{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Läs mig!","Modellen","Återskapa 2021_28"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":33,"comments":0,"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":"Läs mig!","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Modellen","index":1,"n_rows":107,"n_cols":84,"rows_kept":107,"cut":false,"hidden":false,"merged":[[30,1,30,3],[30,5,30,8],[30,10,30,13],[30,15,30,19]]}
[]
[null,"INPUT",null,null,null,"CENTRALA RESULTAT"]
[null,"MSR 2021",2600,"milj ton",null,"Totala utsläpp",null,{"$f":"C101","v":28280.865376535552},"milj ton"]
[null,"TNAC 2021",1579,"milj ton",null,"Total tilldelning 2021-",null,{"$f":"SUM(C77:CF78)","v":26701.865376535556},"milj rätter"]
[null,"Auktion 2021",1000,"milj ton",null,"Utsläpp 2021",null,{"$f":"C96","v":1667.6853918314055},"milj ton"]
[null,"Linjär reduktion",35,"milj ton",null,"Total annullering",null,{"$f":"C103","v":3418.1746234644456},"milj ton"]
[null,"Gratistilldelning 2021",900,"milj ton",null,"Annullering 2023",null,{"$f":"E81","v":2632.0549737093629},"milj ton"]
[null,"Linjär reduktion",32,"milj ton/år",null,"Andel annullering 2023",null,{"$f":"H7/H6","v":0.77001770349628262}]
[null,"BAU årliga utsläpp 2021",2200,"milj ton",null,"Pris 2021",null,{"$f":"C18","v":58.554606898545387},"euro"]
[null,"Minskar Linjärt",5,"milj ton/år",null,"Max pris perioden",null,{"$f":"MAX(C89:CF89)","v":226.05},"euro"]
[null,"Minskar Procentuellt",0.02,null,null,"Sista år TNAC > 833",null,{"$f":"LOOKUP(1,C71:CF71,C72:CF72)","v":2029}]
[null,"Använd linjär (1) el. proc (0)",1,null,null,"Första år med nollutsläpp",null,{"$f":"LOOKUP(1,D95:CF95,D72:CF72)","v":2050}]
[null,"Temp BAU-tillägg",0,"milj ton/år",null,"Nuvärde kostnader",null,{"$f":"C91","v":3660.9550477508374},"tusen euro"]
[null,"From när?",2025,null,null,"Beta ger S&SB´s mått:",null,{"$f":"1/$C$19","v":9.0909090909090917},"mton/€"]
[null,"Antal år",1,null,null,"Priselacticitet 2021",null,{"$f":"-(H14/C96)/(1/C18)","v":-0.31919366253128922}]
[null,"Prisbana",0.05]
[null,"Kalkylränta",0.05]
[null,"Pris 2021",58.554606898545387,"euro"]
[null,"Betafaktor (1/priskänslighet)",0.11]
[null,"Engångsminskning",0.1,"milj ton"]
[null,"När?",2019]
[null,"Utsläppsbroms",0]
[null,"Till när?",2028]
[null,"Smart annul (ja / nej)","ja"]
[null,"Gräns TNAC om ja",800]
[null,"Switchar gamla (alla = 1) eller nya systemet (alla = 0)"]
[null,"12% inmatning från 2023? (Ja=1)",1]
[null,"Föreg. aukt (1) eller 400 i MSR (0)",1]
[null,"Gamla (1) eller 1096-band (0)",1]
[]
[null,"Utsläppsrätter i TNAC respektive MSR (miljoner)",null,null,null,"Marginalkostnad för utsläppsminskning (euro)",null,null,null,null,"Utsläpp (miljoner ton)",null,null,null,null,"Tilldelning (miljoner)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D89/C89-1","v":4.99999999999996E-2},{"$f":"E89/D89-1","v":5.0000000000000488E-2},4.9999999999999822E-2,5.0000000000000266E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,7.9911380418131728E-2,9.0965050648137646E-2,3.7259615384615419E-2,3.5921205098493614E-2,3.4675615212527822E-2,3.3513513513513393E-2,3.2426778242677923E-2,3.1408308004052587E-2,9.3320235756384484E-3,-2.4330900243308973E-3,-2.4390243902439046E-3,-2.4449877750610804E-3,-2.4509803921569651E-3,-2.4570024570024218E-3,-2.4630541871921707E-3,-2.4691358024692134E-3,-2.4752475247523664E-3,-2.4813895781637951E-3,-2.4875621890546595E-3,-2.4937655860349794E-3,-2.5000000000000577E-3,-2.5062656641603454E-3,-2.5125628140704181E-3,-2.5188916876573986E-3,-2.525252525252597E-3,-2.5316455696202667E-3,-2.5380710659897998E-3,-2.5445292620865922E-3,-2.5510204081632404E-3,-2.5575447570332921E-3,-2.564102564102666E-3,-2.5706940874035134E-3,-2.5773195876289678E-3,-2.5839793281653423E-3,-2.5906735751295429E-3,-2.5974025974025983E-3,-2.6041666666666297E-3,-2.6109660574412663E-3,-2.6178010471202828E-3,-2.624671916010568E-3,-2.6315789473684292E-3,-2.6385224274405594E-3,-2.6455026455026731E-3,-2.6525198938991412E-3,-2.6595744680851796E-3,{"$f":"BQ89/BP89-1","v":-2.666666666666706E-3},-2.6737967914437499E-3,-2.6809651474530849E-3,-2.6881720430106393E-3,-2.6954177897574594E-3,-2.7027027027027861E-3,-2.7100271002709064E-3,-2.7173913043478937E-3,-2.7247956403269047E-3,-2.732240437158473E-3,-2.73972602739736E-3,-2.7472527472526265E-3,-2.7548209366391463E-3,-2.7624309392264568E-3,-2.7700831024931594E-3,-2.7777777777778789E-3]
[null,"TNAC",1579,1434.4821677590171,1289.3707236438211,1145.1442399236207,1002.9932367939841,934.61779517463401,905.0986849333658,877.20361918003414,851.01380013903577,826.61449014598747]
[null,"År",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102]
[null,"Inmatningstakt",0.24,0.24,0.24,{"$f":"IF($C$27=1,0.12,0.24)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"IF($C$27=1,0.12,0.24)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"IF($C$27=1,0.12,0.24)","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,"Temp BAU-tillägg",{"$f":"IF(AND(C50>=$C$14,C50<$C$14+$C$15),$C$13,0)","v":0},{"$f":"IF(AND(D50>=$C$14,D50<$C$14+$C$15),$C$13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP50>=$C$14,BP50<$C$14+$C$15),$C$13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BAU",{"$f":"$C$12*C55+(1-$C$12)*C54+C52","v":2200},{"$f":"$C$12*D55+(1-$C$12)*D54+D52","v":2195},2190,2185,2180,2175,2170,2165,2160,2155,2150,2145,2140,2135,2130,2125,2120,2115,2110,2105,2100,2095,2090,2085,2080,2075,2070,2065,2060,2055,2050,2045,2040,2035,2030,2025,2020,2015,2010,2005,2000,1995,1990,1985,1980,1975,1970,1965,1960,1955,1950,1945,1940,1935,1930,1925,1920,1915,1910,1905,1900,1895,1890,1885,1880,{"$f":"$C$12*BP55+(1-$C$12)*BP54+BP52","v":1875},1870,1865,1860,1855,1850,1845,1840,1835,1830,1825,1820,1815,1810,1805,1800,1795]
