{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Flerårsbudget","Grunddata","budget","kostn med flera BN","kapital","SWAP-avtal","skatteberäkning","budgetnycklar","ber. fyllnadsinbetalning","Beräkningar likviditet","likviditetsbudget","arvode Fastum","Svarsblankett","Årsarvode Fastum","kommentarer","internt UBC","3L Budget","Från 3L","Kontroll budget"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":26,"comments":1,"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":"Flerårsbudget","index":0,"n_rows":57,"n_cols":39,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Obs! måste här ändra årtal i omsatserna nedan vid nytt budgetår."]
[null,"FLERÅRSBUDGET"]
[]
[null,null,{"$f":"+Grunddata!F8","v":201601},{"$f":"C5+100","v":201701},{"$f":"D5+100","v":201801},201901,202001,202101,202201,202301,202401,202501,202601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5","v":201601},{"$f":"+D5","v":201701},{"$f":"+E5","v":201801},201901,202001,202101,202201,202301,{"$f":"+K5","v":202401},{"$f":"+L5","v":202501},{"$f":"+M5","v":202601}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"indexuppräkn.",7074,{"$f":"AA6*Grunddata!$F$69","v":7148.5940246045693},{"$f":"AB6*Grunddata!$F$69","v":7223.9746294334391},{"$f":"AC6*Grunddata!$F$69","v":7300.1501088299246},{"$f":"AD6*Grunddata!$F$69","v":7377.1288445996597},{"$f":"AE6*Grunddata!$F$69","v":7454.9193069328721},{"$f":"AF6*Grunddata!$F$69","v":7533.5300553363813},{"$f":"AG6*Grunddata!$F$69","v":7612.9697395754283},{"$f":"AH6*Grunddata!$F$69","v":7693.2471006254318},{"$f":"AI6*Grunddata!$F$69","v":7774.3709716337835},{"$f":"AJ6*Grunddata!$F$69","v":7856.350278891784},{"$f":"AK6*Grunddata!$F$69","v":7939.1940428168282},"småhus"]
[null,{"$f":"+budget!B27","v":"Årsavgifter"},{"$f":"budget!G35","v":1901},{"$f":"+C7+C7*Grunddata!$F$65","v":1939.02},{"$f":"+D7+D7*Grunddata!$F$65","v":1977.8004000000001},{"$f":"+E7+E7*Grunddata!$F$65","v":2017.3564080000001},{"$f":"+F7+F7*Grunddata!$F$65","v":2057.7035361600001},{"$f":"+G7+G7*Grunddata!$F$66","v":2098.8576068832003},{"$f":"+H7+H7*Grunddata!$F$66","v":2140.8347590208641},{"$f":"+I7+I7*Grunddata!$F$66","v":2183.6514542012815},{"$f":"+J7+J7*Grunddata!$F$66","v":2227.324483285307},{"$f":"+K7+K7*Grunddata!$F$66","v":2271.8709729510133},{"$f":"+L7+L7*Grunddata!$F$66","v":2317.3083924100338},null,null,null,null,null,null,null,null,null,null,null,null,null,3537,{"$f":"AB6/2","v":3574.2970123022847},{"$f":"AC6/2","v":3611.9873147167195},3650.0750544149623,3688.5644222998299,3727.4596534664361,3766.7650276681907,3806.4848697877142,3846.6235503127159,3887.1854858168917,3928.175139445892,3969.5970214084141,"småhus"]
