","v":"god"},0,{"$f":"IF(areal_1>0,100-SUM(E15:K15),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1. etg",null,{"$f":"IF($B$45=1,Faktorer_bolig!B12,Faktorer_andre!B12)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C12,Faktorer_andre!C12)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E12,Faktorer_andre!E12)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G12,Faktorer_andre!G12)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I12,Faktorer_andre!I12)","v":"svært god"},0,{"$f":"IF(areal_1>0,100-SUM(E16:K16),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2.etg",0,{"$f":"IF($B$45=1,Faktorer_bolig!B13,Faktorer_andre!B13)","v":"Arealbruk i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C13,Faktorer_andre!C13)","v":"svak/uegnet"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E13,Faktorer_andre!E13)","v":"enkelt bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G13,Faktorer_andre!G13)","v":"vanl. bruksareal"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I13,Faktorer_andre!I13)","v":0},0,{"$f":"IF(areal_2>0,100-SUM(E17:K17),0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2.etg",{"$f":"IF(AND(A17=0,SUM(E17:E19,G17:G19,I17:I19,K18:K19)>0),\"Har du glemt arealet ?\",\"\")","v":""},{"$f":"IF($B$45=1,Faktorer_bolig!B14,Faktorer_andre!B14)","v":"Etasjestd i %;"},{"$f":"IF($B$45=1,Faktorer_bolig!C14,Faktorer_andre!C14)","v":"lav"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E14,Faktorer_andre!E14)","v":"enkel"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G14,Faktorer_andre!G14)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I14,Faktorer_andre!I14)","v":"god"},0,{"$f":"IF(areal_2>0,100-SUM(E18:K18),0)","v":0},0]
["2.etg",null,{"$f":"IF($B$45=1,Faktorer_bolig!B15,Faktorer_andre!B15)","v":"Tilst/egnethet;"},{"$f":"IF($B$45=1,Faktorer_bolig!C15,Faktorer_andre!C15)","v":"slitt/dårl"},0,{"$f":"IF($B$45=1,Faktorer_bolig!E15,Faktorer_andre!E15)","v":"brukbar"},0,{"$f":"IF($B$45=1,Faktorer_bolig!G15,Faktorer_andre!G15)","v":"bra"},0,{"$f":"IF($B$45=1,Faktorer_bolig!I15,Faktorer_andre!I15)","v":"svært god"},0,{"$f":"IF(areal_2>0,100-SUM(E19:K19),0)","v":0},0]
["Mesanin/kjørebro",0,{"$f":"IF($B$45=1,Faktorer_bolig!B16,Faktorer_andre!B16)","v":"Arealbruk i %;"},"svak/uegnet",0,"lettlager",0,"vanl. bruksareal",0,0,0]
["Mesanin/kjørebro","",{"$f":"IF($B$45=1,Faktorer_bolig!B17,Faktorer_andre!B17)","v":"Etasjestd i %;"},"lav",0,"enkel standard",0,"god std",0,"sv. god std",0]
["Mesanin/kjørebro",null,{"$f":"IF($B$45=1,Faktorer_bolig!B18,Faktorer_andre!B18)","v":"Tilst/egnethet;"},"slitt/dårl",0,"brukbar",0,"bra",0,"velegnet",0]
[{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},0,{"$f":"Faktorer_bolig!A19","v":"Enkel bolig"},{"$f":"Faktorer_bolig!C19","v":"svak/uinnr."},0,{"$f":"Faktorer_bolig!E19","v":"enkel"},0,{"$f":"Faktorer_bolig!G19","v":"vanlig"},0,{"$f":"Faktorer_bolig!I19","v":0},0]
[{"$f":"Faktorer_bolig!A20","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B20","v":"Etasjestd %;"},{"$f":"Faktorer_bolig!C20","v":"lav"},0,{"$f":"Faktorer_bolig!E20","v":"bra"},0,{"$f":"Faktorer_bolig!G20","v":"god"},0,{"$f":"Faktorer_bolig!I20","v":"topp"},0]
[{"$f":"Faktorer_bolig!A21","v":"Enkel bolig"},null,{"$f":"Faktorer_bolig!B21","v":"Tilst/egn;"},{"$f":"Faktorer_bolig!C21","v":"slitt/dårl"},0,{"$f":"Faktorer_bolig!E21","v":"brukbar"},0,{"$f":"Faktorer_bolig!G21","v":"bra"},0,{"$f":"Faktorer_bolig!I21","v":"sv. god"},0]
[]
[]
[]
["Tomt",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,6)","v":0},"Verdi for opparbeidet gårdstun og hage",null,null,null,null,null,null,0,0]
["Tomt",null,"Tomt,",{"$f":"Registreringsskjema!B23","v":"Vann;"},{"$f":"Registreringsskjema!C23","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"vann og",{"$f":"Registreringsskjema!B24","v":"Avløp;"},{"$f":"Registreringsskjema!C24","v":"Svært god = 4, god = 3, middels = 2, dårlig = 1"},null,null,null,null,0]
["Tomt",null,"avløp",{"$f":"Registreringsskjema!B25","v":"Have/tun;"},{"$f":"Registreringsskjema!C25","v":"velholdt have/tun = 8, funksjonell beplantet have= 5, alminnelig bra = 3, enkel = 1"},null,null,null,null,0,{"$f":"J30+J31+J32","v":0}]
["Tomt",null,null,{"$f":"Registreringsskjema!B26","v":0},{"$f":"Registreringsskjema!C26","v":0},{"$f":"Registreringsskjema!D26","v":0},{"$f":"Registreringsskjema!E26","v":0},{"$f":"Registreringsskjema!F26","v":0},{"$f":"Registreringsskjema!G26","v":0},"Ukorrigert verdi",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"CONCATENATE(\"Verdiberegning \",'Bygg 8'!A1)","v":"Verdiberegning X"}]
[]
["Valgt faktor_ark",{"$f":"VLOOKUP(A1,'Priser nybygg'!B3:G26,3,FALSE)","v":2},{"$f":"IF($B$45=1,\"Faktorer_bolig\",\"Faktorer_andre\")","v":"Faktorer_andre"}]
[]
["Hustype","Etasje",null,"Faktor_1","Andel %","Faktor_2","Andel %","Faktor_3","Andel %","Faktor_4","Andel %","Beregnet faktor"]
[{"$f":"$A$1","v":"X"},"Kjeller","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D4,Faktorer_andre!D4)","v":0.1},{"$f":"'Bygg 8'!E8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F4,Faktorer_andre!F4)","v":0.2},{"$f":"'Bygg 8'!G8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H4,Faktorer_andre!H4)","v":0.3},{"$f":"'Bygg 8'!I8","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J4,Faktorer_andre!J4)","v":0},null,{"$f":"K48*J48+I48*H48+G48*F48+E48*D48","v":0}]
[null,"Kjeller","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D5,Faktorer_andre!D5)","v":0.4},{"$f":"'Bygg 8'!E9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F5,Faktorer_andre!F5)","v":0.6},{"$f":"'Bygg 8'!G9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H5,Faktorer_andre!H5)","v":0.8},{"$f":"'Bygg 8'!I9","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J5,Faktorer_andre!J5)","v":1},{"$f":"'Bygg 8'!K9","v":0},0]
[null,"Kjeller","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D6,Faktorer_andre!D6)","v":0.4},{"$f":"'Bygg 8'!E10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F6,Faktorer_andre!F6)","v":0.6},{"$f":"'Bygg 8'!G10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H6,Faktorer_andre!H6)","v":0.8},{"$f":"'Bygg 8'!I10","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J6,Faktorer_andre!J6)","v":1},{"$f":"'Bygg 8'!K10","v":0},0]
[null,"Underetasje","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D7,Faktorer_andre!D7)","v":0.2},{"$f":"'Bygg 8'!E11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F7,Faktorer_andre!F7)","v":0.35},{"$f":"'Bygg 8'!G11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H7,Faktorer_andre!H7)","v":0.5},{"$f":"'Bygg 8'!I11","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J7,Faktorer_andre!J7)","v":0},null,0]
[null,"Underetasje","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D8,Faktorer_andre!D8)","v":0.56000000000000005},{"$f":"'Bygg 8'!E12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F8,Faktorer_andre!F8)","v":0.75},{"$f":"'Bygg 8'!G12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H8,Faktorer_andre!H8)","v":0.87},{"$f":"'Bygg 8'!I12","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J8,Faktorer_andre!J8)","v":1},{"$f":"'Bygg 8'!K12","v":0},0]
[null,"Underetasje","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D9,Faktorer_andre!D9)","v":0.5},{"$f":"'Bygg 8'!E13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F9,Faktorer_andre!F9)","v":0.65},{"$f":"'Bygg 8'!G13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H9,Faktorer_andre!H9)","v":0.8},{"$f":"'Bygg 8'!I13","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J9,Faktorer_andre!J9)","v":1},{"$f":"'Bygg 8'!K13","v":0},0]
[null,"1. etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D10,Faktorer_andre!D10)","v":0.4},{"$f":"'Bygg 8'!E14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F10,Faktorer_andre!F10)","v":0.7},{"$f":"'Bygg 8'!G14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H10,Faktorer_andre!H10)","v":1},{"$f":"'Bygg 8'!I14","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J10,Faktorer_andre!J10)","v":0},null,0]
[null,"1. etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D11,Faktorer_andre!D11)","v":0.56000000000000005},{"$f":"'Bygg 8'!E15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F11,Faktorer_andre!F11)","v":0.75},{"$f":"'Bygg 8'!G15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H11,Faktorer_andre!H11)","v":0.87},{"$f":"'Bygg 8'!I15","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J11,Faktorer_andre!J11)","v":1},{"$f":"'Bygg 8'!K15","v":0},0]
[null,"1. etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D12,Faktorer_andre!D12)","v":0.5},{"$f":"'Bygg 8'!E16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F12,Faktorer_andre!F12)","v":0.65},{"$f":"'Bygg 8'!G16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H12,Faktorer_andre!H12)","v":0.8},{"$f":"'Bygg 8'!I16","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J12,Faktorer_andre!J12)","v":1},{"$f":"'Bygg 8'!K16","v":0},0]
[null,"2.etg","Arealtype %;",{"$f":"IF($B$45=1,Faktorer_bolig!D13,Faktorer_andre!D13)","v":0.2},{"$f":"'Bygg 8'!E17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F13,Faktorer_andre!F13)","v":0.4},{"$f":"'Bygg 8'!G17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H13,Faktorer_andre!H13)","v":0.6},{"$f":"'Bygg 8'!I17","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J13,Faktorer_andre!J13)","v":0},null,{"$f":"I57*H57+G57*F57+E57*D57","v":0}]
[null,"2.etg","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D14,Faktorer_andre!D14)","v":0.56000000000000005},{"$f":"'Bygg 8'!E18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F14,Faktorer_andre!F14)","v":0.75},{"$f":"'Bygg 8'!G18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H14,Faktorer_andre!H14)","v":0.87},{"$f":"'Bygg 8'!I18","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J14,Faktorer_andre!J14)","v":1},{"$f":"'Bygg 8'!K18","v":0},{"$f":"K58*J58+I58*H58+G58*F58+E58*D58","v":0}]
[null,"2.etg","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D15,Faktorer_andre!D15)","v":0.5},{"$f":"'Bygg 8'!E19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F15,Faktorer_andre!F15)","v":0.65},{"$f":"'Bygg 8'!G19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H15,Faktorer_andre!H15)","v":0.8},{"$f":"'Bygg 8'!I19","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J15,Faktorer_andre!J15)","v":1},{"$f":"'Bygg 8'!K19","v":0},{"$f":"K59*J59+I59*H59+G59*F59+E59*D59","v":0}]
[null,"Mesanin/kjørebro",{"$f":"IF(ISTEXT(B60),C57,\"\")","v":"Arealtype %;"},{"$f":"IF($B$45=1,Faktorer_bolig!D16,Faktorer_andre!D16)","v":0.1},{"$f":"'Bygg 8'!E20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F16,Faktorer_andre!F16)","v":0.2},{"$f":"'Bygg 8'!G20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H16,Faktorer_andre!H16)","v":0.3},{"$f":"'Bygg 8'!I20","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J16,Faktorer_andre!J16)","v":0},null,{"$f":"I60*H60+G60*F60+E60*D60","v":0}]
[null,"Mesanin/kjørebro","Etasjestd %;",{"$f":"IF($B$45=1,Faktorer_bolig!D17,Faktorer_andre!D17)","v":0.4},{"$f":"'Bygg 8'!E21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F17,Faktorer_andre!F17)","v":0.6},{"$f":"'Bygg 8'!G21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H17,Faktorer_andre!H17)","v":0.8},{"$f":"'Bygg 8'!I21","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J17,Faktorer_andre!J17)","v":1},{"$f":"'Bygg 8'!K21","v":0},{"$f":"K61*J61+I61*H61+G61*F61+E61*D61","v":0}]
[null,"Mesanin/kjørebro","Tilst/egn;",{"$f":"IF($B$45=1,Faktorer_bolig!D18,Faktorer_andre!D18)","v":0.4},{"$f":"'Bygg 8'!E22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!F18,Faktorer_andre!F18)","v":0.6},{"$f":"'Bygg 8'!G22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!H18,Faktorer_andre!H18)","v":0.8},{"$f":"'Bygg 8'!I22","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J18,Faktorer_andre!J18)","v":1},{"$f":"'Bygg 8'!K22","v":0},{"$f":"K62*J62+I62*H62+G62*F62+E62*D62","v":0}]
[null,"Enkel Bolig","Arealtype %;",{"$f":"IF(A63=\"Bolig\",Faktorer_bolig!D19,Faktorer_andre!D19)","v":0},{"$f":"'Bygg 8'!E23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!F19,Faktorer_andre!F19)","v":0},{"$f":"'Bygg 8'!G23","v":0},{"$f":"IF($A63=\"Bolig\",Faktorer_bolig!H19,Faktorer_andre!H19)","v":0},{"$f":"'Bygg 8'!I23","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J19,Faktorer_andre!J19)","v":0},null,{"$f":"I63*H63+G63*F63+E63*D63","v":0}]
[null,"Enkel Bolig","Etasjestd %;",{"$f":"IF(A64=\"Bolig\",Faktorer_bolig!D20,Faktorer_andre!E20)","v":0},{"$f":"'Bygg 8'!E24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!F20,Faktorer_andre!G20)","v":0},{"$f":"'Bygg 8'!G24","v":0},{"$f":"IF($A64=\"Bolig\",Faktorer_bolig!H20,Faktorer_andre!I20)","v":0},{"$f":"'Bygg 8'!I24","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J20,Faktorer_andre!K20)","v":0},{"$f":"'Bygg 8'!K24","v":0},{"$f":"K64*J64+I64*H64+G64*F64+E64*D64","v":0}]
[null,"Enkel Bolig","Tilst/egn;",{"$f":"IF(A65=\"Bolig\",Faktorer_bolig!D21,Faktorer_andre!E21)","v":0},{"$f":"'Bygg 8'!E25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!F21,Faktorer_andre!G21)","v":0},{"$f":"'Bygg 8'!G25","v":0},{"$f":"IF($A65=\"Bolig\",Faktorer_bolig!H21,Faktorer_andre!I21)","v":0},{"$f":"'Bygg 8'!I25","v":0},{"$f":"IF($B$45=1,Faktorer_bolig!J21,Faktorer_andre!K21)","v":0},{"$f":"'Bygg 8'!K25","v":0},{"$f":"K65*J65+I65*H65+G65*F65+E65*D65","v":0}]
[]
[{"$f":"$A$1","v":"X"},null,"Pris nytt bygg",{"$f":"IF(A67=\"Bolig\",Faktorer_bolig!D22,Faktorer_andre!D19)","v":0},null,{"$f":"IF(C67=\"Bolig\",Faktorer_bolig!F22,Faktorer_andre!F19)","v":0},null,{"$f":"IF('Takst 1'!E3=\"Bolig\",Faktorer_bolig!H22,Faktorer_andre!H19)","v":0},null,null,null,{"$f":"VLOOKUP(A1,Pris_tabell_nytt,2,FALSE)","v":0}]
[null,null,null,{"$f":"Faktorer_bolig!N3","v":"Kjeller"},{"$f":"Faktorer_bolig!O3","v":"undertasje"},{"$f":"Faktorer_bolig!P3","v":"1 etg"},{"$f":"Faktorer_bolig!Q3","v":"2.etg"},{"$f":"Faktorer_bolig!S3","v":0},{"$f":"Faktorer_bolig!T3","v":0}]
[{"$f":"$A$1","v":"X"},null,"Vektet etasjeareal",{"$f":"IF($B$45=1,Faktorer_bolig!N4,Faktorer_andre!M4)","v":0.3},{"$f":"IF($B$45=1,Faktorer_bolig!O4,Faktorer_andre!N4)","v":0.5},{"$f":"IF($B$45=1,Faktorer_bolig!P4,Faktorer_andre!O4)","v":1},{"$f":"IF($B$45=1,Faktorer_bolig!Q4,Faktorer_andre!P4)","v":0.6},{"$f":"IF($B$45=1,Faktorer_bolig!R4,Faktorer_andre!Q4)","v":0.3},{"$f":"IF($B$45=1,Faktorer_bolig!S4,Faktorer_andre!J25)","v":0},null,null,{"$f":"areal_k*D69+areal_u*E69+areal_1*F69+areal_2*G69+B20*H69+B23*I69","v":0}]
["X",null,"Korreksjon for størrelse",null,null,null,"fra",{"$f":"IF($B$45=1,Faktorer_bolig!N15,Faktorer_andre!M18)","v":3000},"m2   til",{"$f":"IF($B$45=1,Faktorer_bolig!P15,Faktorer_andre!O18)","v":4000},{"$f":"IF($B$45=1,Max_areal_korr_1,Max_areal_korr_2)","v":100},{"$f":"MAX(MIN(100-(L69-H70)/(J70-H70)*(100-K70),100),K70)","v":100},"Denne satsen brukes kun i Takst til å korrigere nyverdien"]
["X",null,"Nedskrevet verdi pga alder i %",null,null,null,null,null,null,null,{"$f":"VLOOKUP('Bygg 3'!A72,'Priser nybygg'!B3:F22,4,FALSE)","v":{"$error":"#N/A"}},null,"største verdi"]
["X",null,"Nedskrevet verdi etter påkostning i %; min 50%",null,null,null,null,0.02,null,null,null,{"$f":"MAX(L86,L79)","v":{"$error":"#DIV/0!"}},"velges"]
["X",null,"Korr. vedl.h/egnet. Grunnlag \"Normale byggekostnader\" fra \"Teknisk verdiberegning\"",null,null,null,null,null,null,null,"Beregnet faktor for vedlikeholdsmangler",{"$f":"(areal_k*L50+areal_u*L53+areal_1*L56+areal_2*L59+B20*L62+B23*L65)/(areal_k+areal_u+areal_1+areal_2+B20+B23)","v":{"$error":"#DIV/0!"}}]
["X",null,"Tomt"]
[]
[null,null,null,null,null,null,null,null,null,null,"Bygg type",{"$f":"A1","v":"X"}]
[null,null,null,null,null,null,null,null,null,null,"Valgt avskrivningskurvve",{"$f":"VLOOKUP(L76,'Priser nybygg'!B3:F38,4,FALSE)","v":3}]
[null,null,null,null,null,null,null,null,null,null,"Valgt sats",{"$f":"HLOOKUP($L$77,Nedskriving!$J$1:$L$4,3)","v":2.25}]
[null,null,null,null,null,null,null,null,null,null,"Minste restverdi",{"$f":"HLOOKUP($L$77,Nedskriving!$J$1:$L$4,4)","v":20}]
[]
[null,null,null,null,null,null,null,null,null,null,"Areal av opprinnelig del som ikke er pusset opp",{"$f":"G2*(1-prosent_oppgradering_1/100)","v":0},{"$f":"MIN(J2-E2,397)","v":397},{"$f":"IF(M81>0,VLOOKUP(M81,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":20},{"$f":"L81*N81","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Opprinnelig hus pusset opp",{"$f":"IF(E3>E4,G2*prosent_oppgradering_1/100,G2*prosent_oppgradering_1/100)","v":0},{"$f":"IF(E4>0,J2-E4,0)","v":0},{"$f":"IF(M82>0,VLOOKUP(M82,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L82*N82","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Areal av TILBYGG som er pusset opp",{"$f":"IF(E4>E3,G3*prosent_oppgradering_1/100,0)","v":0},{"$f":"IF(E3=0,0,J2-E3)","v":0},{"$f":"IF(M83>0,VLOOKUP(M83,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L83*N83","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Tilbygg ikke pusset opp",{"$f":"G3-L83","v":0},{"$f":"IF(OR(L84=0,E4=0),0,J2-E4)","v":0},{"$f":"IF(M84>0,VLOOKUP(M84,Nedskriving!$A$4:$G$400,$L$77+4,FALSE),0)","v":0},{"$f":"L84*N84","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Sum",{"$f":"SUM(L81:L84)","v":0},null,null,{"$f":"SUM(O81:O84)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Beregnet veid faktor for nedskriving pga alder",{"$f":"O85/L85","v":{"$error":"#DIV/0!"}}]
[null,null,"Bygningens alder",{"$f":"J2-E2","v":2022},"år"]
[]
[null,null,"År siden ombygging",{"$f":"IF(ISNUMBER(E4),J2-E4,0)","v":2022},"år"]
[null,null,{"$f":"A1","v":"X"},{"$f":"'Takst 6'!J27","v":{"$error":"#DIV/0!"}}]
[null,null,"Sum takst",{"$f":"'SUM pr bygg'!G11","v":0}]