[null,"BAU Procentuell",{"$f":"C9-C52","v":2200},{"$f":"MAX(C54*(1-$C$11)-D52,0)","v":2156},{"$f":"MAX(D54*(1-$C$11)-E52,0)","v":2112.88},2070.6224000000002,2029.2099520000002,1988.6257529600002,1948.8532379008002,1909.8761731427842,1871.6786496799284,1834.2450766863299,1797.5601751526033,1761.6089716495512,1726.3767922165603,1691.8492563722291,1658.0122712447844,1624.8520258198887,1592.3549853034908,1560.5078855974209,1529.2977278854726,1498.711773327763,1468.7375378612078,1439.3627871039837,1410.575531361904,1382.3640207346659,1354.7167403199726,1327.6224055135731,1301.0699574033015,1275.0485582552353,1249.5475870901305,1224.556635348328,1200.0655026413615,1176.0641925885343,1152.5429087367636,1129.4920505620282,1106.9022095507876,1084.7641653597718,1063.0688820525763,1041.8075044115249,1020.9713543232943,1000.5519272368284,980.54088869209181,960.93007091824995,941.71146949988497,922.87724010988723,904.41969530768949,886.33130140153571,868.60467537350496,851.23258186603482,834.20793022871408,817.52377162413973,801.17329619165696,785.14983026782386,769.44683366246738,754.05789698921808,738.97673904943372,724.19720426844503,709.71326018307616,695.51899497941463,681.60861507982634,667.97644277822985,654.61691392266528,641.52457564421195,628.69408413132771,616.12020244870109,603.79779839972707,591.72184243173251,{"$f":"MAX(BP54*(1-$C$11)-BQ52,0)","v":579.8874055830978},568.28965747143582,556.92386432200703,545.78538703556683,534.86967929485547,524.17228570895838,513.68883999477919,503.4150631948836,493.34676193098591,483.4798266923662,473.81023015851889,464.33402555534849,455.04734504424152,445.9463981433567,{"$f":"MAX(CD54*(1-$C$11)-CE52,0)","v":437.02747018048956},{"$f":"MAX(CE54*(1-$C$11)-CF52,0)","v":428.28692077687975}]
[null,"BAU linjär",{"$f":"C9","v":2200},{"$f":"MAX(C55-$C$10,0)","v":2195},{"$f":"MAX(D55-$C$10,0)","v":2190},2185,2180,2175,2170,2165,2160,2155,2150,2145,2140,2135,2130,2125,2120,2115,2110,2105,2100,2095,2090,2085,2080,2075,2070,2065,2060,2055,2050,2045,2040,2035,2030,2025,2020,2015,2010,2005,2000,1995,1990,1985,1980,1975,1970,1965,1960,1955,1950,1945,1940,1935,1930,1925,1920,1915,1910,1905,1900,1895,1890,1885,1880,1875,{"$f":"MAX(BP55-$C$10,0)","v":1870},1865,1860,1855,1850,1845,1840,1835,1830,1825,1820,1815,1810,1805,{"$f":"MAX(CD55-$C$10,0)","v":1800},{"$f":"MAX(CE55-$C$10,0)","v":1795}]
[null,"UTAN AUT ANULLERING","Gamla utsläppsbromsen (direkt annullering)"]
[null,null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,"TNAC",{"$f":"$C$4","v":1579},{"$f":"IF(C58+C68+C66>0,C58+C68+C66,0)","v":3.999999999996362E-2},{"$f":"IF(D58+D68+D66>0,D58+D68+D66,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(L58+L68+L66>0,L58+L68+L66,0)","v":0},0,0,0,0,{"$f":"IF(Q58+Q68+Q66>0,Q58+Q68+Q66,0)","v":0},{"$f":"IF(R58+R68+R66>0,R58+R68+R66,0)","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,{"$f":"IF(CD58+CD68+CD66>0,CD58+CD68+CD66,0)","v":0},{"$f":"IF(CE58+CE68+CE66>0,CE58+CE68+CE66,0)","v":0}]
[null,"Auktion0",{"$f":"$C$5","v":1000},{"$f":"IF(C59-$C$6>0,C59-$C$6,0)","v":965},{"$f":"IF(D59-$C$6>0,D59-$C$6,0)","v":930},895,860,825,790,755,720,685,650,615,580,545,510,475,440,405,370,335,300,265,230,195,160,125,90,55,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP59-$C$6>0,BP59-$C$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CD59-$C$6>0,CD59-$C$6,0)","v":0},{"$f":"IF(CE59-$C$6>0,CE59-$C$6,0)","v":0}]
[null,"Aukt reduceras med",{"$f":"IF(C58>833,MIN(C$51*C58,C59),(IF(C58<=400,-100,0)))","v":378.96},{"$f":"IF(D58>833,MIN(D$51*D58,D59),(IF(D58<=400,MAX(-100,-C62),0)))","v":-100},{"$f":"IF(E58>833,MIN(E$51*E58,E59),(IF(E58<=400,MAX(-100,-D62),0)))","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-78.960000000000036,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR58>833,MIN(AR$51*AR58,AR59),(IF(AR58<=400,MAX(-100,-AQ62),0)))","v":0},{"$f":"IF(AS58>833,MIN(AS$51*AS58,AS59),(IF(AS58<=400,MAX(-100,-AR62),0)))","v":0},{"$f":"IF(AT58>833,MIN(AT$51*AT58,AT59),(IF(AT58<=400,MAX(-100,-AS62),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CE58>833,MIN(CE$51*CE58,CE59),(IF(CE58<=400,MAX(-100,-CD62),0)))","v":0},{"$f":"IF(CF58>833,MIN(CF$51*CF58,CF59),(IF(CF58<=400,MAX(-100,-CE62),0)))","v":0}]
[null,"Faktisk auktion",{"$f":"C59-C60","v":621.04},{"$f":"D59-D60","v":1065},{"$f":"E59-E60","v":1030},{"$f":"F59-F60","v":995},960,925,890,855,820,785,750,715,680,645,610,575,540,505,470,435,400,365,330,295,260,225,190,155,120,100,78.960000000000036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR59-BR60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE59-CE60","v":0},0]
[null,"MSR",{"$f":"$C$3+C60","v":2978.96},{"$f":"C62+D60","v":2878.96},{"$f":"D62+E60","v":2778.96},{"$f":"E62+F60","v":2678.96},2578.96,2478.96,2378.96,2278.96,2178.96,2078.96,1978.96,1878.96,1778.96,1678.96,1578.96,1478.96,1378.96,1278.96,1178.96,1078.96,978.96,878.96,778.96,678.96,578.96,478.96000000000004,378.96000000000004,278.96000000000004,178.96000000000004,78.960000000000036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ62+BR60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CD62+CE60","v":0},{"$f":"CE62+CF60","v":0}]
[]
[null,"Utsläpp",{"$f":"IF(C58>0,C53,C61)","v":2200},{"$f":"IF(D61+D58-D66>D53,D53,D61+D58-D66)","v":1065.04},{"$f":"IF(E61+E58>E53,E53,E61+E58)","v":1030},995,960,925,890,855,820,785,750,715,680,645,610,575,540,505,470,435,400,365,330,295,260,225,190,155,120,100,78.960000000000036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ61+BQ58>BQ53,BQ53,BQ61+BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CE61+CE58>CE53,CE53,CE61+CE58)","v":0},0]