[null,{"$f":"+budget!B238","v":"Bokslutsdispositioner"},{"$f":"budget!G239","v":0},{"$f":"+C8","v":0},{"$f":"+D8","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1210,{"$f":"AA8*Grunddata!$F$69","v":1222.7592267135324},{"$f":"AB8*Grunddata!$F$69","v":1235.6529971182445},{"$f":"AC8*Grunddata!$F$69","v":1248.6827299525316},{"$f":"AD8*Grunddata!$F$69","v":1261.8498589151241},{"$f":"AE8*Grunddata!$F$69","v":1275.1558328228405},{"$f":"AF8*Grunddata!$F$69","v":1288.6021157700056},{"$f":"AG8*Grunddata!$F$69","v":1302.1901872895487},{"$f":"AH8*Grunddata!$F$69","v":1315.9215425158004},{"$f":"AI8*Grunddata!$F$69","v":1329.7976923490073},{"$f":"AJ8*Grunddata!$F$69","v":1343.8201636215801},{"$f":"AK8*Grunddata!$F$69","v":1357.9904992660959},"hyreshus"]
[null,{"$f":"+budget!B36","v":"Hyresintäkter"},{"$f":"budget!G48","v":0},{"$f":"+C9+C9*Grunddata!$F$67","v":0},{"$f":"+D9+D9*Grunddata!$F$67","v":0},{"$f":"+E9+E9*Grunddata!$F$67","v":0},{"$f":"+F9+F9*Grunddata!$F$67","v":0},{"$f":"+G9+G9*Grunddata!$F$67","v":0},{"$f":"+H9+H9*Grunddata!$F$67","v":0},{"$f":"+I9+I9*Grunddata!$F$67","v":0},{"$f":"+J9+J9*Grunddata!$F$67","v":0},{"$f":"+K9+K9*Grunddata!$F$67","v":0},{"$f":"+L9+L9*Grunddata!$F$67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,605,{"$f":"AB8/2","v":611.37961335676619},{"$f":"AC8/2","v":617.82649855912223},624.34136497626582,630.92492945756203,637.57791641142023,644.30105788500282,651.09509364477435,657.96077125790021,664.89884617450366,671.91008181079007,678.99524963304793,"hyreshus"]
[null,{"$f":"budget!B49","v":"Övriga rörelseintäkter"},{"$f":"budget!G68","v":73},{"$f":"+C10","v":73},{"$f":"+D10","v":73},73,73,73,73,73,73,73,73]
[null,"Summa intäkter",{"$f":"SUM(C7:C10)","v":1974},{"$f":"SUM(D7:D10)","v":2012.02},2050.8004000000001,2090.3564080000001,2130.7035361600001,2171.8576068832003,2213.8347590208641,2256.6514542012815,2300.324483285307,2344.8709729510133,2390.3083924100338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"testberäkning",null,{"$f":"6000*1.046","v":6276},{"$f":"+AB12*1.046","v":6564.6959999999999},{"$f":"+AC12*1.046","v":6866.6720160000004},7182.5389287360003,7512.935719457857,7858.5307625529185,8220.0231776303535,8598.144243801351,8993.6588790162132,9407.36718745096,9840.1060780737043,"jämförelseberäkning"]
[null,{"$f":"budget!B73","v":"Reparationer (samlingskonto)"},{"$f":"budget!G98-SUM(budget!G87:G97)","v":-35},{"$f":"+C13+C13*Grunddata!$F$68","v":-35.700000000000003},{"$f":"+D13+D13*Grunddata!$F$68","v":-36.414000000000001},{"$f":"+E13+E13*Grunddata!$F$68","v":-37.14228},{"$f":"+F13+F13*Grunddata!$F$68","v":-37.885125600000002},{"$f":"+G13+G13*Grunddata!$F$68","v":-38.642828112000004},{"$f":"+H13+H13*Grunddata!$F$68","v":-39.415684674240005},{"$f":"+I13+I13*Grunddata!$F$68","v":-40.203998367724807},{"$f":"+J13+J13*Grunddata!$F$68","v":-41.008078335079304},{"$f":"+K13+K13*Grunddata!$F$68","v":-41.82823990178089},{"$f":"+L13+L13*Grunddata!$F$68","v":-42.664804699816507}]