{"sheet":"Takst 1","index":8,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Bygg 1'!A1","v":"X"},null,null,null,null,null,null,"Tillegg for spesielle konstruksjoner / påkostninger"]
[null,null,null,null,null,null,null,null,"Nr",null,"Beskrivelse",null,null,null,"Beløp"]
[null,null,null,null,"Pris pr m2/BTA etter byggtype",{"$f":"('Bygg 1'!B8*'Bygg 1'!L49+'Bygg 1'!B11*'Bygg 1'!L52+'Bygg 1'!B14*'Bygg 1'!L55+'Bygg 1'!B17*'Bygg 1'!L58+'Bygg 1'!B20*'Bygg 1'!L61+'Bygg 1'!B23*'Bygg 1'!L64)/('Bygg 1'!B8+'Bygg 1'!B11+'Bygg 1'!B14+'Bygg 1'!B17+'Bygg 1'!B20+'Bygg 1'!B23)*'Bygg 1'!L67/100","v":{"$error":"#DIV/0!"}},null,null,1,null,"Kostnad ved opparbeidelse av tomt, avløp, vann",null,null,null,{"$f":"'Bygg 1'!L74","v":0}]
[null,null,null,null,"Korreksjon for størrelse i prosent",{"$f":"'Bygg 1'!L70/100","v":1},"Kr",null,2,null,"Korntørke"]
[null,null,null,null,"Justert pris pr m2",{"$f":"F3*F4","v":{"$error":"#DIV/0!"}},"Kr",null,3,null,"Teknisk utstyr"]
[null,null,null,null,null,null,null,null,4,null,"Verksted"]
[null,"Vekting pr m2 for etasjer",null,"Areal BTA","Vekting %","Vektet m2",null,null,"Sum tillegg",null,null,null,null,null,{"$f":"SUM(O3:O6)","v":0}]
[null,"Kjeller",null,{"$f":"'Bygg 1'!B8","v":0},{"$f":"'Bygg 1'!L48","v":0},{"$f":"D8*E8/100","v":0},null,null,"Beregnet normale byggekostnader inkludert tillegg",null,null,null,null,null,{"$f":"F15+O7","v":{"$error":"#DIV/0!"}}]
[null,"Underetasje",null,{"$f":"'Bygg 1'!B11","v":0},{"$f":"'Bygg 1'!L51","v":0},{"$f":"D9*E9/100","v":0}]
[null,"1.etasje",null,{"$f":"'Bygg 1'!B14","v":0},{"$f":"'Bygg 1'!L54","v":0},{"$f":"D10*E10/100","v":0}]
[null,"2.etasje",null,{"$f":"'Bygg 1'!B17","v":0},{"$f":"'Bygg 1'!L57","v":0},{"$f":"D11*E11/100","v":0}]
[null,"Mesanin/kjørebro",null,{"$f":"'Bygg 1'!B20","v":0},{"$f":"'Bygg 1'!L60","v":0},{"$f":"D12*E12/100","v":0}]
[null,"Sum vektet areal /prisbestemmende areal",null,null,null,{"$f":"SUM(F8:F12)","v":0},"m2",null,"Fradrag for utidsmessighet, elde, vedlikeholdsmanlger, gjenstående arbeider"]
[null,"Normale byggekostnader utregnet (kladdeberegning , kommer ikke i rapporten)",null,null,null,{"$f":"F13*F5","v":{"$error":"#DIV/0!"}},null,null,"Nr",null,"Beskrivelse"]
[null,"Normale byggekostnader fastsatt av takstmann ( kommer i rapporten)",null,null,null,{"$f":"F14","v":{"$error":"#DIV/0!"}},null,null,1,null,"Fradrag for vedlikeholdsmangler",null,null,null,{"$f":"F15*(1-'Bygg 1'!L73/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,2,null,"Fradrag for elde",null,null,null,{"$f":"F15*(1-MAX('Bygg 1'!L72,'Bygg 1'!L71)/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,3,null,"Fradrag for gjenstående arbeider"]
[null,null,null,null,null,null,null,null,4,null,"Pålagt utbedring av avløp"]
[null,null,null,null,null,null,null,null,"Sum fradrag",null,null,null,null,null,{"$f":"SUM(O15:O18)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi for valgt bygning",{"$f":"(O8-O19)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi pr kvm/BTA",{"$f":"J27/'SUM pr bygg'!H3","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Kostnadsverdi korrigert etter skjønn",{"$f":"J27*'SUM pr bygg'!M2","v":{"$error":"#DIV/0!"}}]

{"sheet":"Takst 2","index":9,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Bygg 2'!A1","v":"X"},null,null,null,null,null,null,"Tillegg for spesielle konstruksjoner / påkostninger"]
[null,null,null,null,null,null,null,null,"Nr",null,"Beskrivelse",null,null,null,"Beløp"]
[null,null,null,null,"Pris pr m2/BTA etter byggtype",{"$f":"('Bygg 2'!B8*'Bygg 2'!L49+'Bygg 2'!B11*'Bygg 2'!L52+'Bygg 2'!B14*'Bygg 2'!L55+'Bygg 2'!B17*'Bygg 2'!L58+'Bygg 2'!B20*'Bygg 2'!L61+'Bygg 2'!B23*'Bygg 2'!L64)/('Bygg 2'!B8+'Bygg 2'!B11+'Bygg 2'!B14+'Bygg 2'!B17+'Bygg 2'!B20+'Bygg 2'!B23)*'Bygg 2'!L67/100","v":{"$error":"#DIV/0!"}},null,null,1,null,"Kostnad ved opparbeidelse av tomt, avløp, vann",null,null,null,{"$f":"'Bygg 2'!L74","v":0}]
[null,null,null,null,"Korreksjon for størrelse i prosent",{"$f":"'Bygg 2'!L70/100","v":1},"Kr",null,2,null,"Korntørke"]
[null,null,null,null,"Justert pris pr m2",{"$f":"F3*F4","v":{"$error":"#DIV/0!"}},"Kr",null,3,null,"Teknisk utstyr"]
[null,null,null,null,null,null,null,null,4,null,"Verksted"]
[null,"Vekting pr m2 for etasjer",null,"Areal BTA","Vekting %","Vektet m2",null,null,"Sum tillegg",null,null,null,null,null,{"$f":"SUM(O3:O6)","v":0}]
[null,"Kjeller",null,{"$f":"'Bygg 2'!B8","v":0},{"$f":"'Bygg 2'!L48","v":0},{"$f":"D8*E8/100","v":0},null,null,"Beregnet normale byggekostnader inkludert tillegg",null,null,null,null,null,{"$f":"F15+O7","v":{"$error":"#DIV/0!"}}]
[null,"Underetasje",null,{"$f":"'Bygg 2'!B11","v":0},{"$f":"'Bygg 2'!L51","v":0},{"$f":"D9*E9/100","v":0}]
[null,"1.etasje",null,{"$f":"'Bygg 2'!B14","v":0},{"$f":"'Bygg 2'!L54","v":0},{"$f":"D10*E10/100","v":0}]
[null,"2.etasje",null,{"$f":"'Bygg 2'!B17","v":0},{"$f":"'Bygg 2'!L57","v":0},{"$f":"D11*E11/100","v":0}]
[null,"Mesanin/kjørebro",null,{"$f":"'Bygg 2'!B20","v":0},{"$f":"'Bygg 2'!L60","v":0},{"$f":"D12*E12/100","v":0}]
[null,"Sum vektet areal /prisbestemmende areal",null,null,null,{"$f":"SUM(F8:F12)","v":0},"m2",null,"Fradrag for utidsmessighet, elde, vedlikeholdsmanlger, gjenstående arbeider"]
[null,"Normale byggekostnader utregnet (kladdeberegning , kommer ikke i rapporten)",null,null,null,{"$f":"F13*F5","v":{"$error":"#DIV/0!"}},null,null,"Nr",null,"Beskrivelse"]
[null,"Normale byggekostnader fastsatt av takstmann ( kommer i rapporten)",null,null,null,{"$f":"F14","v":{"$error":"#DIV/0!"}},null,null,1,null,"Fradrag for vedlikeholdsmangler",null,null,null,{"$f":"F15*(1-'Bygg 2'!L73/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,2,null,"Fradrag for elde",null,null,null,{"$f":"F15*(1-MAX('Bygg 2'!L71,'Bygg 2'!L72)/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,3,null,"Fradrag for gjenstående arbeider"]
[null,null,null,null,null,null,null,null,4,null,"Pålagt utbedring av avløp"]
[null,null,null,null,null,null,null,null,"Sum fradrag",null,null,null,null,null,{"$f":"SUM(O15:O18)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi for valgt bygning",{"$f":"(O8-O19)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi pr kvm/BTA",{"$f":"J27/'SUM pr bygg'!H3","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Kostnadsverdi korrigert etter skjønn",{"$f":"J27*'SUM pr bygg'!M3","v":{"$error":"#DIV/0!"}}]