[null,"Utsläppsbroms",{"$f":"IF(C$57<=$C$23,$C$22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI$57<=$C$23,$C$22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO$57<=$C$23,$C$22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bank utsläppsbroms",{"$f":"C65-C67","v":0},{"$f":"D65-D67","v":0},{"$f":"E65-E67","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,{"$f":"BQ65-BQ67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE65-CE67","v":0},0]
[null,"Annul bank utsläppsbr",{"$f":"C65","v":0},{"$f":"D65","v":0},{"$f":"E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE65","v":0},0]
[null,"Att banka",{"$f":"C61-C64-C65","v":-1578.96},{"$f":"D61-D64-D65","v":-3.999999999996362E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP61-BP64-BP65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE61-CE64-CE65","v":0},0]
[null,"Totala utsläpp",{"$f":"SUM(C64:CD64)","v":18969}]
[null,"MAC för nollutsläpp",{"$f":"$C$19*C53","v":242},{"$f":"$C$19*D53","v":241.45},240.9,240.35,239.8,239.25,238.7,238.15,237.6,237.05,236.5,235.95,235.4,234.85,234.3,233.75,233.2,232.65,232.1,231.55,231,230.45,229.9,229.35,228.8,228.25,227.7,227.15,226.6,226.05,225.5,224.95,224.4,223.85,223.3,222.75,222.2,221.65,221.1,220.55,220,219.45,218.9,218.35,217.8,217.25,216.7,216.15,215.6,215.05,214.5,213.95,213.4,212.85,212.3,211.75,211.2,210.65,210.1,209.55,209,208.45,207.9,207.35,206.8,{"$f":"$C$19*BP53","v":206.25},205.7,205.15,204.6,204.05,203.5,202.95,202.4,201.85,201.3,200.75,200.2,199.65,199.1,198.55,{"$f":"$C$19*CE53","v":198},197.45]
[null,null,{"$f":"IF(AND(C73>833,MAX(D73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(D73>833,MAX(E73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(E73>833,MAX(F73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(F73>833,MAX(G73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(G73>833,MAX(H73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(H73>833,MAX(I73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(I73>833,MAX(J73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(J73>833,MAX(K73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(K73>833,MAX(L73:$CF$73)<833),1,\"\")","v":1},{"$f":"IF(AND(L73>833,MAX(M73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(M73>833,MAX(N73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(N73>833,MAX(O73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(O73>833,MAX(P73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(P73>833,MAX(Q73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(Q73>833,MAX(R73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(R73>833,MAX(S73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(S73>833,MAX(T73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(T73>833,MAX(U73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(U73>833,MAX(V73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(V73>833,MAX(W73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(W73>833,MAX(X73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(X73>833,MAX(Y73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(Y73>833,MAX(Z73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(Z73>833,MAX(AA73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AA73>833,MAX(AB73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AB73>833,MAX(AC73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AC73>833,MAX(AD73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AD73>833,MAX(AE73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AE73>833,MAX(AF73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AF73>833,MAX(AG73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AG73>833,MAX(AH73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AH73>833,MAX(AI73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AI73>833,MAX(AJ73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AJ73>833,MAX(AK73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AK73>833,MAX(AL73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AL73>833,MAX(AM73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AM73>833,MAX(AN73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AN73>833,MAX(AO73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AO73>833,MAX(AP73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AP73>833,MAX(AQ73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AQ73>833,MAX(AR73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AR73>833,MAX(AS73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AS73>833,MAX(AT73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AT73>833,MAX(AU73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AU73>833,MAX(AV73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AV73>833,MAX(AW73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AW73>833,MAX(AX73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AX73>833,MAX(AY73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AY73>833,MAX(AZ73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(AZ73>833,MAX(BA73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BA73>833,MAX(BB73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BB73>833,MAX(BC73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BC73>833,MAX(BD73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BD73>833,MAX(BE73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BE73>833,MAX(BF73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BF73>833,MAX(BG73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BG73>833,MAX(BH73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BH73>833,MAX(BI73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BI73>833,MAX(BJ73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BJ73>833,MAX(BK73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BK73>833,MAX(BL73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BL73>833,MAX(BM73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BM73>833,MAX(