{"sheet":"Takst 3","index":10,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Bygg 3'!A1","v":"X"},null,null,null,null,null,null,null,"Tillegg for spesielle konstruksjoner / påkostninger"]
[null,null,null,null,null,null,null,null,"Nr",null,"Beskrivelse"]
[null,null,null,null,"Pris pr m2/BTA etter byggtype",{"$f":"('Bygg 3'!B8*'Bygg 3'!L49+'Bygg 3'!B11*'Bygg 3'!L52+'Bygg 3'!B14*'Bygg 3'!L55+'Bygg 3'!B17*'Bygg 3'!L58+'Bygg 3'!B20*'Bygg 3'!L61+'Bygg 3'!B23*'Bygg 3'!L64)/('Bygg 3'!B8+'Bygg 3'!B11+'Bygg 3'!B14+'Bygg 3'!B17+'Bygg 3'!B20+'Bygg 3'!B23)*'Bygg 3'!L67/100","v":{"$error":"#DIV/0!"}},"Kr",null,1,null,"Kostnad ved opparbeidelse av tomt, avløp, vann",null,null,null,{"$f":"'Bygg 3'!T58","v":0}]
[null,null,null,null,"Korreksjon for størrelse i prosent",{"$f":"'Bygg 3'!L70/100","v":1},null,null,2,null,"Korntørke"]
[null,null,null,null,"Justert pris pr m2",{"$f":"F3*F4","v":{"$error":"#DIV/0!"}},"Kr",null,3,null,"Teknisk utstyr"]
[null,null,null,null,null,null,null,null,4,null,"Verksted"]
[null,"Vekting pr m2 for etasjer","Areal BTA","Vekting %","Vektet m2",null,null,null,"Sum tillegg",null,null,null,null,null,{"$f":"SUM(O3:O6)","v":0}]
[null,"Kjeller",{"$f":"'Bygg 3'!B8","v":0},{"$f":"'Bygg 3'!L48","v":0},{"$f":"C8*D8/100","v":0},null,null,null,"Beregnet normale byggekostnader inkludert tillegg",null,null,null,null,null,{"$f":"O7+E15","v":{"$error":"#DIV/0!"}}]
[null,"Underetasje",{"$f":"'Bygg 3'!B11","v":0},{"$f":"'Bygg 3'!L51","v":0},{"$f":"C9*D9/100","v":0}]
[null,"1.etasje",{"$f":"'Bygg 3'!B14","v":0},{"$f":"'Bygg 3'!L54","v":0},{"$f":"C10*D10/100","v":0}]
[null,"2.etasje",{"$f":"'Bygg 3'!B17","v":0},{"$f":"'Bygg 3'!L57","v":0},{"$f":"C11*D11/100","v":0}]
[null,"Mesanin/kjørebro",{"$f":"'Bygg 3'!B20","v":0},{"$f":"'Bygg 3'!L60","v":0},{"$f":"C12*D12/100","v":0}]
[null,"Sum vektet areal /prisbestemmende areal",null,null,{"$f":"SUM(E8:E12)","v":0},"m2",null,null,"Fradrag for utidsmessighet, elde, vedlikeholdsmanlger, gjenstående arbeider"]
[null,"Normale byggekostnader utregnet (kladdeberegning , kommer ikke i rapporten)",null,null,{"$f":"E13*F5","v":{"$error":"#DIV/0!"}},null,null,null,"Nr",null,"Beskrivelse"]
[null,"Normale byggekostnader fastsatt av takstmann ( kommer i rapporten)",null,null,{"$f":"E14","v":{"$error":"#DIV/0!"}},null,null,null,1,null,"Fradrag for vedlikeholdsmangler",null,null,null,{"$f":"E15*(1-'Bygg 3'!L73/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,2,null,"Fradrag for elde",null,null,null,{"$f":"E15*(1-MAX('Bygg 3'!L73,'Bygg 3'!L72)/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,3,null,"Fradrag for gjenstående arbeider"]
[null,null,null,null,null,null,null,null,4,null,"Pålagt utbedring av avløp"]
[null,null,null,null,null,null,null,null,"Sum fradrag",null,null,null,null,null,{"$f":"SUM(O15:O18)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi for valgt bygning",{"$f":"MAX((O8-O19),0)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi pr kvm/BTA",{"$f":"J27/'SUM pr bygg'!H4","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Kostnadsverdi korrigert etter skjønn",{"$f":"J27*'SUM pr bygg'!M4","v":{"$error":"#DIV/0!"}}]

{"sheet":"Takst 4","index":11,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Bygg 4'!A1","v":"X"},null,null,null,null,null,null,null,"Tillegg for spesielle konstruksjoner / påkostninger"]
[null,null,null,null,null,null,null,null,"Nr",null,"Beskrivelse"]
[null,null,null,null,"Pris pr m2/BTA etter byggtype",{"$f":"('Bygg 4'!B8*'Bygg 4'!L49+'Bygg 4'!B11*'Bygg 4'!L52+'Bygg 4'!B14*'Bygg 4'!L55+'Bygg 4'!B17*'Bygg 4'!L58+'Bygg 4'!B20*'Bygg 4'!L61+'Bygg 4'!B23*'Bygg 4'!L64)/('Bygg 4'!B8+'Bygg 4'!B11+'Bygg 4'!B14+'Bygg 4'!B17+'Bygg 4'!B20+'Bygg 4'!B23)*'Bygg 4'!L67/100","v":{"$error":"#DIV/0!"}},"Kr",null,1,null,"Kostnad ved opparbeidelse av tomt, avløp, vann",null,null,null,{"$f":"'Bygg 4'!T58","v":0}]
[null,null,null,null,"Korreksjon for størrelse i prosent",{"$f":"'Bygg 4'!L70/100","v":1},null,null,2,null,"Korntørke"]
[null,null,null,null,"Justert pris pr m2",{"$f":"F3*F4","v":{"$error":"#DIV/0!"}},"Kr",null,3,null,"Teknisk utstyr"]
[null,null,null,null,null,null,null,null,4,null,"Verksted"]
[null,"Vekting pr m2 for etasjer","Areal BTA","Vekting %","Vektet m2",null,null,null,"Sum tillegg",null,null,null,null,null,{"$f":"SUM(O3:O6)","v":0}]
[null,"Kjeller",{"$f":"'Bygg 4'!B8","v":0},{"$f":"'Bygg 4'!L48","v":0},{"$f":"C8*D8/100","v":0},null,null,null,"Beregnet normale byggekostnader inkludert tillegg",null,null,null,null,null,{"$f":"+O7+E15","v":{"$error":"#DIV/0!"}}]
[null,"Underetasje",{"$f":"'Bygg 4'!B11","v":0},{"$f":"'Bygg 4'!L51","v":0},{"$f":"C9*D9/100","v":0}]
[null,"1.etasje",{"$f":"'Bygg 4'!B14","v":0},{"$f":"'Bygg 4'!L54","v":0},{"$f":"C10*D10/100","v":0}]
[null,"2.etasje",{"$f":"'Bygg 4'!B17","v":0},{"$f":"'Bygg 4'!L57","v":0},{"$f":"C11*D11/100","v":0}]
[null,"Mesanin/kjørebro",{"$f":"'Bygg 4'!B20","v":0},{"$f":"'Bygg 4'!L60","v":0},{"$f":"C12*D12/100","v":0}]
[null,"Sum vektet areal /prisbestemmende areal",null,null,{"$f":"SUM(E8:E12)","v":0},"m2",null,null,"Fradrag for utidsmessighet, elde, vedlikeholdsmanlger, gjenstående arbeider"]
[null,"Normale byggekostnader utregnet (kladdeberegning , kommer ikke i rapporten)",null,null,{"$f":"E13*F5","v":{"$error":"#DIV/0!"}},null,null,null,"Nr",null,"Beskrivelse"]
[null,"Normale byggekostnader fastsatt av takstmann ( kommer i rapporten)",null,null,{"$f":"E14","v":{"$error":"#DIV/0!"}},null,null,null,1,null,"Fradrag for vedlikeholdsmangler",null,null,null,{"$f":"E15*(1-'Bygg 4'!L73/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,2,null,"Fradrag for elde",null,null,null,{"$f":"E15*(1-MAX('Bygg 4'!L72,'Bygg 4'!L71)/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,3,null,"Fradrag for gjenstående arbeider"]
[null,null,null,null,null,null,null,null,4,null,"Pålagt utbedring av avløp"]
[null,null,null,null,null,null,null,null,"Sum fradrag",null,null,null,null,null,{"$f":"SUM(O15:O18)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi for valgt bygning",{"$f":"(O8-O19)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi pr kvm/BTA",{"$f":"J27/'SUM pr bygg'!H5","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Kostnadsverdi korrigert etter skjønn",{"$f":"J27*'SUM pr bygg'!M5","v":{"$error":"#DIV/0!"}}]

{"sheet":"Takst 5","index":12,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Bygg 5'!A1","v":"X"},null,null,null,null,null,null,null,"Tillegg for spesielle konstruksjoner / påkostninger"]
[null,null,null,null,null,null,null,null,"Nr",null,"Beskrivelse"]
[null,null,null,null,"Pris pr m2/BTA etter byggtype",{"$f":"('Bygg 5'!B8*'Bygg 5'!L49+'Bygg 5'!B11*'Bygg 5'!L52+'Bygg 5'!B14*'Bygg 5'!L55+'Bygg 5'!B17*'Bygg 5'!L58+'Bygg 5'!B20*'Bygg 5'!L61+'Bygg 5'!B23*'Bygg 5'!L64)/('Bygg 5'!B8+'Bygg 5'!B11+'Bygg 5'!B14+'Bygg 5'!B17+'Bygg 5'!B20+'Bygg 5'!B23)*'Bygg 5'!L67/100","v":{"$error":"#DIV/0!"}},"Kr",null,1,null,"Kostnad ved opparbeidelse av tomt, avløp, vann",null,null,null,{"$f":"'Bygg 5'!T58","v":0}]
[null,null,null,null,"Korreksjon for størrelse i prosent",{"$f":"'Bygg 5'!L70/100","v":1},null,null,2,null,"Korntørke"]
[null,null,null,null,"Justert pris pr m2",{"$f":"F3*F4","v":{"$error":"#DIV/0!"}},"Kr",null,3,null,"Teknisk utstyr"]
[null,null,null,null,null,null,null,null,4,null,"Verksted"]
[null,"Vekting pr m2 for etasjer","Areal BTA","Vekting %","Vektet m2",null,null,null,"Sum tillegg",null,null,null,null,null,{"$f":"SUM(O3:O6)","v":0}]
[null,"Kjeller",{"$f":"'Bygg 5'!B8","v":0},{"$f":"'Bygg 5'!L48","v":0},{"$f":"C8*D8/100","v":0},null,null,null,"Beregnet normale byggekostnader inkludert tillegg",null,null,null,null,null,{"$f":"+O7+E15","v":{"$error":"#DIV/0!"}}]
[null,"Underetasje",{"$f":"'Bygg 5'!B11","v":0},{"$f":"'Bygg 5'!L51","v":0},{"$f":"C9*D9/100","v":0}]
[null,"1.etasje",{"$f":"'Bygg 5'!B14","v":0},{"$f":"'Bygg 5'!L54","v":0},{"$f":"C10*D10/100","v":0}]
[null,"2.etasje",{"$f":"'Bygg 5'!B17","v":0},{"$f":"'Bygg 5'!L57","v":0},{"$f":"C11*D11/100","v":0}]
[null,"Mesanin/kjørebro",{"$f":"'Bygg 5'!B20","v":0},{"$f":"'Bygg 5'!L60","v":0},{"$f":"C12*D12/100","v":0}]
[null,"Sum vektet areal /prisbestemmende areal",null,null,{"$f":"SUM(E8:E12)","v":0},"m2",null,null,"Fradrag for utidsmessighet, elde, vedlikeholdsmanlger, gjenstående arbeider"]
[null,"Normale byggekostnader utregnet (kladdeberegning , kommer ikke i rapporten)",null,null,{"$f":"E13*F5","v":{"$error":"#DIV/0!"}},null,null,null,"Nr",null,"Beskrivelse"]
[null,"Normale byggekostnader fastsatt av takstmann ( kommer i rapporten)",null,null,{"$f":"E14","v":{"$error":"#DIV/0!"}},null,null,null,1,null,"Fradrag for vedlikeholdsmangler",null,null,null,{"$f":"E15*(1-'Bygg 5'!L73/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,2,null,"Fradrag for elde",null,null,null,{"$f":"E15*(1-MAX('Bygg 5'!L72,'Bygg 5'!L71)/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,3,null,"Fradrag for gjenstående arbeider"]
[null,null,null,null,null,null,null,null,4,null,"Pålagt utbedring av avløp"]
[null,null,null,null,null,null,null,null,"Sum fradrag",null,null,null,null,null,{"$f":"SUM(O15:O18)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi for valgt bygning",{"$f":"(O8-O19)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi pr kvm/BTA",{"$f":"J27/'SUM pr bygg'!H6","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Kostnadsverdi korrigert etter skjønn",{"$f":"J27*'SUM pr bygg'!M6","v":{"$error":"#DIV/0!"}}]

{"sheet":"Takst 6","index":13,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Bygg 6'!A1","v":"X"},null,null,null,null,null,null,null,"Tillegg for spesielle konstruksjoner / påkostninger"]
[null,null,null,null,null,null,null,null,"Nr",null,"Beskrivelse"]
[null,null,null,null,"Pris pr m2/BTA etter byggtype",{"$f":"('Bygg 6'!B8*'Bygg 6'!L49+'Bygg 6'!B11*'Bygg 6'!L52+'Bygg 6'!B14*'Bygg 6'!L55+'Bygg 6'!B17*'Bygg 6'!L58+'Bygg 6'!B20*'Bygg 6'!L61+'Bygg 6'!B23*'Bygg 6'!L64)/('Bygg 6'!B8+'Bygg 6'!B11+'Bygg 6'!B14+'Bygg 6'!B17+'Bygg 6'!B20+'Bygg 6'!B23)*'Bygg 6'!L67/100","v":{"$error":"#DIV/0!"}},"Kr",null,1,null,"Kostnad ved opparbeidelse av tomt, avløp, vann",null,null,null,{"$f":"'Bygg 6'!T58","v":0}]
[null,null,null,null,"Korreksjon for størrelse i prosent",{"$f":"'Bygg 6'!L70/100","v":1},null,null,2,null,"Korntørke"]
[null,null,null,null,"Justert pris pr m2",{"$f":"F3*F4","v":{"$error":"#DIV/0!"}},"Kr",null,3,null,"Teknisk utstyr"]
[null,null,null,null,null,null,null,null,4,null,"Verksted"]
[null,"Vekting pr m2 for etasjer","Areal BTA","Vekting %","Vektet m2",null,null,null,"Sum tillegg",null,null,null,null,null,{"$f":"SUM(O3:O6)","v":0}]
[null,"Kjeller",{"$f":"'Bygg 6'!B8","v":0},{"$f":"'Bygg 6'!L48","v":0},{"$f":"C8*D8/100","v":0},null,null,null,"Beregnet normale byggekostnader inkludert tillegg",null,null,null,null,null,{"$f":"+O7+E15","v":{"$error":"#DIV/0!"}}]
[null,"Underetasje",{"$f":"'Bygg 6'!B11","v":0},{"$f":"'Bygg 6'!L51","v":0},{"$f":"C9*D9/100","v":0}]
[null,"1.etasje",{"$f":"'Bygg 6'!B14","v":0},{"$f":"'Bygg 6'!L54","v":0},{"$f":"C10*D10/100","v":0}]
[null,"2.etasje",{"$f":"'Bygg 6'!B17","v":0},{"$f":"'Bygg 6'!L57","v":0},{"$f":"C11*D11/100","v":0}]
[null,"Hems",{"$f":"'Bygg 6'!B20","v":0},{"$f":"'Bygg 6'!L60","v":0},{"$f":"C12*D12/100","v":0}]
[null,"Sum vektet areal /prisbestemmende areal",null,null,{"$f":"SUM(E8:E12)","v":0},"m2",null,null,"Fradrag for utidsmessighet, elde, vedlikeholdsmanlger, gjenstående arbeider"]
[null,"Normale byggekostnader utregnet (kladdeberegning , kommer ikke i rapporten)",null,null,{"$f":"E13*F5","v":{"$error":"#DIV/0!"}},null,null,null,"Nr",null,"Beskrivelse"]
[null,"Normale byggekostnader fastsatt av takstmann ( kommer i rapporten)",null,null,{"$f":"E14","v":{"$error":"#DIV/0!"}},null,null,null,1,null,"Fradrag for vedlikeholdsmangler",null,null,null,{"$f":"E15*(1-'Bygg 6'!L73/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,2,null,"Fradrag for elde",null,null,null,{"$f":"E15*(1-MAX('Bygg 6'!L72,'Bygg 6'!L71)/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,3,null,"Investeringstilskudd"]
[null,null,null,null,null,null,null,null,4,null,"Pålagt utbedring av avløp"]
[null,null,null,null,null,null,null,null,"Sum fradrag",null,null,null,null,null,{"$f":"SUM(O15:O18)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi for valgt bygning",{"$f":"(O8-O19)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi pr kvm/BTA",{"$f":"J27/'SUM pr bygg'!H7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Kostnadsverdi korrigert etter skjønn",{"$f":"J27*'SUM pr bygg'!M7","v":{"$error":"#DIV/0!"}}]

{"sheet":"Takst 7","index":14,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Bygg 7'!A1","v":"X"},null,null,null,null,null,null,null,"Tillegg for spesielle konstruksjoner / påkostninger"]
[null,null,null,null,null,null,null,null,"Nr",null,"Beskrivelse"]
[null,null,null,null,"Pris pr m2/BTA etter byggtype",{"$f":"('Bygg 7'!B8*'Bygg 7'!L49+'Bygg 7'!B11*'Bygg 7'!L52+'Bygg 7'!B14*'Bygg 7'!L55+'Bygg 7'!B17*'Bygg 7'!L58+'Bygg 7'!B20*'Bygg 7'!L61+'Bygg 7'!B23*'Bygg 7'!L64)/('Bygg 7'!B8+'Bygg 7'!B11+'Bygg 7'!B14+'Bygg 7'!B17+'Bygg 7'!B20+'Bygg 7'!B23)*'Bygg 7'!L67/100","v":{"$error":"#DIV/0!"}},"Kr",null,1,null,"Kostnad ved opparbeidelse av tomt, avløp, vann",null,null,null,{"$f":"'Bygg 7'!T58","v":0}]
[null,null,null,null,"Korreksjon for størrelse i prosent",{"$f":"'Bygg 7'!L70/100","v":1},null,null,2,null,"Korntørke"]
[null,null,null,null,"Justert pris pr m2",{"$f":"F3*F4","v":{"$error":"#DIV/0!"}},"Kr",null,3,null,"Teknisk utstyr"]
[null,null,null,null,null,null,null,null,4,null,"Verksted"]
[null,"Vekting pr m2 for etasjer","Areal BTA","Vekting %","Vektet m2",null,null,null,"Sum tillegg",null,null,null,null,null,{"$f":"SUM(O3:O6)","v":0}]
[null,"Kjeller",{"$f":"'Bygg 7'!B8","v":0},{"$f":"'Bygg 7'!L48","v":0},{"$f":"C8*D8/100","v":0},null,null,null,"Beregnet normale byggekostnader inkludert tillegg",null,null,null,null,null,{"$f":"+O7+E15","v":{"$error":"#DIV/0!"}}]
[null,"Underetasje",{"$f":"'Bygg 7'!B11","v":0},{"$f":"'Bygg 7'!L51","v":0},{"$f":"C9*D9/100","v":0}]
[null,"1.etasje",{"$f":"'Bygg 7'!B14","v":0},{"$f":"'Bygg 7'!L54","v":0},{"$f":"C10*D10/100","v":0}]
[null,"2.etasje",{"$f":"'Bygg 7'!B17","v":0},{"$f":"'Bygg 7'!L57","v":0},{"$f":"C11*D11/100","v":0}]
[null,"Hems",{"$f":"'Bygg 7'!B20","v":0},{"$f":"'Bygg 7'!L60","v":0},{"$f":"C12*D12/100","v":0}]
[null,"Sum vektet areal /prisbestemmende areal",null,null,{"$f":"SUM(E8:E12)","v":0},"m2",null,null,"Fradrag for utidsmessighet, elde, vedlikeholdsmanlger, gjenstående arbeider"]
[null,"Normale byggekostnader utregnet (kladdeberegning , kommer ikke i rapporten)",null,null,{"$f":"E13*F5","v":{"$error":"#DIV/0!"}},null,null,null,"Nr",null,"Beskrivelse"]
[null,"Normale byggekostnader fastsatt av takstmann ( kommer i rapporten)",null,null,{"$f":"E14","v":{"$error":"#DIV/0!"}},null,null,null,1,null,"Fradrag for vedlikeholdsmangler",null,null,null,{"$f":"E15*(1-'Bygg 7'!L73/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,2,null,"Fradrag for elde",null,null,null,{"$f":"E15*(1-MAX('Bygg 7'!L72,'Bygg 7'!L71)/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,3,null,"Fradrag for gjenstående arbeider"]
[null,null,null,null,null,null,null,null,4,null,"Pålagt utbedring av avløp"]
[null,null,null,null,null,null,null,null,"Sum fradrag",null,null,null,null,null,{"$f":"SUM(O15:O18)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi for valgt bygning",{"$f":"(O8-O19)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi pr kvm/BTA",{"$f":"J27/'SUM pr bygg'!H8","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Kostnadsverdi korrigert etter skjønn",{"$f":"J27*'SUM pr bygg'!M8","v":{"$error":"#DIV/0!"}}]

{"sheet":"Takst 8","index":15,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Bygg 8'!A1","v":"X"},null,null,null,null,null,null,null,"Tillegg for spesielle konstruksjoner / påkostninger"]
[null,null,null,null,null,null,null,null,"Nr",null,"Beskrivelse"]
[null,null,null,null,"Pris pr m2/BTA etter byggtype",{"$f":"('Bygg 8'!B8*'Bygg 8'!L49+'Bygg 8'!B11*'Bygg 8'!L52+'Bygg 8'!B14*'Bygg 8'!L55+'Bygg 8'!B17*'Bygg 8'!L58+'Bygg 8'!B20*'Bygg 8'!L61+'Bygg 8'!B23*'Bygg 8'!L64)/('Bygg 8'!B8+'Bygg 8'!B11+'Bygg 8'!B14+'Bygg 8'!B17+'Bygg 8'!B20+'Bygg 8'!B23)*'Bygg 8'!L67/100","v":{"$error":"#DIV/0!"}},"Kr",null,1,null,"Kostnad ved opparbeidelse av tomt, avløp, vann",null,null,null,{"$f":"'Bygg 8'!T58","v":0}]
[null,null,null,null,"Korreksjon for størrelse i prosent",{"$f":"'Bygg 8'!L70/100","v":1},null,null,2,null,"Korntørke"]
[null,null,null,null,"Justert pris pr m2",{"$f":"F3*F4","v":{"$error":"#DIV/0!"}},"Kr",null,3,null,"Teknisk utstyr"]
[null,null,null,null,null,null,null,null,4,null,"Verksted"]
[null,"Vekting pr m2 for etasjer","Areal BTA","Vekting %","Vektet m2",null,null,null,"Sum tillegg",null,null,null,null,null,{"$f":"SUM(O3:O6)","v":0}]
[null,"Kjeller",{"$f":"'Bygg 8'!B8","v":0},{"$f":"'Bygg 8'!L48","v":0},{"$f":"C8*D8/100","v":0},null,null,null,"Beregnet normale byggekostnader inkludert tillegg",null,null,null,null,null,{"$f":"+O7+E15","v":{"$error":"#DIV/0!"}}]
[null,"Underetasje",{"$f":"'Bygg 8'!B11","v":0},{"$f":"'Bygg 8'!L51","v":0},{"$f":"C9*D9/100","v":0}]
[null,"1.etasje",{"$f":"'Bygg 8'!B14","v":0},{"$f":"'Bygg 8'!L54","v":0},{"$f":"C10*D10/100","v":0}]
[null,"2.etasje",{"$f":"'Bygg 8'!B17","v":0},{"$f":"'Bygg 8'!L57","v":0},{"$f":"C11*D11/100","v":0}]
[null,"Hems",{"$f":"'Bygg 8'!B20","v":0},{"$f":"'Bygg 8'!L60","v":0},{"$f":"C12*D12/100","v":0}]
[null,"Sum vektet areal /prisbestemmende areal",null,null,{"$f":"SUM(E8:E12)","v":0},"m2",null,null,"Fradrag for utidsmessighet, elde, vedlikeholdsmanlger, gjenstående arbeider"]
[null,"Normale byggekostnader utregnet (kladdeberegning , kommer ikke i rapporten)",null,null,{"$f":"E13*F5","v":{"$error":"#DIV/0!"}},null,null,null,"Nr",null,"Beskrivelse"]
[null,"Normale byggekostnader fastsatt av takstmann ( kommer i rapporten)",null,null,{"$f":"E14","v":{"$error":"#DIV/0!"}},null,null,null,1,null,"Fradrag for vedlikeholdsmangler",null,null,null,{"$f":"E15*(1-'Bygg 8'!L73/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,2,null,"Fradrag for elde",null,null,null,{"$f":"E15*(1-MAX('Bygg 8'!L72,'Bygg 8'!L71)/100)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,3,null,"Fradrag for gjenstående arbeider"]
[null,null,null,null,null,null,null,null,4,null,"Pålagt utbedring av avløp"]
[null,null,null,null,null,null,null,null,"Sum fradrag",null,null,null,null,null,{"$f":"SUM(O15:O18)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi for valgt bygning",{"$f":"(O8-O19)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Nedskrevet kostnadsverdi pr kvm/BTA",{"$f":"J27/'SUM pr bygg'!H9","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Kostnadsverdi korrigert etter skjønn",{"$f":"J27*'SUM pr bygg'!M9","v":{"$error":"#DIV/0!"}}]