BN73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BN73>833,MAX(BO73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BO73>833,MAX(BP73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BP73>833,MAX(BQ73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BQ73>833,MAX(BR73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BR73>833,MAX(BS73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BS73>833,MAX(BT73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BT73>833,MAX(BU73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BU73>833,MAX(BV73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BV73>833,MAX(BW73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BW73>833,MAX(BX73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BX73>833,MAX(BY73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BY73>833,MAX(BZ73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(BZ73>833,MAX(CA73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(CA73>833,MAX(CB73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(CB73>833,MAX(CC73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(CC73>833,MAX(CD73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(CD73>833,MAX(CE73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(CE73>833,MAX(CF73:$CF$73)<833),1,\"\")","v":""},{"$f":"IF(AND(CF73>833,MAX($CF73:CG$73)<833),1,\"\")","v":""}]
[null,null,{"$f":"C50","v":2021},{"$f":"D50","v":2022},{"$f":"E50","v":2023},{"$f":"F50","v":2024},{"$f":"G50","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BS50","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102]
[null,"TNAC",{"$f":"$C$4","v":1579},{"$f":"C82-C96","v":1432.3546081685945},1285.5198407851558,1139.8719345025938,1133.3080006434518,1096.3427737614652,1034.1649607650788,951.41765132100772,852.26764330261244,740.46664175343039,708.26131318291891,655.34571818388167,583.78434343489266,495.7448999484543,393.50348428769416,379.44999784389597,356.09383707790789,326.06986827362039,292.14470102911855,257.22327542239145,204.35577853532823,76.744906803912045,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI82-AI96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO82-BO96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Auktion0",{"$f":"$C$5","v":1000},{"$f":"IF(C74-$C$6>0,C74-$C$6,0)","v":965},{"$f":"IF(D74-$C$6>0,D74-$C$6,0)","v":930},895,860,825,790,755,720,685,650,615,580,545,510,475,440,405,370,335,300,265,230,195,160,125,90,55,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP74-$C$6>0,BP74-$C$6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CD74-$C$6>0,CD74-$C$6,0)","v":0},{"$f":"IF(CE74-$C$6>0,CE74-$C$6,0)","v":0}]
[null,"Original; Aukt reduceras med",{"$f":"IF(C73>=833,MIN(C$51*C73,C74),(IF(C73<=400,-100,0)))","v":378.96},{"$f":"IF(D73>=833,MIN(D$51*D73,D74),(IF(D73<=400,MAX(-100,-C80),0)))","v":343.76510596046268},{"$f":"IF(E73>=833,MIN(E$51*E73,E74),(IF(E73<=400,MAX(-100,-D80),0)))","v":308.52476178843739},136.78463214031126,135.99696007721423,131.56113285137582,124.09979529180946,114.17011815852092,102.27211719631349,0,0,0,0,{"$f":"IF(P73>=833,MIN(P$51*P73,P74),(IF(P73<=400,MAX(-100,-O80),0)))","v":0},{"$f":"IF(Q73>=833,MIN(Q$51*Q73,Q74),(IF(Q73<=400,MAX(-100,-P80),0)))","v":-100},-100,{"$f":"IF(S73>=833,MIN(S$51*S73,S74),(IF(S73<=400,MAX(-100,-R80),0)))","v":-100},{"$f":"IF(T73>=833,MIN(T$51*T73,T74),(IF(T73<=400,MAX(-100,-S80),0)))","v":-100},{"$f":"IF(U73>=833,MIN(U$51*U73,U74),(IF(U73<=400,MAX(-100,-T80),0)))","v":-100},{"$f":"IF(V73>=833,MIN(V$51*V73,V74),(IF(V73<=400,MAX(-100,-U80),0)))","v":-80},{"$f":"IF(W73>=833,MIN(W$51*W73,W74),(IF(W73<=400,MAX(-100,-V80),0)))","v":0},{"$f":"IF(X73>=833,MIN(X$51*X73,X74),(IF(X73<=400,MAX(-100,-W80),0)))","v":0},{"$f":"IF(Y73>=833,MIN(Y$51*Y73,Y74),(IF(Y73<=400,MAX(-100,-X80),0)))","v":0},{"$f":"IF(Z73>=833,MIN(Z$51*Z73,Z74),(IF(Z73<=400,MAX(-100,-Y80),0)))","v":0},{"$f":"IF(AA73>=833,MIN(AA$51*AA73,AA74),(IF(AA73<=400,MAX(-100,-Z80),0)))","v":0},{"$f":"IF(AB73>=833,MIN(AB$51*AB73,AB74),(IF(AB73<=400,MAX(-100,-AA80),0)))","v":0},{"$f":"IF(AC73>=833,MIN(AC$51*AC73,AC74),(IF(AC73<=400,MAX(-100,-AB80),0)))","v":0},0,{"$f":"IF(AE73>=833,MIN(AE$51*AE73,AE74),(IF(AE73<=400,MAX(-100,-AD80),0)))","v":0},0,{"$f":"IF(AG73>=833,MIN(AG$51*AG73,AG74),(IF(AG73<=400,MAX(-100,-AF80),0)))","v":0},{"$f":"IF(AH73>=833,MIN(AH$51*AH73,AH74),(IF(AH73<=400,MAX(-100,-AG80),0)))","v":0},{"$f":"IF(AI73>=833,MIN(AI$51*AI73,AI74),(IF(AI73<=400,MAX(-100,-AH80),0)))","v":0},{"$f":"IF(AJ73>=833,MIN(AJ$51*AJ73,AJ74),(IF(AJ73<=400,MAX(-100,-AI80),0)))","v":0},{"$f":"IF(AK73>=833,MIN(AK$51*AK73,AK74),(IF(AK73<=400,MAX(-100,-AJ80),0)))","v":0},{"$f":"IF(AL73>=833,MIN(AL$51*AL73,AL74),(IF(AL73<=400,MAX(-100,-AK80),0)))","v":0},{"$f":"IF(AM73>=833,MIN(AM$51*AM73,AM74),(IF(AM73<=400,MAX(-100,-AL80),0)))","v":0},{"$f":"IF(AN73>=833,MIN(AN$51*AN73,AN74),(IF(AN73<=400,MAX(-100,-AM80),0)))","v":0},{"$f":"IF(AO73>=833,MIN(AO$51*AO73,AO74),(IF(AO73<=400,MAX(-100,-AN80),0)))","v":0},{"$f":"IF(AP73>=833,MIN(AP$51*AP73,AP74),(IF(AP73<=400,MAX(-100,-AO80),0)))","v":0},{"$f":"IF(AQ73>=833,MIN(AQ$51*AQ73,AQ74),(IF(AQ73<=400,MAX(-100,-AP80),0)))","v":0},0,{"$f":"IF(AS73>=833,MIN(AS$51*AS73,AS74),(IF(AS73<=400,MAX(-100,-AR80),0)))","v":0},0,{"$f":"IF(AU73>=833,MIN(AU$51*AU73,AU74),(IF(AU73<=400,MAX(-100,-AT80),0)))","v":0},{"$f":"IF(AV73>=833,MIN(AV$51*AV73,AV74),(IF(AV73<=400,MAX(-100,-AU80),0)))","v":0},{"$f":"IF(AW73>=833,MIN(AW$51*AW73,AW74),(IF(AW73<=400,MAX(-100,-AV80),0)))","v":0},{"$f":"IF(AX73>=833,MIN(AX$51*AX73,AX74),(IF(AX73<=400,MAX(-100,-AW80),0)))","v":0},{"$f":"IF(AY73>=833,MIN(AY$51*AY73,AY74),(IF(AY73<=400,MAX(-100,-AX80),0)))","v":0},{"$f":"IF(AZ73>=833,MIN(AZ$51*AZ73,AZ74),(IF(AZ73<=400,MAX(-100,-AY80),0)))","v":0},{"$f":"IF(BA73>=