{"sheet":"SUM pr bygg","index":16,"n_rows":11,"n_cols":18,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Hus nr","Navn","type","Beregn.verdi","BTA","Byggeår","Alder","Nypris",null,"Korreksjon","Endelig verdi","Verdi/BTA","% restverdi","Ant. dyr/tonn","Pris/enhet"]
[null,null,null,1,{"$f":"'Bygg 1'!A1","v":"X"},{"$f":"'Takst 1'!F$1","v":0},{"$f":"IF(ISERROR('Takst 1'!$J$27),0,'Takst 1'!$J$27)","v":0},{"$f":"areal_k+areal_u+areal_1+areal_2+'Bygg 1'!$B$20","v":0},{"$f":"'Bygg 1'!$E$2","v":0},{"$f":"YEAR(TODAY())-I2","v":2022},{"$f":"'Bygg 1'!$L$67","v":0},null,1,{"$f":"G2*M2","v":0},{"$f":"N2/(H2+0.000001)","v":0},{"$f":"O2/K2","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(Q2>0,N2/Q2,\"\")","v":""}]
[null,null,null,2,{"$f":"'Bygg 2'!A1","v":"X"},{"$f":"'Takst 2'!B$1","v":"X"},{"$f":"IF(ISERROR('Takst 2'!$J$27),0,'Takst 2'!$J$27)","v":0},{"$f":"'Bygg 2'!areal_k+'Bygg 2'!areal_u+'Bygg 2'!areal_1+'Bygg 2'!areal_2+'Bygg 2'!$B$20","v":0},{"$f":"'Bygg 2'!$E$2","v":0},{"$f":"IF(G3=0,0,YEAR(TODAY())-I3)","v":0},{"$f":"'Bygg 2'!$L$67","v":0},null,1,0,{"$f":"N3/(H3+0.000001)","v":0},{"$f":"O3/K3","v":{"$error":"#DIV/0!"}},null,""]
[null,null,null,3,{"$f":"'Bygg 3'!$A$1","v":"X"},{"$f":"'Takst 3'!A$1","v":"X"},{"$f":"IF(ISERROR('Takst 3'!$J$27),0,'Takst 3'!$J$27)","v":0},{"$f":"'Bygg 3'!areal_k+'Bygg 3'!areal_u+'Bygg 3'!areal_1+'Bygg 3'!areal_2+'Bygg 3'!$B$20","v":0},{"$f":"'Bygg 3'!$E$2","v":0},{"$f":"IF(G4=0,0,YEAR(TODAY())-I4)","v":0},{"$f":"'Bygg 3'!$L$67","v":0},null,1,0,0,{"$error":"#DIV/0!"},null,""]
[null,null,null,4,{"$f":"'Bygg 4'!$A$1","v":"X"},{"$f":"'Takst 4'!A$1","v":"X"},{"$f":"IF(ISERROR('Takst 4'!$J$27),0,'Takst 4'!$J$27)","v":0},{"$f":"'Bygg 4'!areal_k+'Bygg 4'!areal_u+'Bygg 4'!areal_1+'Bygg 4'!areal_2+'Bygg 4'!$B$20","v":0},{"$f":"'Bygg 4'!$E$2","v":0},0,{"$f":"'Bygg 4'!$L$67","v":0},null,1,0,0,{"$error":"#DIV/0!"},70,0]
[null,null,null,5,{"$f":"'Bygg 5'!$A$1","v":"X"},{"$f":"'Takst 5'!A$1","v":"X"},{"$f":"IF(ISERROR('Takst 5'!$J$27),0,'Takst 5'!$J$27)","v":0},{"$f":"'Bygg 5'!areal_k+'Bygg 5'!areal_u+'Bygg 5'!areal_1+'Bygg 5'!areal_2+'Bygg 5'!$B$20","v":0},{"$f":"'Bygg 5'!$E$2","v":0},0,{"$f":"'Bygg 5'!$L$67","v":0},null,1,0,0,{"$error":"#DIV/0!"},null,""]
[null,null,null,6,{"$f":"'Bygg 6'!$A$1","v":"X"},{"$f":"'Takst 6'!A$1","v":"X"},{"$f":"IF(ISERROR('Takst 6'!$J$27),0,'Takst 6'!$J$27)","v":0},{"$f":"'Bygg 6'!areal_k+'Bygg 6'!areal_u+'Bygg 6'!areal_1+'Bygg 6'!areal_2+'Bygg 6'!$B$20","v":0},{"$f":"'Bygg 6'!$E$2","v":0},0,{"$f":"'Bygg 6'!$L$67","v":0},null,1,0,0,{"$error":"#DIV/0!"},null,""]
[null,null,null,7,{"$f":"'Bygg 7'!$A$1","v":"X"},{"$f":"'Takst 7'!A$1","v":"X"},{"$f":"IF(ISERROR('Takst 7'!$J$27),0,'Takst 7'!$J$27)","v":0},{"$f":"'Bygg 7'!areal_k+'Bygg 7'!areal_u+'Bygg 7'!areal_1+'Bygg 7'!areal_2+'Bygg 7'!$B$20","v":0},{"$f":"'Bygg 7'!$E$2","v":0},0,{"$f":"'Bygg 7'!$L$67","v":0},null,1,0,0,{"$error":"#DIV/0!"},null,""]
[null,null,null,8,{"$f":"'Bygg 8'!$A$1","v":"X"},{"$f":"'Takst 8'!A$1","v":"X"},{"$f":"IF(ISERROR('Takst 8'!$J$27),0,'Takst 8'!$J$27)","v":0},{"$f":"'Bygg 8'!areal_k+'Bygg 8'!areal_u+'Bygg 8'!areal_1+'Bygg 8'!areal_2+'Bygg 8'!$B$20","v":0},{"$f":"'Bygg 8'!$E$2","v":0},0,{"$f":"'Bygg 8'!$L$67","v":0},null,1,0,0,{"$error":"#DIV/0!"},null,""]
[]
[null,null,null,null,"SUM",null,{"$f":"SUM(G2:G10)","v":0},null,null,null,null,null,null,{"$f":"SUM(N2:N10)","v":0}]

{"sheet":"Priser innredning o.l.","index":17,"n_rows":46,"n_cols":4,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,"Enhetspriser for innredninger og utstyr"]
[]
[null,{"$f":"'Priser innredning'!A3","v":"Teknisk utstyr:"},{"$f":"'Priser innredning'!B3","v":"Isolert verksted m/innl.vann/isolert port, pr kvm"},{"$f":"'Priser innredning'!C3","v":5860}]
[null,null,{"$f":"'Priser innredning'!B4","v":"Universaltørke, pris pr kvm inkl. hovedkanal"},{"$f":"'Priser innredning'!C4","v":3280}]
[null,null,{"$f":"'Priser innredning'!B5","v":"Universaltørke, pr tonn ved 1,5 m tørkehøyde"},{"$f":"'Priser innredning'!C5","v":7872}]
[null,null,{"$f":"'Priser innredning'!B6","v":"Ventilert potet/grønnsak-lager, pr kbm (4m lagerhøyde)"},{"$f":"'Priser innredning'!C6","v":2167}]
[null,null,{"$f":"'Priser innredning'!B7","v":"Ventilasjon/kjøl isolert lagerrom, tekn utst. pr kvm"},{"$f":"'Priser innredning'!C7","v":1084}]
[null,null,{"$f":"'Priser innredning'!B8","v":"Spesialbygg korntørke, pr tonn"},{"$f":"'Priser innredning'!C8","v":7808}]
[null,null,{"$f":"'Priser innredning'!B9","v":"Frittstående silotørke, diam. 7,5 m, kap. 250 t. pris/tonn"},{"$f":"'Priser innredning'!C9","v":5311}]
[null,null,{"$f":"'Priser innredning'!B10","v":"Gjødselkum, betongelem. diam 24 m, H = 4 m. pris/kbm"},{"$f":"'Priser innredning'!C10","v":480}]
[]
[null,{"$f":"'Priser innredning'!A12","v":"Melkeku:"},{"$f":"'Priser innredning'!B12","v":"Pr liggebås "},{"$f":"'Priser innredning'!C12","v":258000}]
[null,null,{"$f":"'Priser innredning'!B13","v":"Pr liggebås totalt, melkeku og sinkubåser"},{"$f":"'Priser innredning'!C13","v":215000}]
[null,null,{"$f":"'Priser innredning'!B14","v":"Innredningskostnad pr båsplass"},{"$f":"'Priser innredning'!C14","v":53750}]
[]
[null,{"$f":"'Priser innredning'!A16","v":"Ammeku isolert:"},{"$f":"'Priser innredning'!B16","v":"Pr voksent dyr"},{"$f":"'Priser innredning'!C16","v":197200}]
[null,null,{"$f":"'Priser innredning'!B17","v":"Innredningskostnad pr voksent dyr"},{"$f":"'Priser innredning'!C17","v":29580}]
[]
[null,{"$f":"'Priser innredning'!A19","v":"Ammeku, uisolert:"},{"$f":"'Priser innredning'!B19","v":"Pr voksent dyr"},{"$f":"'Priser innredning'!C19","v":145071}]
[null,null,{"$f":"'Priser innredning'!B20","v":"Innredningskostnad pr voksent dyr"},{"$f":"'Priser innredning'!C20","v":17480}]
[]
[null,{"$f":"'Priser innredning'!A22","v":"Kombinert svin:"},{"$f":"'Priser innredning'!B22","v":"Pr avlspurke"},{"$f":"'Priser innredning'!C22","v":144129}]
[null,null,{"$f":"'Priser innredning'!B23","v":"Pr voksent dyr"},{"$f":"'Priser innredning'!C23","v":121068}]
[null,null,{"$f":"'Priser innredning'!B24","v":"Innredningskostnad pr avlspurke"},{"$f":"'Priser innredning'!C24","v":28825}]
[null,null,{"$f":"'Priser innredning'!B25","v":"Innredningskostnad pr voksent dyr"},{"$f":"'Priser innredning'!C25","v":24213}]
[]
[null,{"$f":"'Priser innredning'!A27","v":"Slaktegris:"},{"$f":"'Priser innredning'!B27","v":"Pr dyreplass"},{"$f":"'Priser innredning'!C27","v":14727}]
[null,null,{"$f":"'Priser innredning'!B28","v":"Innredningskostnad pr dyreplass"},{"$f":"'Priser innredning'!C28","v":3681}]
[]
[null,{"$f":"'Priser innredning'!A30","v":"Sauefjøs:"},{"$f":"'Priser innredning'!B30","v":"Pr dyreplass i uisolert bygg, isolert vf og vaktrom"},{"$f":"'Priser innredning'!C30","v":13675}]
[null,null,{"$f":"'Priser innredning'!B31","v":"Pr dyreplass i isolert bygg inkl fòravdeling"},{"$f":"'Priser innredning'!C31","v":21468}]
[]
[null,{"$f":"'Priser innredning'!A33","v":"Fjørfe:"},{"$f":"'Priser innredning'!B33","v":"Kylling, pr dyreplass (kap.40000 stk)"},{"$f":"'Priser innredning'!C33","v":365}]
[null,null,{"$f":"'Priser innredning'!B34","v":"And/kalkun, pr dyreplass (kap.26000 stk)"},{"$f":"'Priser innredning'!C34","v":729}]
[null,null,{"$f":"'Priser innredning'!B35","v":"Verpehøns, pr dyreplass"},{"$f":"'Priser innredning'!C35","v":1074}]
[null,null,{"$f":"'Priser innredning'!B36","v":"Verpehøns, innredningskostnad pr dyreplass"},{"$f":"'Priser innredning'!C36","v":408}]
[]
[null,{"$f":"'Priser innredning'!A38","v":"Hest:"},{"$f":"'Priser innredning'!B38","v":"Stallbygg, totalpris pr hesteboks"},{"$f":"'Priser innredning'!C38","v":227708}]
[null,null,{"$f":"'Priser innredning'!B39","v":"Ridebane, pr kvm"},{"$f":"'Priser innredning'!C39","v":"70-400"}]
[]
[null,{"$f":"'Priser innredning'!A41","v":"Veksthus:"},{"$f":"'Priser innredning'!B41","v":"Klima"},{"$f":"'Priser innredning'!C41","v":160}]
[null,null,{"$f":"'Priser innredning'!B42","v":"Lys"},{"$f":"'Priser innredning'!C42","v":990}]
[null,null,{"$f":"'Priser innredning'!B43","v":"Vann"},{"$f":"'Priser innredning'!C43","v":210}]
[null,null,{"$f":"'Priser innredning'!B44","v":"Automatikk/installasjon"},{"$f":"'Priser innredning'!C44","v":1675}]
[null,null,{"$f":"'Priser innredning'!B45","v":"Varme (luft)"},{"$f":"'Priser innredning'!C45","v":185}]
[null,null,{"$f":"'Priser innredning'!B46","v":"Varme (vann)"},{"$f":"'Priser innredning'!C46","v":315}]

{"sheet":"Faktorer_bolig","index":18,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,0,5,0],[6,0,8,0],[9,0,11,0],[12,0,14,0]]}
[]
[null,null,"Faktorer brukt ved verdiberegning av bolighus",null,null,null,null,null,null,null,null,null,"Korreksjon for stort areal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kjeller","undertasje","1 etg","2.etg"]
[{"$f":"Registreringsskjema!A9","v":"Kjeller:"},{"$f":"Registreringsskjema!B9","v":"Arealbruk i %;"},{"$f":"Registreringsskjema!C9","v":"lager/uinnr."},0.1,{"$f":"Registreringsskjema!E9","v":"enkel brukskjeller"},0.25,{"$f":"Registreringsskjema!G9","v":"vanlig kjeller"},0.4,null,null,null,null,"faktorer:",{"$f":"H4","v":0.4},{"$f":"H7","v":0.7},{"$f":"H10","v":1},{"$f":"H13","v":0.6}]
[null,{"$f":"Registreringsskjema!B10","v":"Etasjestd i %;"},{"$f":"Registreringsskjema!C10","v":"svak/gråstein"},0.56000000000000005,{"$f":"Registreringsskjema!E10","v":"enkel lagerkjeller"},0.75,{"$f":"Registreringsskjema!G10","v":"bra kjeller"},0.87,{"$f":"Registreringsskjema!I10","v":"god kjellerstd."},1]
[null,{"$f":"Registreringsskjema!B11","v":"Tilst/egnethet;"},{"$f":"Registreringsskjema!C11","v":"slitt/dårl"},0.56000000000000005,{"$f":"Registreringsskjema!E11","v":"brukbar"},0.75,{"$f":"Registreringsskjema!G11","v":"god"},0.87,{"$f":"Registreringsskjema!I11","v":"sv. god"},1]
[{"$f":"Registreringsskjema!A12","v":"Sokkel/underetg:"},{"$f":"Registreringsskjema!B12","v":"Arealbruk i %;"},{"$f":"Registreringsskjema!C12","v":"lager/uinnr."},0.2,{"$f":"Registreringsskjema!E12","v":"bruksrom/boder"},0.45,{"$f":"Registreringsskjema!G12","v":"vanlig boareal"},0.7]
[null,{"$f":"Registreringsskjema!B13","v":"Etasjestd i %;"},{"$f":"Registreringsskjema!C13","v":"lav/svak"},0.56000000000000005,{"$f":"Registreringsskjema!E13","v":"bra lagerareal"},0.75,{"$f":"Registreringsskjema!G13","v":"bra boligstd."},0.87,{"$f":"Registreringsskjema!I13","v":"sv. god boligstd."},1]
[null,{"$f":"Registreringsskjema!B14","v":"Tilst/egnethet;"},{"$f":"Registreringsskjema!C14","v":"slitt/dårl"},0.56000000000000005,{"$f":"Registreringsskjema!E14","v":"brukbar"},0.75,{"$f":"Registreringsskjema!G14","v":"god"},0.87,{"$f":"Registreringsskjema!I14","v":"sv. god"},1]
[{"$f":"Registreringsskjema!A15","v":"1.etg:"},{"$f":"Registreringsskjema!B15","v":"Arealbruk i %;"},{"$f":"Registreringsskjema!C15","v":"lager/uinnr."},0.4,{"$f":"Registreringsskjema!E15","v":"enkel/arb.rom"},0.7,{"$f":"Registreringsskjema!G15","v":"vanlig boareal"},1]
[null,{"$f":"Registreringsskjema!B16","v":"Etasjestd i %;"},{"$f":"Registreringsskjema!C16","v":"lav/svak"},0.56000000000000005,{"$f":"Registreringsskjema!E16","v":"enkel boligstd."},0.75,{"$f":"Registreringsskjema!G16","v":"bra boligstd."},0.87,{"$f":"Registreringsskjema!I16","v":"sv. god boligstd."},1]
[null,{"$f":"Registreringsskjema!B17","v":"Tilst/egnethet;"},{"$f":"Registreringsskjema!C17","v":"slitt/dårl"},0.56000000000000005,{"$f":"Registreringsskjema!E17","v":"brukbar"},0.75,{"$f":"Registreringsskjema!G17","v":"god"},0.87,{"$f":"Registreringsskjema!I17","v":"sv. god"},1]
[{"$f":"Registreringsskjema!A18","v":"2.etg:"},{"$f":"Registreringsskjema!B18","v":"Arealbruk i %;"},{"$f":"Registreringsskjema!C18","v":"lager/uinnr."},0.2,{"$f":"Registreringsskjema!E18","v":"enkel/skråtak"},0.4,{"$f":"Registreringsskjema!G18","v":"vanlig boareal"},0.6]
[null,{"$f":"Registreringsskjema!B19","v":"Etasjestd i %;"},{"$f":"Registreringsskjema!C19","v":"lav/svak"},0.56000000000000005,{"$f":"Registreringsskjema!E19","v":"enkel boligstd."},0.75,{"$f":"Registreringsskjema!G19","v":"bra boligstd."},0.87,{"$f":"Registreringsskjema!I19","v":"sv. god boligstd."},1,null,null,"Min restverdi",80,"Faktor korr størrelse",{"$f":"'Bygg 1'!L78","v":3}]
[null,{"$f":"Registreringsskjema!B20","v":"Tilst/egnethet;"},{"$f":"Registreringsskjema!C20","v":"slitt/dårl"},0.56000000000000005,{"$f":"Registreringsskjema!E20","v":"brukbar"},0.75,{"$f":"Registreringsskjema!G20","v":"god"},0.87,{"$f":"Registreringsskjema!I20","v":"sv. god"},1,null,null,"fra areal",200,"til",400,"m2"]
[{"$f":"'Bygg 1'!B60","v":"Mesanin/kjørebro"},"Arealtype %;","svak/uinnr.",null,"enkel",null,"vanlig"]
[{"$f":"'Bygg 1'!B61","v":"Mesanin/kjørebro"},"Etasjestd %;","lav",null,"bra",null,"god",null,"topp"]
[{"$f":"'Bygg 1'!B62","v":"Mesanin/kjørebro"},"Tilst/egn;","slitt/dårl",null,"brukbar",null,"bra",null,"sv. god"]
["Enkel bolig","Arealtype %;","svak/uinnr.",null,"enkel",null,"vanlig"]
["Enkel bolig","Etasjestd %;","lav",null,"bra",null,"god",null,"topp"]
["Enkel bolig","Tilst/egn;","slitt/dårl",null,"brukbar",null,"bra",null,"sv. god"]

{"sheet":"Faktorer_andre","index":19,"n_rows":18,"n_cols":17,"rows_kept":18,"cut":false,"hidden":false,"merged":[[3,0,5,0],[6,0,8,0],[9,0,11,0],[12,0,14,0],[15,0,17,0]]}
[]
[null,"Faktorer brukt ved verdiberegning av andre bygg enn bolig",null,null,null,null,null,null,null,null,null,"Korreksjon for stort areal"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kjeller","undertasje","1 etg","2.etg","mesanin"]
[{"$f":"Registreringsskjema!A37","v":"Kjeller:"},{"$f":"Registreringsskjema!B37","v":"Arealbruk i %;"},{"$f":"Registreringsskjema!C37","v":"svak/uinnr."},0.1,{"$f":"Registreringsskjema!E37","v":"enkel lagerkjeller"},0.2,{"$f":"Registreringsskjema!G37","v":"vanl. bruksareal"},0.3,null,null,null,"faktorer:",{"$f":"H4","v":0.3},{"$f":"H7","v":0.5},{"$f":"H10","v":1},{"$f":"H13","v":0.6},{"$f":"H16","v":0.3}]
[null,{"$f":"Registreringsskjema!B38","v":"Etasjestd i %;"},{"$f":"Registreringsskjema!C38","v":"svak/gråstein"},0.4,{"$f":"Registreringsskjema!E38","v":"enkelt lager"},0.6,{"$f":"Registreringsskjema!G38","v":"bra lagerareal"},0.8,{"$f":"Registreringsskjema!I38","v":"godt bruksareal"},1]
[null,{"$f":"Registreringsskjema!B39","v":"Tilst/egnethet;"},{"$f":"Registreringsskjema!C39","v":"slitt/dårlig"},0.4,{"$f":"Registreringsskjema!E39","v":"brukbar"},0.6,{"$f":"Registreringsskjema!G39","v":"bra"},0.8,{"$f":"Registreringsskjema!I39","v":"svært god"},1]
[{"$f":"Registreringsskjema!A40","v":"Sokkel/underetg:"},{"$f":"Registreringsskjema!B40","v":"Arealbruk i %;"},{"$f":"Registreringsskjema!C40","v":"svak/uegnet"},0.2,{"$f":"Registreringsskjema!E40","v":"enkelt lagerareal"},0.35,{"$f":"Registreringsskjema!G40","v":"vanl. bruksareal"},0.5]
[null,{"$f":"Registreringsskjema!B41","v":"Etasjestd i %;"},{"$f":"Registreringsskjema!C41","v":"lav/uinnredet"},0.56000000000000005,{"$f":"Registreringsskjema!E41","v":"enkel"},0.75,{"$f":"Registreringsskjema!G41","v":"bra"},0.87,{"$f":"Registreringsskjema!I41","v":"god"},1]
[null,{"$f":"Registreringsskjema!B42","v":"Tilst/egnethet;"},{"$f":"Registreringsskjema!C42","v":"slitt/dårl"},0.5,{"$f":"Registreringsskjema!E42","v":"brukbar"},0.65,{"$f":"Registreringsskjema!G42","v":"bra"},0.8,{"$f":"Registreringsskjema!I42","v":"svært god"},1]
[{"$f":"Registreringsskjema!A43","v":"1. etg:"},{"$f":"Registreringsskjema!B43","v":"Arealbruk i %;"},{"$f":"Registreringsskjema!C43","v":"svak/uegnet."},0.4,{"$f":"Registreringsskjema!E43","v":"enkelt bruksareal"},0.7,{"$f":"Registreringsskjema!G43","v":"vanl. bruksareal"},1]
[null,{"$f":"Registreringsskjema!B44","v":"Etasjestd i %;"},{"$f":"Registreringsskjema!C44","v":"lav"},0.56000000000000005,{"$f":"Registreringsskjema!E44","v":"enkel"},{"$f":"F8","v":0.75},{"$f":"Registreringsskjema!G44","v":"bra"},0.87,{"$f":"Registreringsskjema!I44","v":"god"},{"$f":"J8","v":1}]
[null,{"$f":"Registreringsskjema!B45","v":"Tilst/egnethet;"},{"$f":"Registreringsskjema!C45","v":"slitt/dårl"},0.5,{"$f":"Registreringsskjema!E45","v":"brukbar"},{"$f":"F9","v":0.65},{"$f":"Registreringsskjema!G45","v":"bra"},0.8,{"$f":"Registreringsskjema!I45","v":"svært god"},1]
[{"$f":"Registreringsskjema!A46","v":"2. etg:"},{"$f":"Registreringsskjema!B46","v":"Arealbruk i %;"},{"$f":"Registreringsskjema!C46","v":"svak/uegnet"},0.2,{"$f":"Registreringsskjema!E46","v":"enkelt bruksareal"},0.4,{"$f":"Registreringsskjema!G46","v":"vanl. bruksareal"},0.6]
[null,{"$f":"Registreringsskjema!B47","v":"Etasjestd i %;"},{"$f":"Registreringsskjema!C47","v":"lav"},{"$f":"D8","v":0.56000000000000005},{"$f":"Registreringsskjema!E47","v":"enkel"},{"$f":"F8","v":0.75},{"$f":"Registreringsskjema!G47","v":"bra"},0.87,{"$f":"Registreringsskjema!I47","v":"god"},{"$f":"J5","v":1}]
[null,{"$f":"Registreringsskjema!B48","v":"Tilst/egnethet;"},{"$f":"Registreringsskjema!C48","v":"slitt/dårl"},{"$f":"D9","v":0.5},{"$f":"Registreringsskjema!E48","v":"brukbar"},{"$f":"F9","v":0.65},{"$f":"Registreringsskjema!G48","v":"bra"},0.8,{"$f":"Registreringsskjema!I48","v":"svært god"},1]
[{"$f":"Registreringsskjema!A49","v":"Kjørebro/ mesanin"},{"$f":"Registreringsskjema!B49","v":"Arealbruk i %;"},{"$f":"Registreringsskjema!C49","v":"svak/uegnet"},0.1,{"$f":"Registreringsskjema!E49","v":"lettlager"},0.2,{"$f":"Registreringsskjema!G49","v":"vanl. bruksareal"},0.3]
[null,{"$f":"Registreringsskjema!B50","v":"Etasjestd i %;"},{"$f":"Registreringsskjema!C50","v":"lav"},0.4,{"$f":"Registreringsskjema!E50","v":"enkel"},0.6,{"$f":"Registreringsskjema!G50","v":"bra"},{"$f":"H5","v":0.8},{"$f":"Registreringsskjema!I50","v":"god"},{"$f":"J5","v":1},null,"Min restverdi ,%",100]
[null,{"$f":"Registreringsskjema!B51","v":"Tilst/egnethet;"},{"$f":"Registreringsskjema!C51","v":"slitt/dårl"},0.4,{"$f":"Registreringsskjema!E51","v":"brukbar"},0.6,{"$f":"Registreringsskjema!G51","v":"bra"},{"$f":"H6","v":0.8},{"$f":"Registreringsskjema!I51","v":"svært god"},1,null,"fra areal",3000,"til",4000,"m2"]

{"sheet":"Priser innredning","index":20,"n_rows":46,"n_cols":3,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["Enhetspriser for innredninger og utstyr"]
[]
["Teknisk utstyr:","Isolert verksted m/innl.vann/isolert port, pr kvm",5860]
[null,"Universaltørke, pris pr kvm inkl. hovedkanal",3280]
[null,"Universaltørke, pr tonn ved 1,5 m tørkehøyde",7872]
[null,"Ventilert potet/grønnsak-lager, pr kbm (4m lagerhøyde)",2167]
[null,"Ventilasjon/kjøl isolert lagerrom, tekn utst. pr kvm",1084]
[null,"Spesialbygg korntørke, pr tonn",7808]
[null,"Frittstående silotørke, diam. 7,5 m, kap. 250 t. pris/tonn",5311]
[null,"Gjødselkum, betongelem. diam 24 m, H = 4 m. pris/kbm",480]
[]
["Melkeku:","Pr liggebås ",258000]
[null,"Pr liggebås totalt, melkeku og sinkubåser",215000]
[null,"Innredningskostnad pr båsplass",53750]
[]
["Ammeku isolert:","Pr voksent dyr",197200]
[null,"Innredningskostnad pr voksent dyr",29580]
[]
["Ammeku, uisolert:","Pr voksent dyr",145071]
[null,"Innredningskostnad pr voksent dyr",17480]
[]
["Kombinert svin:","Pr avlspurke",144129]
[null,"Pr voksent dyr",121068]
[null,"Innredningskostnad pr avlspurke",28825]
[null,"Innredningskostnad pr voksent dyr",24213]
[]
["Slaktegris:","Pr dyreplass",14727]
[null,"Innredningskostnad pr dyreplass",3681]
[]
["Sauefjøs:","Pr dyreplass i uisolert bygg, isolert vf og vaktrom",13675]
[null,"Pr dyreplass i isolert bygg inkl fòravdeling",21468]
[]
["Fjørfe:","Kylling, pr dyreplass (kap.40000 stk)",365]
[null,"And/kalkun, pr dyreplass (kap.26000 stk)",729]
[null,"Verpehøns, pr dyreplass",1074]
[null,"Verpehøns, innredningskostnad pr dyreplass",408]
[]
["Hest:","Stallbygg, totalpris pr hesteboks",227708]
[null,"Ridebane, pr kvm","70-400"]
[]
["Veksthus:","Klima",160]
[null,"Lys",990]
[null,"Vann",210]
[null,"Automatikk/installasjon",1675]
[null,"Varme (luft)",185]
[null,"Varme (vann)",315]