833,MIN(BA$51*BA73,BA74),(IF(BA73<=400,MAX(-100,-AZ80),0)))","v":0},{"$f":"IF(BB73>=833,MIN(BB$51*BB73,BB74),(IF(BB73<=400,MAX(-100,-BA80),0)))","v":0},{"$f":"IF(BC73>=833,MIN(BC$51*BC73,BC74),(IF(BC73<=400,MAX(-100,-BB80),0)))","v":0},{"$f":"IF(BD73>=833,MIN(BD$51*BD73,BD74),(IF(BD73<=400,MAX(-100,-BC80),0)))","v":0},{"$f":"IF(BE73>=833,MIN(BE$51*BE73,BE74),(IF(BE73<=400,MAX(-100,-BD80),0)))","v":0},0,{"$f":"IF(BG73>=833,MIN(BG$51*BG73,BG74),(IF(BG73<=400,MAX(-100,-BF80),0)))","v":0},0,{"$f":"IF(BI73>=833,MIN(BI$51*BI73,BI74),(IF(BI73<=400,MAX(-100,-BH80),0)))","v":0},{"$f":"IF(BJ73>=833,MIN(BJ$51*BJ73,BJ74),(IF(BJ73<=400,MAX(-100,-BI80),0)))","v":0},{"$f":"IF(BK73>=833,MIN(BK$51*BK73,BK74),(IF(BK73<=400,MAX(-100,-BJ80),0)))","v":0},{"$f":"IF(BL73>=833,MIN(BL$51*BL73,BL74),(IF(BL73<=400,MAX(-100,-BK80),0)))","v":0},{"$f":"IF(BM73>=833,MIN(BM$51*BM73,BM74),(IF(BM73<=400,MAX(-100,-BL80),0)))","v":0},{"$f":"IF(BN73>=833,MIN(BN$51*BN73,BN74),(IF(BN73<=400,MAX(-100,-BM80),0)))","v":0},{"$f":"IF(BO73>=833,MIN(BO$51*BO73,BO74),(IF(BO73<=400,MAX(-100,-BN80),0)))","v":0},{"$f":"IF(BP73>=833,MIN(BP$51*BP73,BP74),(IF(BP73<=400,MAX(-100,-BO80),0)))","v":0},{"$f":"IF(BQ73>=833,MIN(BQ$51*BQ73,BQ74),(IF(BQ73<=400,MAX(-100,-BP80),0)))","v":0},{"$f":"IF(BR73>=833,MIN(BR$51*BR73,BR74),(IF(BR73<=400,MAX(-100,-BQ80),0)))","v":0},{"$f":"IF(BS73>=833,MIN(BS$51*BS73,BS74),(IF(BS73<=400,MAX(-100,-BR80),0)))","v":0},0,{"$f":"IF(BU73>=833,MIN(BU$51*BU73,BU74),(IF(BU73<=400,MAX(-100,-BT80),0)))","v":0},0,{"$f":"IF(BW73>=833,MIN(BW$51*BW73,BW74),(IF(BW73<=400,MAX(-100,-BV80),0)))","v":0},{"$f":"IF(BX73>=833,MIN(BX$51*BX73,BX74),(IF(BX73<=400,MAX(-100,-BW80),0)))","v":0},{"$f":"IF(BY73>=833,MIN(BY$51*BY73,BY74),(IF(BY73<=400,MAX(-100,-BX80),0)))","v":0},{"$f":"IF(BZ73>=833,MIN(BZ$51*BZ73,BZ74),(IF(BZ73<=400,MAX(-100,-BY80),0)))","v":0},{"$f":"IF(CA73>=833,MIN(CA$51*CA73,CA74),(IF(CA73<=400,MAX(-100,-BZ80),0)))","v":0},{"$f":"IF(CB73>=833,MIN(CB$51*CB73,CB74),(IF(CB73<=400,MAX(-100,-CA80),0)))","v":0},{"$f":"IF(CC73>=833,MIN(CC$51*CC73,CC74),(IF(CC73<=400,MAX(-100,-CB80),0)))","v":0},{"$f":"IF(CD73>=833,MIN(CD$51*CD73,CD74),(IF(CD73<=400,MAX(-100,-CC80),0)))","v":0},{"$f":"IF(CE73>=833,MIN(CE$51*CE73,CE74),(IF(CE73<=400,MAX(-100,-CD80),0)))","v":0},{"$f":"IF(CF73>=833,MIN(CF$51*CF73,CF74),(IF(CF73<=400,MAX(-100,-CE80),0)))","v":0}]
[null,"1096-band; Aukt reudceras med",{"$f":"IF(AND(C73>=833,C73<=1096),C73-833,C75)","v":378.96},{"$f":"IF(D73>1096,D73*D51,IF(AND(D73>=833,D73<=1096),D73-833,IF(D73<400,MAX(-100,-C80),0)))","v":343.76510596046268},{"$f":"IF(E73>1096,E73*E51,IF(AND(E73>=833,E73<=1096),E73-833,IF(E73<400,MAX(-100,-D80),0)))","v":308.52476178843739},136.78463214031126,135.99696007721423,131.56113285137582,201.16496076507883,118.41765132100772,19.267643302612441,0,0,0,0,0,-100,-100,-100,-100,-100,-80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ73>1096,BQ73*BQ51,IF(AND(BQ73>=833,BQ73<=1096),BQ73-833,IF(BQ73<400,MAX(-100,-BP80),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Faktisk auktion",{"$f":"C74-($C$29*C75+(1-$C$29)*C76)","v":621.04},621.23489403953727,621.47523821156256,758.21536785968874,724.00303992278577,693.43886714862424,665.90020470819059,640.82988184147905,617.7278828036865,685,650,615,580,545,610,575,540,505,470,415,300,265,230,195,160,125,90,55,20,0,0,0,{"$f":"AI74-($C$29*AI75+(1-$C$29)*AI76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO74-($C$29*BO75+(1-$C$29)*BO76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gratistilldelning",{"$f":"C7","v":900},{"$f":"IF(C78-$C$8>0,C78-$C$8,0)","v":868},{"$f":"IF(D78-$C$8>0,D78-$C$8,0)","v":836},804,772,740,708,676,644,612,580,548,516,484,452,420,388,356,324,292,260,228,196,164,132,100,68,36,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP78-$C$8>0,BP78-$C$8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CD78-$C$8>0,CD78-$C$8,0)","v":0},{"$f":"IF(CE78-$C$8>0,CE78-$C$8,0)","v":0}]
[null,"Max i MSR (aukt eller 400)",null,{"$f":"D77*$C$28+400*(1-$C$28)","v":621.23489403953727},621.47523821156256,758.21536785968874,724.00303992278577,693.43886714862424,665.90020470819059,640.82988184147905,617.7278828036865,685,650,615,580,545,610,575,540,505,470,415,300,265,230,195,160,125,90,55,20,0,0,0,0,{"$f":"AJ77*$C$28+400*(1-$C$28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP77*$C$28+400*(1-$C$28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MSR",{"$f":"$C$3+(C75*$C$29+(1-C76)*$C$29)","v":2601},{"$f":"C80+($C$29*D75+(1-$C$29)*D76)","v":2944.7651059604627},{"$f":"IF(D80+($C$29*E75+(1-$C$29)*E76)>D79,D79,D80+($C$29*E75+(1-$C$29)*E76))","v":621.23489403953727},621.47523821156256,757.47219828877678,724.00303992278577,693.43886714862424,665.90020470819059,640.82988184147905,617.7278828036865,617.7278828036865,617.7278828036865,615,580,480,380,280,180,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ80+($C$29*AK75+(1-$C$29)*AK76)>AJ79,AJ79,AJ80+($C$29*AK75+(1-$C$29)*AK76))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP80+($C$29*BQ75+(1-$C$29)*BQ76)>BP79,BP79,BP80+($C$29*BQ75+(1-$C$29)*BQ76))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Antal annullering",null,null,{"$f":"D80+($C$29*E75+(1-$C$29)*E76)-E80","v":2632.0549737093629},{"$f":"E80+($C$29*F75+(1-$C$29)*F76)-F80","v":136.54428796828597},{"$f":"F80+($C$29*G75+(1-$C$29)*G76)-G80","v":0},165.03029121736677,154.66396806597095,{"$f":"I80+($C$29*J75+(1-$C$29)*J76)-J80","v":141.7087805989546},{"$f":"J80+($C$29*K75+(1-$C$29)*K76)-K80","v":127.34244006302504},23.101999037792552,{"$f":"L80+($C$29*M75+(1-$C$29)*M76)-M80","v":0},{"$f":"M80+($C$29*N75+(1-$C$29)*N76)-N80","v":0},2.7278828036864979,{"$f":"O80+($C$29*P75+(1-$C$29)*P76)-P80","v":35},{"$f":"P80+($C$29*Q75+(1-$C$29)*Q76)-Q80","v":0},0,{"$f":"R80+($C$29*S75+(1-$C$29)*S76)-S80","v":0},{"$f":"S80+($C$29*T75+(1-$C$29)*T76)-T80","v":0},0,{"$f":"U80+($C$29*V75+(1-$C$29)*V76)-V80","v":0},{"$f":"V80+($C$29*W75+(1-$C$29)*W76)-W80","v":0},0,{"$f":"X80+($C$29*Y75+(1-$C$29)*Y76)-Y80","v":0},{"$f":"Y80+($C$29*Z75+(1-$C$29)*Z76)-Z80","v":0},0,{"$f":"AA80+($C$29*AB75+(1-$C$29)*AB76)-AB80","v":0},{"$f":"AB80+($C$29*AC75+(1-$C$29)*AC76)-AC80","v":0},0,{"$f":"AD80+($C$29*AE75+(1-$C$29)*AE76)-AE80","v":0},{"$f":"AE80+($C$29*AF75+(1-$C$29)*AF76)-AF80","v":0},0,{"$f":"AG80+($C$29*AH75+(1-$C$29)*AH76)-AH80","v":0},{"$f":"AH80+($C$29*AI75+(1-$C$29)*AI76)-AI80","v":0},0,{"$f":"AJ80+($C$29*AK75+(1-$C$29)*AK76)-AK80","v":0},{"$f":"AK80+($C$29*AL75+(1-$C$29)*AL76)-AL80","v":0},0,{"$f":"AM80+($C$29*AN75+(1-$C$29)*AN76)-AN80","v":0},{"$f":"AN80+($C$29*AO75+(1-$C$29)*AO76)-AO80","v":0},0,{"$f":"AP80+($C$29*AQ75+(1-$C$29)*AQ76)-AQ80","v":0},{"$f":"AQ80+($C$29*AR75+(1-$C$29)*AR76)-AR80","v":0},0,{"$f":"AS80+($C$29*AT75+(1-$C$29)*AT76)-AT80","v":0},{"$f":"AT80+($C$29*AU75+(1-$C$29)*AU76)-AU80","v":0},0,{"$f":"AV80+($C$29*AW75+(1-$C$29)*AW76)-AW80","v":0},{"$f":"AW80+($C$29*AX75+(1-$C$29)*AX76)-AX80","v":0},0,{"$f":"AY80+($C$29*AZ75+(1-$C$29)*AZ76)-AZ80","v":0},{"$f":"AZ80+($C$29*BA75+(1-$C$29)*BA76)-BA80","v":0},0,{"$f":"BB80+($C$29*BC75+(1-$C$29)*BC76)-BC80","v":0},{"$f":"BC80+($C$29*BD75+(1-$C$29)*BD76)-BD80","v":0},0,{"$f":"BE80+($C$29*BF75+(1-$C$29)*BF76)-BF80","v":0},{"$f":"BF80+($C$29*BG75+(1-$C$29)*BG76)-BG80","v":0},0,{"$f":"BH80+($C$29*BI75+(1-$C$29)*BI76)-BI80","v":0},{"$f":"BI80+($C$29*BJ75+(1-$C$29)*BJ76)-BJ80","v":0},0,{"$f":"BK80+($C$29*BL75+(1-$C$29)*BL76)-BL80","v":0},{"$f":"BL80+($C$29*BM75+(1-$C$29)*BM76)-BM80","v":0},0,{"$f":"BN80+($C$29*BO75+(1-$C$29)*BO76)-BO80","v":0},{"$f":"BO80+($C$29*BP75+(1-$C$29)*BP76)-BP80","v":0},0,{"$f":"BQ80+($C$29*BR75+(1-$C$29)*BR76)-BR80","v":0},{"$f":"BR80+($C$29*BS75+(1-$C$29)*BS76)-BS80","v":0},0,{"$f":"BT80+($C$29*BU75+(1-$C$29)*BU76)-BU80","v":0},{"$f":"BU80+($C$29*BV75+(1-$C$29)*BV76)-BV80","v":0},0,{"$f":"BW80+($C$29*BX75+(1-$C$29)*BX76)-BX80","v":0},{"$f":"BX80+($C$29*BY75+(1-$C$29)*BY76)-BY80","v":0},0,{"$f":"BZ80+($C$29*CA75+(1-$C$29)*CA76)-CA80","v":0},{"$f":"CA80+($C$29*CB75+(1-$C$29)*CB76)-CB80","v":0},0,{"$f":"CC80+($C$29*CD75+(1-$C$29)*CD76)-CD80","v":0},{"$f":"CD80+($C$29*CE75+(1-$C$29)*CE76)-CE80","v":0},0]
[null,"Tillgängliga utsläppsrätter",{"$f":"C73+C77+C78","v":3100.04},{"$f":"D73+D77+D78","v":2921.5895022081318},2742.9950789967183,2702.0873023622826,{"$f":"G73+G77+G78","v":2629.3110405662374},2529.7816409100897,2408.0651654732692,2268.2475331624869,2113.9955261062987,2037.4666417534304,1938.2613131829189,1818.3457181838817,1679.7843434348927,1524.7448999484543,1455.5034842876942,1374.449997843896,1284.0938370779079,1187.0698682736204,1086.1447010291186,964.22327542239145,764.35577853532823,569.74490680391204,426,359,292,225,158,91,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP73+BP77+BP78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0]
[null,"Utsläppsrättspris (bana)",{"$f":"C18","v":58.554606898545387},{"$f":"C84*(1+$C$16)","v":61.482337243472656},{"$f":"D84*(1+$C$16)","v":64.556454105646296},67.784276810928617,71.173490651475049,74.73216518404881,78.468773443251251,82.392212115413813,86.511822721184501,90.837413857243732,95.379284550105922,100.14824877761122,105.15566121649178,110.41344427731637,115.93411649118219,121.73082231574131,127.81736343152838,134.20823160310479,140.91864318326003,147.96457534242305,155.36280410954421,163.13094431502142,171.28749153077251,179.85186610731114,188.84445941267671,198.28668238331056,208.20101650247611,218.61106732759993,229.54162069397992,241.01870172867893,253.06963681511289,265.72311865586852,{"$f":"AH84*(1+$C$16)","v":279.00927458866198},{"$f":"AI84*(1+$C$16)","v":292.95973831809511},{"$f":"AJ84*(1+$C$16)","v":307.60772523399987},{"$f":"AK84*(1+$C$16)","v":322.98811149569985},{"$f":"AL84*(1+$C$16)","v":339.13751707048488},{"$f":"AM84*(1+$C$16)","v":356.09439292400913},{"$f":"AN84*(1+$C$16)","v":373.89911257020958},{"$f":"AO84*(1+$C$16)","v":392.59406819872009},{"$f":"AP84*(1+$C$16)","v":412.22377160865614},{"$f":"AQ84*(1+$C$16)","v":432.83496018908897},454.47670819854346,477.20054360847064,501.06057078889421,526.11359932833898,552.41927929475594,580.04024325949376,609.04225542246843,639.49436819359187,671.46908660327153,705.04254093343513,740.29466798010696,777.30940137911239,816.17487144806807,856.98361502047146,899.83279577149506,944.8244355600699,992.06565733807349,1041.6689402049772,1093.752387215226,1148.4400065759874,1205.8620069047868,1266.155107250026,1329.4628626125275,1395.9360057431538,{"$f":"BP84*(1+$C$16)","v":1465.7328060303116},1539.0194463318273,1615.9704186484187,1696.7689395808397,1781.6073865598819,1870.6877558878762,1964.2221436822701,2062.4332508663838,2165.5549134097032,2273.8326590801885,2387.524292034198,2506.9005066359082,2632.2455319677038,2763.8578085660893,{"$f":"CD84*(1+$C$16)","v":2902.0506989943938},{"$f":"CE84*(1+$C$16)","v":3047.1532339441137}]