{"sheet":"Priser nybygg","index":21,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,1]]}
["Priser nytt bygg",null,2,3,4,5,6]
["Sortering","Hustype","pris pr m2","Faktorer_valgt","Valgt avskrivningskurve",null,"Tomt ?"]
[14,"And/kalkun, gml konsesjonsgrense",6120,2,3,{"$f":"HLOOKUP(E3,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"},null,"På denne siden kan vi legge inn nye byggtyper og redigere gamle. Hvis du endrer kolonne 1 = Hustype bør du sortere"]
[3,"Bo, bryggerhus",21350,1,1,{"$f":"HLOOKUP(E4,Nedskriving!$E$1:$G$2,2)","v":"Bolig"},null,"tabellen etterpå ved å trykke på knappen over. "]
[2,"Bo, kårbolig",28420,1,1,{"$f":"HLOOKUP(E5,Nedskriving!$E$1:$G$2,2)","v":"Bolig"}]
[1,"Bo, våningshus",33000,1,1,{"$f":"HLOOKUP(E6,Nedskriving!$E$1:$G$2,2)","v":"Bolig"},1]
[7,"Drift, bra bygg, isolert potet/grønnsak-lager",9030,2,2,{"$f":"HLOOKUP(E7,Nedskriving!$E$1:$G$2,2)","v":"Uthus"}]
[5,"Drift, kjørebrolåve",3108,2,2,{"$f":"HLOOKUP(E8,Nedskriving!$E$1:$G$2,2)","v":"Uthus"}]
[6,"Drift, uisolert redskapshus/lager, evt tillegg verksted/tørke",5190,2,2,{"$f":"HLOOKUP(E9,Nedskriving!$E$1:$G$2,2)","v":"Uthus"}]
[22,"Frittstående silotørke m/diameter 7.5 m, inkl. fyrr. og t.sjakt",22130,2,2,{"$f":"HLOOKUP(E10,Nedskriving!$E$1:$G$2,2)","v":"Uthus"}]
[4,"Garasje",7900,2,2,{"$f":"HLOOKUP(E11,Nedskriving!$E$1:$G$2,2)","v":"Uthus"}]
[21,"Gjødselkum, rund betongelem. 24x4 m,  eks. utt. slangespr.",1920,2,3,{"$f":"HLOOKUP(E12,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[8,"Grisehus, slaktegris",10800,2,3,{"$f":"HLOOKUP(E13,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[9,"Grisehus, smågris, evt. kombinert",11210,2,3,{"$f":"HLOOKUP(E14,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[18,"Hest, ridehall m/ 20x40 m ridebunn samt vant og tribuneanlegg",5210,2,3,{"$f":"HLOOKUP(E15,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[19,"Hest, stallbygg m/12 bokser, varmestue/vaskespilt/utstyrsrom",10930,2,3,{"$f":"HLOOKUP(E16,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[23,"Korntørkebygg 300 kvm, kap. 750 t inkl. fyrr. og tekn. utst.",19520,2,2,{"$f":"HLOOKUP(E17,Nedskriving!$E$1:$G$2,2)","v":"Uthus"}]
[11,"Ku, isolert ammekufjøs, 70 ammekyr, avlsokser og fullt påsett",8120,2,3,{"$f":"HLOOKUP(E18,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[12,"Ku, isolert melkekufjøs, 60 årskyr + 1/2 påsett",10320,2,3,{"$f":"HLOOKUP(E19,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[10,"Ku, uisolert tallefjøs, 70 ammekyr, 2 avlsokser + fullt påsett",6770,2,3,{"$f":"HLOOKUP(E20,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[13,"Kyllinghus, gml konsesjonsgrense",7290,2,3,{"$f":"HLOOKUP(E21,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[17,"Sauefjøs, isolert m/ uisolert lager/fòrsentral",9760,2,3,{"$f":"HLOOKUP(E22,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[16,"Sauefjøs, uisolert m/isolert vf/vaktrom",5470,2,3,{"$f":"HLOOKUP(E23,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[20,"Veksthus",4517,2,3,{"$f":"HLOOKUP(E24,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[15,"Verpehøns",10740,2,3,{"$f":"HLOOKUP(E25,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[23,"x",null,2,3,{"$f":"HLOOKUP(E26,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[24,"x",null,2,3,{"$f":"HLOOKUP(E27,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[25,"x",null,2,3,{"$f":"HLOOKUP(E28,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[26,"x",null,2,3,{"$f":"HLOOKUP(E29,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[27,"x",null,2,3,{"$f":"HLOOKUP(E30,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[28,"x",null,2,3,{"$f":"HLOOKUP(E31,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[29,"x",null,2,3,{"$f":"HLOOKUP(E32,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[30,"x",null,2,3,{"$f":"HLOOKUP(E33,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[31,"x",null,2,3,{"$f":"HLOOKUP(E34,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[32,"x",null,2,3,{"$f":"HLOOKUP(E35,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[33,"x",null,2,3,{"$f":"HLOOKUP(E36,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[34,"x",null,2,3,{"$f":"HLOOKUP(E37,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]
[35,"x",null,2,3,{"$f":"HLOOKUP(E38,Nedskriving!$E$1:$G$2,2)","v":"Husdyrbygg"}]

{"sheet":"Nedskriving","index":22,"n_rows":400,"n_cols":12,"rows_kept":400,"cut":false,"hidden":false,"merged":[]}
["ÅR",60,40,25,1,2,3,null,null,1,2,3]
[null,"Bolig","Låve","Kyllinghus","Bolig","Uthus","Husdyrbygg",null,null,"Bolig","Uthus","Husdyrbygg"]
["Faktor",1.4124293785311215E-2,1.282051282051278E-2,-1.3964523981613297E-16,100,100,100,null,"Nedskrivningssats pr år",0.6,1.5,2.25]
[1,1.25,{"$f":"100/C1-1","v":1.5},{"$f":"100/D1-2","v":2},{"$f":"MAX(E3-J$3,J$4)","v":99.4},{"$f":"MAX(F3-K$3,K$4)","v":98.5},{"$f":"MAX(G3-L$3,L$4)","v":97.75},null,"Min restverdi i %",40,30,20]
[2,{"$f":"B4-B$3","v":1.2358757062146888},{"$f":"MAX(C4-C$3,0)","v":1.4871794871794872},{"$f":"MAX(D4-D$3,0)","v":2},{"$f":"MAX(E4-J$3,J$4)","v":98.800000000000011},{"$f":"MAX(F4-K$3,K$4)","v":97},95.5]
[{"$f":"A5+1","v":3},{"$f":"B5-$B$3","v":1.2217514124293776},{"$f":"MAX(C5-C$3,0)","v":1.4743589743589745},{"$f":"MAX(D5-D$3,0)","v":2},98.200000000000017,95.5,93.25]
[4,null,null,null,97.600000000000023,94,91]
[5,null,null,null,97.000000000000028,92.5,88.75]
[6,null,null,null,96.400000000000034,91,86.5]
[7,null,null,null,95.80000000000004,89.5,84.25]
[8,null,null,null,95.200000000000045,88,82]
[9,null,null,null,94.600000000000051,86.5,79.75]
[10,null,null,null,94.000000000000057,85,77.5]
[11,null,null,null,93.400000000000063,83.5,75.25]
[12,null,null,null,92.800000000000068,82,73]
[13,null,null,null,92.200000000000074,80.5,70.75]
[14,null,null,null,91.60000000000008,79,68.5]
[15,null,null,null,91.000000000000085,77.5,66.25]
[16,null,null,null,90.400000000000091,76,64]
[17,null,null,null,89.800000000000097,74.5,61.75]
[18,null,null,null,89.200000000000102,73,59.5]
[19,null,null,null,88.600000000000108,71.5,57.25]
[20,null,null,null,88.000000000000114,70,55]
[21,null,null,null,87.400000000000119,68.5,52.75]
[22,null,null,null,86.800000000000125,67,50.5]
[23,null,null,null,86.200000000000131,65.5,48.25]
[24,null,null,null,85.600000000000136,64,46]
[25,null,null,null,85.000000000000142,62.5,43.75]
[26,null,null,null,84.400000000000148,61,41.5]
[27,null,null,null,83.800000000000153,59.5,39.25]
[28,null,null,null,83.200000000000159,58,37]
[29,null,null,null,82.600000000000165,56.5,34.75]
[30,null,null,null,82.000000000000171,55,32.5]
[31,null,null,null,81.400000000000176,53.5,30.25]
[32,null,null,null,80.800000000000182,52,28]
[33,null,null,null,80.200000000000188,50.5,25.75]
[34,null,null,null,79.600000000000193,49,23.5]
[35,null,null,null,79.000000000000199,47.5,21.25]
[36,null,null,null,78.400000000000205,46,20]
[37,null,null,null,77.80000000000021,44.5,20]
[38,null,null,null,77.200000000000216,43,20]
[39,null,null,null,76.600000000000222,41.5,20]
[40,null,null,null,76.000000000000227,40,20]
[41,null,null,null,75.400000000000233,38.5,20]
[42,null,null,null,74.800000000000239,37,20]
[43,null,null,null,74.200000000000244,35.5,20]
[44,null,null,null,73.60000000000025,34,20]
[45,null,null,null,73.000000000000256,32.5,20]
[46,null,null,null,72.400000000000261,31,20]
[47,null,null,null,71.800000000000267,30,20]
[48,null,null,null,71.200000000000273,30,20]
[49,null,null,null,70.600000000000279,30,20]
[50,null,null,null,70.000000000000284,30,20]
[51,null,null,null,69.40000000000029,30,20]
[52,null,null,null,68.800000000000296,30,20]
[53,null,null,null,68.200000000000301,30,20]
[54,null,null,null,67.600000000000307,30,20]
[55,null,null,null,67.000000000000313,30,20]
[56,null,null,null,66.400000000000318,30,20]
[57,null,null,null,65.800000000000324,30,20]
[58,null,null,null,65.20000000000033,30,20]
[59,null,null,null,64.600000000000335,30,20]
[60,null,null,null,64.000000000000341,30,20]
[61,null,null,null,63.40000000000034,30,20]
[62,null,null,null,62.800000000000338,30,20]
[63,null,null,null,62.200000000000337,30,20]
[64,null,null,null,61.600000000000335,30,20]
[65,null,null,null,61.000000000000334,30,20]
[66,null,null,null,{"$f":"MAX(E68-J$3,J$4)","v":60.400000000000333},{"$f":"MAX(F68-K$3,K$4)","v":30},20]
[{"$f":"A69+1","v":67},null,null,null,59.800000000000331,30,20]
[68,null,null,null,59.20000000000033,30,20]
[69,null,null,null,58.600000000000328,30,20]
[70,null,null,null,58.000000000000327,30,20]
[71,null,null,null,57.400000000000325,30,20]
[72,null,null,null,56.800000000000324,30,20]
[73,null,null,null,56.200000000000323,30,20]
[74,null,null,null,55.600000000000321,30,20]
[75,null,null,null,55.00000000000032,30,20]
[76,null,null,null,54.400000000000318,30,20]
[77,null,null,null,53.800000000000317,30,20]
[78,null,null,null,53.200000000000315,30,20]
[79,null,null,null,52.600000000000314,30,20]
[80,null,null,null,52.000000000000313,30,20]
[81,null,null,null,51.400000000000311,30,20]
[82,null,null,null,50.80000000000031,30,20]
[83,null,null,null,50.200000000000308,30,20]
[84,null,null,null,49.600000000000307,30,20]
[85,null,null,null,49.000000000000306,30,20]
[86,null,null,null,48.400000000000304,30,20]
[87,null,null,null,47.800000000000303,30,20]
[88,null,null,null,47.200000000000301,30,20]
[89,null,null,null,46.6000000000003,30,20]
[90,null,null,null,46.000000000000298,30,20]
[91,null,null,null,45.400000000000297,30,20]
[92,null,null,null,44.800000000000296,30,20]
[93,null,null,null,44.200000000000294,30,20]
[94,null,null,null,43.600000000000293,30,20]
[95,null,null,null,43.000000000000291,30,20]
[96,null,null,null,42.40000000000029,30,20]
[97,null,null,null,41.800000000000288,30,20]
[98,null,null,null,41.200000000000287,30,20]
[99,null,null,null,40.600000000000286,30,20]
[100,null,null,null,40.000000000000284,30,20]
[{"$f":"A103+1","v":101},null,null,null,40,30,20]
[102,null,null,null,40,30,20]
[103,null,null,null,40,30,20]
[104,null,null,null,40,30,20]
[105,null,null,null,40,30,20]
[106,null,null,null,40,30,20]
[107,null,null,null,40,30,20]
[108,null,null,null,40,30,20]
[109,null,null,null,40,30,20]
[110,null,null,null,40,30,20]
[111,null,null,null,40,30,20]
[112,null,null,null,40,30,20]
[113,null,null,null,40,30,20]
[114,null,null,null,40,30,20]
[115,null,null,null,40,30,20]
[116,null,null,null,40,30,20]
[117,null,null,null,{"$f":"MAX(E119-J$3,J$4)","v":40},{"$f":"MAX(F119-K$3,K$4)","v":30},{"$f":"MAX(G119-L$3,L$4)","v":20}]
[118,null,null,null,40,30,20]
[119,null,null,null,40,30,20]
[120,null,null,null,40,30,20]
[121,null,null,null,40,30,20]
[122,null,null,null,40,30,20]
[123,null,null,null,40,30,20]
[124,null,null,null,40,30,20]
[125,null,null,null,{"$f":"MAX(E127-J$3,J$4)","v":40},{"$f":"MAX(F127-K$3,K$4)","v":30},{"$f":"MAX(G127-L$3,L$4)","v":20}]
[126,null,null,null,40,30,20]
[127,null,null,null,40,30,20]
[128,null,null,null,40,30,20]
[129,null,null,null,40,30,20]
[130,null,null,null,40,30,20]
[131,null,null,null,40,30,20]
[132,null,null,null,40,30,20]
[133,null,null,null,40,30,20]
[134,null,null,null,40,30,20]
[135,null,null,null,40,30,20]
[136,null,null,null,40,30,20]
[137,null,null,null,40,30,20]
[138,null,null,null,40,30,20]
[139,null,null,null,40,30,20]
[140,null,null,null,40,30,20]
[141,null,null,null,40,30,20]
[142,null,null,null,40,30,20]
[143,null,null,null,40,30,20]
[144,null,null,null,40,30,20]
[145,null,null,null,40,30,20]
[146,null,null,null,40,30,20]
[147,null,null,null,40,30,20]
[148,null,null,null,40,30,20]
[149,null,null,null,40,30,20]
[150,null,null,null,40,30,20]
[151,null,null,null,40,30,20]
[152,null,null,null,40,30,20]
[153,null,null,null,40,30,20]
[154,null,null,null,40,30,20]
[155,null,null,null,40,30,20]
[156,null,null,null,40,30,20]
[157,null,null,null,40,30,20]
[158,null,null,null,40,30,20]
[159,null,null,null,40,30,20]
[160,null,null,null,40,30,20]
[161,null,null,null,40,30,20]
[162,null,null,null,40,30,20]
[163,null,null,null,40,30,20]
[164,null,null,null,40,30,20]
[{"$f":"A167+1","v":165},null,null,null,40,30,20]
[166,null,null,null,40,30,20]
[167,null,null,null,40,30,20]
[168,null,null,null,40,30,20]
[169,null,null,null,40,30,20]
[170,null,null,null,40,30,20]
[171,null,null,null,40,30,20]
[172,null,null,null,40,30,20]
[173,null,null,null,40,30,20]
[174,null,null,null,40,30,20]
[175,null,null,null,40,30,20]
[176,null,null,null,40,30,20]
[177,null,null,null,40,30,20]
[178,null,null,null,40,30,20]
[179,null,null,null,40,30,20]
[180,null,null,null,40,30,20]
[181,null,null,null,40,30,20]
[182,null,null,null,40,30,20]
[183,null,null,null,40,30,20]
[184,null,null,null,40,30,20]
[185,null,null,null,40,30,20]
[186,null,null,null,40,30,20]
[187,null,null,null,40,30,20]
[188,null,null,null,40,30,20]
[189,null,null,null,{"$f":"MAX(E191-J$3,J$4)","v":40},{"$f":"MAX(F191-K$3,K$4)","v":30},{"$f":"MAX(G191-L$3,L$4)","v":20}]
[190,null,null,null,40,30,20]
[191,null,null,null,40,30,20]
[192,null,null,null,40,30,20]
[193,null,null,null,40,30,20]
[194,null,null,null,40,30,20]
[195,null,null,null,40,30,20]
[196,null,null,null,40,30,20]
[197,null,null,null,40,30,20]
[198,null,null,null,40,30,20]
[199,null,null,null,40,30,20]
[200,null,null,null,40,30,20]
[201,null,null,null,40,30,20]
[202,null,null,null,40,30,20]
[203,null,null,null,40,30,20]
[204,null,null,null,40,30,20]
[205,null,null,null,40,30,20]
[206,null,null,null,40,30,20]
[207,null,null,null,40,30,20]
[208,null,null,null,40,30,20]
[209,null,null,null,40,30,20]
[210,null,null,null,40,30,20]
[211,null,null,null,40,30,20]
[212,null,null,null,40,30,20]
[213,null,null,null,40,30,20]
[214,null,null,null,40,30,20]
[215,null,null,null,40,30,20]
[216,null,null,null,40,30,20]
[217,null,null,null,40,30,20]
[218,null,null,null,40,30,20]
[219,null,null,null,40,30,20]
[220,null,null,null,40,30,20]
[221,null,null,null,40,30,20]
[222,null,null,null,40,30,20]
[223,null,null,null,40,30,20]
[224,null,null,null,40,30,20]
[225,null,null,null,40,30,20]
[226,null,null,null,40,30,20]
[227,null,null,null,40,30,20]
[228,null,null,null,40,30,20]
[{"$f":"A231+1","v":229},null,null,null,40,30,20]
[230,null,null,null,40,30,20]
[231,null,null,null,40,30,20]
[232,null,null,null,40,30,20]
[233,null,null,null,40,30,20]
[234,null,null,null,40,30,20]
[235,null,null,null,40,30,20]
[236,null,null,null,40,30,20]
[237,null,null,null,40,30,20]
[238,null,null,null,40,30,20]
[239,null,null,null,40,30,20]
[240,null,null,null,40,30,20]
[241,null,null,null,40,30,20]
[242,null,null,null,40,30,20]
[243,null,null,null,40,30,20]
[244,null,null,null,40,30,20]
[245,null,null,null,40,30,20]
[246,null,null,null,40,30,20]
[247,null,null,null,40,30,20]
[248,null,null,null,40,30,20]
[249,null,null,null,40,30,20]
[250,null,null,null,40,30,20]
[251,null,null,null,40,30,20]
[252,null,null,null,40,30,20]
[253,null,null,null,{"$f":"MAX(E255-J$3,J$4)","v":40},{"$f":"MAX(F255-K$3,K$4)","v":30},{"$f":"MAX(G255-L$3,L$4)","v":20}]
[254,null,null,null,40,30,20]
[255,null,null,null,40,30,20]
[256,null,null,null,40,30,20]
[257,null,null,null,40,30,20]
[258,null,null,null,40,30,20]
[259,null,null,null,40,30,20]
[260,null,null,null,40,30,20]
[261,null,null,null,40,30,20]
[262,null,null,null,40,30,20]
[263,null,null,null,40,30,20]
[264,null,null,null,40,30,20]
[265,null,null,null,40,30,20]
[266,null,null,null,40,30,20]
[267,null,null,null,40,30,20]
[268,null,null,null,40,30,20]
[269,null,null,null,40,30,20]
[270,null,null,null,40,30,20]
[271,null,null,null,40,30,20]
[272,null,null,null,40,30,20]
[273,null,null,null,40,30,20]
[274,null,null,null,40,30,20]
[275,null,null,null,40,30,20]
[276,null,null,null,40,30,20]
[277,null,null,null,40,30,20]
[278,null,null,null,40,30,20]
[279,null,null,null,40,30,20]
[280,null,null,null,40,30,20]
[281,null,null,null,40,30,20]
[282,null,null,null,40,30,20]
[283,null,null,null,40,30,20]
[284,null,null,null,40,30,20]
[285,null,null,null,40,30,20]
[286,null,null,null,40,30,20]
[287,null,null,null,40,30,20]
[288,null,null,null,40,30,20]
[289,null,null,null,40,30,20]
[290,null,null,null,40,30,20]
[291,null,null,null,40,30,20]
[292,null,null,null,40,30,20]
[{"$f":"A295+1","v":293},null,null,null,40,30,20]
[294,null,null,null,40,30,20]
[295,null,null,null,40,30,20]
[296,null,null,null,40,30,20]
[297,null,null,null,40,30,20]
[298,null,null,null,40,30,20]
[299,null,null,null,40,30,20]
[300,null,null,null,40,30,20]
[301,null,null,null,40,30,20]
[302,null,null,null,40,30,20]
[303,null,null,null,40,30,20]
[304,null,null,null,40,30,20]
[305,null,null,null,40,30,20]
[306,null,null,null,40,30,20]
[307,null,null,null,40,30,20]
[308,null,null,null,40,30,20]
[309,null,null,null,40,30,20]
[310,null,null,null,40,30,20]
[311,null,null,null,40,30,20]
[312,null,null,null,40,30,20]
[313,null,null,null,40,30,20]
[314,null,null,null,40,30,20]
[315,null,null,null,40,30,20]
[316,null,null,null,40,30,20]
[317,null,null,null,{"$f":"MAX(E319-J$3,J$4)","v":40},{"$f":"MAX(F319-K$3,K$4)","v":30},{"$f":"MAX(G319-L$3,L$4)","v":20}]
[318,null,null,null,40,30,20]
[319,null,null,null,40,30,20]
[320,null,null,null,40,30,20]
[321,null,null,null,40,30,20]
[322,null,null,null,40,30,20]
[323,null,null,null,40,30,20]
[324,null,null,null,40,30,20]
[325,null,null,null,40,30,20]
[326,null,null,null,40,30,20]
[327,null,null,null,40,30,20]
[328,null,null,null,40,30,20]
[329,null,null,null,40,30,20]
[330,null,null,null,40,30,20]
[331,null,null,null,40,30,20]
[332,null,null,null,40,30,20]
[333,null,null,null,40,30,20]
[334,null,null,null,40,30,20]
[335,null,null,null,40,30,20]
[336,null,null,null,40,30,20]
[337,null,null,null,40,30,20]
[338,null,null,null,40,30,20]
[339,null,null,null,40,30,20]
[340,null,null,null,40,30,20]
[341,null,null,null,40,30,20]
[342,null,null,null,40,30,20]
[343,null,null,null,40,30,20]
[344,null,null,null,40,30,20]
[345,null,null,null,40,30,20]
[346,null,null,null,40,30,20]
[347,null,null,null,40,30,20]
[348,null,null,null,40,30,20]
[349,null,null,null,40,30,20]
[350,null,null,null,40,30,20]
[351,null,null,null,40,30,20]
[352,null,null,null,40,30,20]
[353,null,null,null,40,30,20]
[354,null,null,null,40,30,20]
[355,null,null,null,40,30,20]
[356,null,null,null,40,30,20]
[{"$f":"A359+1","v":357},null,null,null,40,30,20]
[358,null,null,null,40,30,20]
[359,null,null,null,40,30,20]
[360,null,null,null,40,30,20]
[361,null,null,null,40,30,20]
[362,null,null,null,40,30,20]
[363,null,null,null,40,30,20]
[364,null,null,null,40,30,20]
[365,null,null,null,40,30,20]
[366,null,null,null,40,30,20]
[367,null,null,null,40,30,20]
[368,null,null,null,40,30,20]
[369,null,null,null,40,30,20]
[370,null,null,null,40,30,20]
[371,null,null,null,40,30,20]
[372,null,null,null,40,30,20]
[373,null,null,null,40,30,20]
[374,null,null,null,40,30,20]
[375,null,null,null,40,30,20]
[376,null,null,null,40,30,20]
[377,null,null,null,40,30,20]
[378,null,null,null,40,30,20]
[379,null,null,null,40,30,20]
[380,null,null,null,40,30,20]
[381,null,null,null,{"$f":"MAX(E383-J$3,J$4)","v":40},{"$f":"MAX(F383-K$3,K$4)","v":30},{"$f":"MAX(G383-L$3,L$4)","v":20}]
[382,null,null,null,40,30,20]
[383,null,null,null,40,30,20]
[384,null,null,null,40,30,20]
[385,null,null,null,40,30,20]
[386,null,null,null,40,30,20]
[387,null,null,null,40,30,20]
[388,null,null,null,40,30,20]
[389,null,null,null,40,30,20]
[390,null,null,null,40,30,20]
[391,null,null,null,40,30,20]
[392,null,null,null,40,30,20]
[393,null,null,null,40,30,20]
[394,null,null,null,40,30,20]
[395,null,null,null,40,30,20]
[396,null,null,null,40,30,20]
[397,null,null,null,40,30,20]