[null,"Önskade utsläpp (givet priset)",{"$f":"MAX(0,C53-C84/$C$19,C86*C87)","v":1667.6853918314055},{"$f":"MAX(0,D53-D84/$C$19,D86*D87)","v":1636.069661422976},1603.1231444941245,1568.7793017188308,1532.9682668047722,1495.6166801450108,1456.6475141522615,1415.9798898598744,1373.5288843528683,1329.2053285705115,1282.9155949990372,1234.561374748989,1184.0394434864384,1131.2414156607601,1076.0534864437982,1018.3561607659881,958.02396880428751,894.92516724450184,828.9214256067271,759.86749688706323,687.61087173141618,611.99141531798705,532.84098608388626,449.98303538808045,363.23218715748453,272.39379651535842,177.26348634112628,91,24,0,0,0,{"$f":"MAX(0,AI53-AI84/$C$19,AI86*AI87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,BO53-BO84/$C$19,BO86*BO87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Har TNAC varit noll?",0,{"$f":"IF(D73<1,1,C86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AJ73<1,1,AI86)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BP73<1,1,BO86)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Bana när TNAC noll",{"$f":"C77+C78","v":1521.04},{"$f":"D77+D78","v":1489.2348940395373},1457.4752382115626,1562.2153678596887,1496.0030399227858,1433.4388671486242,1373.9002047081906,1316.8298818414792,1261.7278828036865,1297,1230,1163,1096,1029,1062,995,928,861,794,707,560,493,426,359,292,225,158,91,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP77+BP78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tot Abatement Cost",{"$f":"$C$19*(C53-C96)^2/2","v":15584.73631383264},{"$f":"$C$19*(D53-D96)^2/2","v":17182.171786000472},18943.344394065534,20885.037194457247,23025.753506889127,25385.893241345257,27987.947298583142,30856.711896687921,34019.524866098414,37506.526164873532,41350.945096773052,45589.416969192294,50262.332208534513,55414.221259909318,61094.178939050013,67356.332280302653,74260.356339033664,81872.04286378462,90263.927257322532,99515.979801198118,109716.36773082096,127952.17046263338,152289.28,163849.18,175831.92,188237.5,201065.92,214317.18,227991.28,232266.375,231137.5,230011.375,{"$f":"$C$19*(AI53-AI96)^2/2","v":228888},227767.375,226649.5,225534.375,224422,223312.375,222205.5,221101.375,220000,218901.375,217805.5,216712.375,215622,214534.375,213449.5,212367.375,211288,210211.375,209137.5,208066.375,206998,205932.375,204869.5,203809.375,202752,201697.375,200645.5,199596.375,198550,197506.375,196465.5,195427.375,{"$f":"$C$19*(BO53-BO96)^2/2","v":194392},193359.375,192329.5,191302.375,190278,189256.375,188237.5,187221.375,186208,185197.375,184189.5,183184.375,182182,181182.375,180185.5,179191.375,178200,177211.375]
[null,"MAC",{"$f":"$C$19*(C53-C96)","v":58.554606898545401},61.482337243472642,64.55645410564631,67.784276810928617,71.173490651475063,74.73216518404881,78.468773443251237,82.392212115413813,86.511822721184487,90.837413857243732,95.379284550105908,100.14824877761122,105.15566121649178,110.41344427731639,115.93411649118219,121.73082231574131,127.81736343152838,134.20823160310479,140.91864318326003,147.96457534242305,155.36280410954421,167.77806025156968,183.04,189.86,196.68,203.5,210.32,217.14000000000001,223.96,226.05,225.5,224.95,{"$f":"$C$19*(AI53-AI96)","v":224.4},223.85,223.3,222.75,222.2,221.65,221.1,220.55,220,219.45,218.9,218.35,217.8,217.25,216.7,216.15,215.6,215.05,214.5,213.95,213.4,212.85,212.3,211.75,211.2,210.65,210.1,209.55,209,208.45,207.9,207.35,{"$f":"$C$19*(BO53-BO96)","v":206.8},206.25,205.7,205.15,204.6,204.05,203.5,202.95,202.4,201.85,201.3,200.75,200.2,199.65,199.1,198.55,198,197.45]
[null,"Discounted TAC+rättskostn",{"$f":"(C88+C96*MIN(C84,C89))/((1+$C$17)^(C72-2021))","v":113235.39886296721},{"$f":"(D88+D96*MIN(D84,D89))/((1+$C$17)^(D72-2021))","v":112163.38901278283},111052.41732181392,109900.53569802118,108705.69864476343,107465.75839056743,106178.45977538628,104841.43488117069,103452.19739396893,102008.13668413176,100506.51159052734,98944.443893967356,97318.911464304023,95626.741064882124,93864.600797213803,92028.992167886652,90116.241758817821,88122.492481020163,86043.694391057259,83875.595048320858,81613.729390172273,79288.643677151384,77004.333274654811,74365.695362909886,71617.781209761393,68761.84203963021,65799.555004218273,62697.109538753117,59530.263355496725,56428.261318847013,53480.005038693409,50685.185818405538,48035.84713645537,45524.443679552591,43143.820156519891,40887.191200565147,38748.122304186742,36720.511733797481,34798.573373857762,32976.820452874817,31250.050106061124,29613.32873175617,28061.978100909895,26591.562181007379,25197.874637790224,23876.926980004584,22624.937314184954,21438.319678170814,20313.673923655737,19247.776119588147,18237.569449686245,17280.155578698053,16372.786463336814,15512.856585054657,14697.89558298703,13925.561266510524,13193.632987909796,12500.005356648762,11842.682277689624,11219.771297203002,10629.478239866432,10070.102122758566,9540.0303316252757,9037.7340460231353,8561.763900538157,{"$f":"(BP88+BP96*MIN(BP84,BP89))/((1+$C$17)^(BP72-2021))","v":8110.7458699339959},7683.3773667073874,7278.4235401194255,6894.7137663325593,6531.1383198152535,6186.6452166814097,5860.2372211106986,5550.9690064506631,5257.9444630327425,4980.3141451436386,4717.2728499817367,4468.0573217966758,4231.9440747596764,4008.247328443877,3796.3170501084646,3595.5370982789896,3405.3234623992826]
[null,"NuSumma (kkr)",{"$f":"SUM(C90:CF90)/1000","v":3660.9550477508374},"<-- Ska minimeras (använd Problemlösaren; minimera denna med hjälp av att ändra på pris 2019 i cell B18 under bivillkoret nedan)"]
[]
[null,"Diff önskade-faktiska utsläpp",{"$f":"SUM(C85:CD85)-SUM(C96:CD96)","v":377.96000000001368}]
[null,"Diff önskade-total utsläpsrätter",{"$f":"SUM(C85:CF85)-C105","v":0},"<-- Ska vara noll (annars kommer totala (önskade) utsläpp skilja sig från total mängd utsläppsrätter och då blir även MC<>pris vid någon tidpunkt)"]
[null,null,null,{"$f":"IF(AND(C96>0,D96=0),1,\"\")","v":""},{"$f":"IF(AND(D96>0,E96=0),1,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","",1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AND(BP96>0,BQ96=0),1,\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,"Utsläpp ",{"$f":"IF(C82>C85,C85,C82)","v":1667.6853918314055},1636.069661422976,1603.1231444941245,1568.7793017188308,1532.9682668047722,1495.6166801450108,1456.6475141522615,1415.9798898598744,1373.5288843528683,1329.2053285705115,1282.9155949990372,1234.561374748989,1184.0394434864384,1131.2414156607601,1076.0534864437982,1018.3561607659881,958.02396880428751,894.92516724450184,828.9214256067271,759.86749688706323,687.61087173141618,569.74490680391204,426,359,292,225,158,91,24,0,0,0,{"$f":"IF(AI82>AI85,AI85,AI82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO82>BO85,BO85,BO82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utsläppsbroms",{"$f":"IF(C$57<=$C$23,IF($C$22<C73,$C$22,C73),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AI$57<=$C$23,IF($C$22<AI73,$C$22,AI73),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO$57<=$C$23,IF($C$22<BO73,$C$22,BO73),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bank utsläppsbroms",{"$f":"C97-C99","v":0},{"$f":"D97-D99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP97-BP99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE97-CE99","v":0},0]
[null,"Annul bank utsläppsbr",{"$f":"C97","v":0},{"$f":"D97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE97","v":0},0]
[null,"Att banka ",{"$f":"C77+C78-C96-C97","v":-146.6453918314055},{"$f":"D77+D78-D96-D97","v":-146.8347673834387},-145.64790628256196,-6.5639338591420255,-36.965226881986382,-62.177812996386592,-82.747309444070879,-99.150008018395283,-111.80100154918182,-32.205328570511483,-52.915594999037239,-71.56137474898901,-88.039443486438358,-102.24141566076014,-14.053486443798192,-23.356160765988079,-30.023968804287506,-33.925167244501836,-34.921425606727098,-52.867496887063226,-127.61087173141618,-76.744906803912045,0,0,0,0,0,0,0,0,0,0,{"$f":"AI77+AI78-AI96-AI97","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,{"$f":"BO77+BO78-BO96-BO97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totala utsläpp",{"$f":"SUM(C96:CF96)","v":28280.865376535552}]
[]
[null,"Total annullering",{"$f":"SUM(E81:CF81)","v":3418.1746234644456}]
[]
[null,"Total utsläppsrätter",{"$f":"C3+C4+SUM(C74:CF74)+SUM(C78:CF78)-C103","v":28658.825376535555}]
[]
[null,"Priselasticitet",{"$f":"IF(C96>0,-($H$14/C96)/(1/C84),\"\")","v":-0.31919366253128922},-0.34162991451775526,-0.36608345249177232,-0.39280266995236873,-0.42207770846024245,-0.45424962751091952,-0.48972210429569502,-0.52897651690113257,-0.57259161027230532,-0.6212694560272235,-0.67587018848392266,-0.73745918499687502,-0.80737222207624115,-0.88730713925722271,-0.97945550740172149,-1.0866962678377825,-1.2128882669250731,-1.3633260940824143,-1.5454764888669521,-1.7702198194073564,-2.0540529336195097,-2.6029343430224245,-3.6553028495683426,-4.5543648039329243,-5.8793418248031353,-8.0115831265984063,-11.97934502315743,-21.839267465294697,-86.947583596204524,"","","",{"$f":"IF(AI96>0,-($H$14/AI96)/(1/AI84),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BO96>0,-($H$14/BO96)/(1/BO84),\"\")","v":""},"","","","","","","","","","","","","","","","",""]

{"sheet":"Återskapa 2021_28","index":2,"n_rows":30,"n_cols":13,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,6,1,8],[1,10,1,12]]}
[]
[null,null,null,null,null,null,"Basfallet",null,null,null,"Brantare LRF i linje med FF55"]
[null,null,null,null,null,null,"INPUT",null,null,null,"INPUT"]
[null,null,null,null,null,null,"MSR 2021",2600,"milj ton",null,"MSR 2021",2600,"milj ton"]
[null,null,null,null,null,null,"TNAC 2021",1579,"milj ton",null,"TNAC 2021",1579,"milj ton"]
[null,null,null,null,null,null,"Auktion 2021",1000,"milj ton",null,"Auktion 2021",1000,"milj ton"]
[null,null,null,null,null,null,"Linjär reduktion",35,"milj ton",null,"Linjär reduktion",50,"milj ton"]
[null,null,null,null,null,null,"Gratistilldelning 2021",900,"milj ton",null,"Gratistilldelning 2021",900,"milj ton"]
[null,null,null,null,null,null,"Linjär reduktion",32,"milj ton/år",null,"Linjär reduktion",50,"milj ton/år"]
[null,null,null,null,null,null,"BAU årliga utsläpp 2021",2200,"milj ton",null,"BAU årliga utsläpp 2021",2200,"milj ton"]
[null,null,null,null,null,null,"Minskar Linjärt",5,"milj ton/år",null,"Minskar Linjärt",5,"milj ton/år"]
[null,null,null,null,null,null,"Minskar Procentuellt",5.0000000000000001E-3,null,null,"Minskar Procentuellt",5.0000000000000001E-3]
[null,null,null,null,null,null,"Använd linjär (1) el. proc (0)",1,null,null,"Använd linjär (1) el. proc (0)",1]
[null,null,null,null,null,null,"Temp BAU-tillägg",0,"milj ton/år",null,"Temp BAU-tillägg",0,"milj ton/år"]
[null,null,null,null,null,null,"From när?",2021,null,null,"From när?",2021]
[null,null,null,null,null,null,"Antal år",1,null,null,"Antal år",1]
[null,null,null,null,null,null,"Prisbana",0.05,null,null,"Prisbana",0.05]
[null,null,null,null,null,null,"Kalkylränta",0.05,null,null,"Kalkylränta",0.05]
[null,null,null,null,null,null,"Pris 2021",60,"euro",null,"Pris 2021",60,"euro"]
[null,null,null,null,null,null,"Betafaktor (1/priskänslighet)",0.11,null,null,"Betafaktor (1/priskänslighet)",0.09]
[null,null,null,null,null,null,"Engångsminskning",0.1,"milj ton",null,"Engångsminskning",0.1,"milj ton"]
[null,null,null,null,null,null,"När?",2019,null,null,"När?",2019]
[null,null,null,null,null,null,"Utsläppsbroms",0,null,null,"Utsläppsbroms",0]
[null,null,null,null,null,null,"Till när?",2028,null,null,"Till när?",2028]
[null,null,null,null,null,null,"Smart annul (ja / nej)","ja",null,null,"Smart annul (ja / nej)","ja"]
[null,null,null,null,null,null,"Gräns TNAC om ja",800,null,null,"Gräns TNAC om ja",800]
[null,null,null,null,null,null,"Switchar gamla (alla = 1) eller nya systemet (alla = 0)",null,null,null,"Switchar gamla (alla = 1) eller nya systemet (alla = 0)"]
[null,null,null,null,null,null,"12% inmatning från 2023? (Ja=1)",1,null,null,"12% inmatning från 2023? (Ja=1)",1]
[null,null,null,null,null,null,"Föreg. aukt (1) eller 400 i MSR (0)",1,null,null,"Föreg. aukt (1) eller 400 i MSR (0)",1]
[null,null,null,null,null,null,"Gamla (1) eller 1096-band (0)",1,null,null,"Gamla (1) eller 1096-band (0)",1]