{"sheet":"Service","index":23,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Se"]
[]
[]
[null,null,null,null,"Ark som skal skjules"]
[null,null,null,null,"Faktorer_bolig"]
[null,null,null,null,"Faktorer_andre"]
[null,null,null,null,"Priser nybygg"]
[null,null,null,null,"Nedskriving"]
[null,null,null,null,"Priser innredning"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Vil du skjule menyen ?"]
[null,null,null,null,false]
[]
[null,null,null,null,"Endringen vil tre i kraft neste gang du åpner regnearket"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Zoom i arkene Bygg x",null,130]
[null,null,null,"Arbeidsboken må lagres og åpnes på nyt før dette blir satt i verk."]

{"sheet":"Registreringsskjema","index":24,"n_rows":51,"n_cols":13,"rows_kept":51,"cut":false,"hidden":false,"merged":[[23,2,23,7],[22,2,22,7],[3,6,3,7],[2,4,2,5],[2,6,2,7],[2,2,2,3],[20,0,20,9],[21,2,21,7],[11,8,11,9],[14,8,14,9],[17,8,17,9],[21,9,23,9],[22,0,23,0],[0,0,0,9],[1,0,1,9],[2,0,4,0],[7,0,7,9],[8,8,8,9],[3,2,3,3],[5,0,5,9],[6,0,6,9],[2,8,2,9],[3,4,3,5],[45,8,45,9],[48,8,48,9],[42,8,42,9],[24,2,24,7],[32,0,32,9],[33,0,35,0],[36,8,36,9],[39,8,39,9],[34,2,34,3],[34,4,34,5],[34,6,34,7],[33,2,33,3],[33,4,33,5],[33,6,33,7],[33,8,33,9]]}
["Registeringsskjema"]
["Bolighus",null,null,null,null,null,null,null,null,null,null,"Teksten i disse rubrikkene overføres til "]
["Generell info:","Byggeår;",null,null,"Grunnflate BTA  oppr. bygg;",null,null,null,null,null,null,null,"Faktorer_bolig"]
[null,"Tilbygg (alle)år;",null,null,"Grunnflate BTA (alle tilbygg.)",null,null,null,null,null,null,null,"Faktorer_andre"]
[null,"Ombygg år;",null,"innv. 0-40",null,"utv. 0-25",null,"tak 0-10"]
[]
["Arealtype, etasjestandard og tilstd/egnethet registreres som prosentandel i forhold til etasjens areal. Linjesum lik 100."]
[]
["Kjeller:","Arealbruk i %;","lager/uinnr.",null,"enkel brukskjeller",null,"vanlig kjeller"]
["areal;","Etasjestd i %;","svak/gråstein",null,"enkel lagerkjeller",null,"bra kjeller",null,"god kjellerstd."]
[null,"Tilst/egnethet;","slitt/dårl",null,"brukbar",null,"god",null,"sv. god"]
["Sokkel/underetg:","Arealbruk i %;","lager/uinnr.",null,"bruksrom/boder",null,"vanlig boareal"]
["areal;","Etasjestd i %;","lav/svak",null,"bra lagerareal",null,"bra boligstd.",null,"sv. god boligstd."]
[null,"Tilst/egnethet;","slitt/dårl",null,"brukbar",null,"god",null,"sv. god"]
["1.etg:","Arealbruk i %;","lager/uinnr.",null,"enkel/arb.rom",null,"vanlig boareal"]
["areal;","Etasjestd i %;","lav/svak",null,"enkel boligstd.",null,"bra boligstd.",null,"sv. god boligstd."]
[null,"Tilst/egnethet;","slitt/dårl",null,"brukbar",null,"god",null,"sv. god"]
["2.etg:","Arealbruk i %;","lager/uinnr.",null,"enkel/skråtak",null,"vanlig boareal"]
["areal;","Etasjestd i %;","lav/svak",null,"enkel boligstd.",null,"bra boligstd.",null,"sv. god boligstd."]
[null,"Tilst/egnethet;","slitt/dårl",null,"brukbar",null,"god",null,"sv. god"]
[]
["Tomt/vann/avløp",null,null,null,null,null,null,null,null,"Sum tomte- faktorer;"]
["pris i området;","Vann;","Svært god = 4, god = 3, middels = 2, dårlig = 1"]
[null,"Avløp;","Svært god = 4, god = 3, middels = 2, dårlig = 1"]
[null,"Have/tun;","velholdt have/tun = 8, funksjonell beplantet have= 5, alminnelig bra = 3, enkel = 1",null,null,null,null,null,null,{"$f":"I22+I23+I24+I25","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Driftsbygning"]
["Generell info:","Byggeår;",null,null,"Grunnflate BTA  oppr. bygg;"]
[null,"Tilbygg (alle) år;",null,null,"Grunnflate BTA (alle tilbygg.)"]
[null,"Ombygg år;",null,"innv. 0-30",null,"utv. 0-20",null,"tak 0-10"]
["Kjeller:","Arealbruk i %;","svak/uinnr.",null,"enkel lagerkjeller",null,"vanl. bruksareal"]
["areal;","Etasjestd i %;","svak/gråstein",null,"enkelt lager",null,"bra lagerareal",null,"godt bruksareal"]
[null,"Tilst/egnethet;","slitt/dårlig",null,"brukbar",null,"bra",null,"svært god"]
["Sokkel/underetg:","Arealbruk i %;","svak/uegnet",null,"enkelt lagerareal",null,"vanl. bruksareal"]
["areal;","Etasjestd i %;","lav/uinnredet",null,"enkel",null,"bra",null,"god"]
[null,"Tilst/egnethet;","slitt/dårl",null,"brukbar",null,"bra",null,"svært god"]
["1. etg:","Arealbruk i %;","svak/uegnet.",null,"enkelt bruksareal",null,"vanl. bruksareal"]
["areal;","Etasjestd i %;","lav",null,"enkel",null,"bra",null,"god"]
[null,"Tilst/egnethet;","slitt/dårl",null,"brukbar",null,"bra",null,"svært god"]
["2. etg:","Arealbruk i %;","svak/uegnet",null,"enkelt bruksareal",null,"vanl. bruksareal"]
["areal;","Etasjestd i %;","lav",null,"enkel",null,"bra",null,"god"]
[null,"Tilst/egnethet;","slitt/dårl",null,"brukbar",null,"bra",null,"svært god"]
["Kjørebro/ mesanin","Arealbruk i %;","svak/uegnet",null,"lettlager",null,"vanl. bruksareal"]
["areal;","Etasjestd i %;","lav",null,"enkel",null,"bra",null,"god"]
[null,"Tilst/egnethet;","slitt/dårl",null,"brukbar",null,"bra",null,"svært god"]