[null,{"$f":"budget!B87","v":"Planerat underhåll (samlingsk)"},{"$f":"SUM(budget!G87:G97)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"budget!B99","v":"Driftkostnader"},{"$f":"budget!G142","v":-381},{"$f":"+C15+C15*Grunddata!$F$68","v":-388.62},{"$f":"+D15+D15*Grunddata!$F$68","v":-396.39240000000001},{"$f":"+E15+E15*Grunddata!$F$68","v":-404.32024799999999},{"$f":"+F15+F15*Grunddata!$F$68","v":-412.40665295999997},{"$f":"+G15+G15*Grunddata!$F$68","v":-420.65478601919995},{"$f":"+H15+H15*Grunddata!$F$68","v":-429.06788173958392},{"$f":"+I15+I15*Grunddata!$F$68","v":-437.64923937437561},{"$f":"+J15+J15*Grunddata!$F$68","v":-446.4022241618631},{"$f":"+K15+K15*Grunddata!$F$68","v":-455.33026864510038},{"$f":"+L15+L15*Grunddata!$F$68","v":-464.43687401800236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB6-AB12","v":872.59402460456931},{"$f":"+AC6-AC12","v":659.27862943343916},433.47809282992421,194.58991586365937,-58.016412524984844,-325.00070721653719,-607.05343805492521,-904.89714317591915,-1219.2879073824297,-1551.016908559176,-1900.9120352568762,"diff är OK"]
[null,{"$f":"+budget!B143","v":"Administrationskostnader"},{"$f":"budget!G169","v":-137.25},{"$f":"+C16+C16*Grunddata!$F$68","v":-139.995},{"$f":"+D16+D16*Grunddata!$F$68","v":-142.79490000000001},{"$f":"+E16+E16*Grunddata!$F$68","v":-145.65079800000001},{"$f":"+F16+F16*Grunddata!$F$68","v":-148.56381396},{"$f":"+G16+G16*Grunddata!$F$68","v":-151.5350902392},{"$f":"+H16+H16*Grunddata!$F$68","v":-154.565792043984},{"$f":"+I16+I16*Grunddata!$F$68","v":-157.65710788486368},{"$f":"+J16+J16*Grunddata!$F$68","v":-160.81025004256094},{"$f":"+K16+K16*Grunddata!$F$68","v":-164.02645504341217},{"$f":"+L16+L16*Grunddata!$F$68","v":-167.30698414428042}]
[null,{"$f":"+budget!B170","v":"Personalkostnader"},{"$f":"budget!G183","v":-7},{"$f":"+C17+C17*Grunddata!$F$68","v":-7.14},{"$f":"+D17+D17*Grunddata!$F$68","v":-7.2827999999999999},{"$f":"+E17+E17*Grunddata!$F$68","v":-7.4284559999999997},{"$f":"+F17+F17*Grunddata!$F$68","v":-7.5770251200000001},{"$f":"+G17+G17*Grunddata!$F$68","v":-7.7285656223999997},{"$f":"+H17+H17*Grunddata!$F$68","v":-7.8831369348479994},{"$f":"+I17+I17*Grunddata!$F$68","v":-8.0407996735449601},{"$f":"+J17+J17*Grunddata!$F$68","v":-8.2016156670158598},{"$f":"+K17+K17*Grunddata!$F$68","v":-8.3656479803561776},{"$f":"+L17+L17*Grunddata!$F$68","v":-8.5329609399633011}]
[null,{"$f":"+budget!B185","v":"Fastighetsskatt"},{"$f":"budget!G185","v":0},{"$f":"+C18+C18*Grunddata!$F$70","v":0},{"$f":"+D18","v":0},{"$f":"+E18","v":0},{"$f":"+F18+F18*Grunddata!$F$70","v":0},{"$f":"+G18","v":0},{"$f":"+G18","v":0},{"$f":"+I18+I18*Grunddata!$F$70","v":0},{"$f":"+J18","v":0},{"$f":"+K18","v":0},{"$f":"+L18+L18*Grunddata!$F$70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"val index ",2011,null,{"$f":"IF(Grunddata!$F$14>=$AA$18,0,IF(Grunddata!$F$14<=$AA$19,Flerårsbudget!AC6,Flerårsbudget!AC7))","v":7223.9746294334391},{"$f":"IF(Grunddata!$F$14>=$AA$18+1,0,IF(Grunddata!$F$14<=$AA$19+1,Flerårsbudget!AD6,Flerårsbudget!AD7))","v":7300.1501088299246},{"$f":"IF(Grunddata!$F$14>=$AA$18+2,0,IF(Grunddata!$F$14<=$AA$19+2,Flerårsbudget!AE6,Flerårsbudget!AE7))","v":7377.1288445996597},{"$f":"IF(Grunddata!$F$14>=$AA$18+3,0,IF(Grunddata!$F$14<=$AA$19+3,Flerårsbudget!AF6,Flerårsbudget!AF7))","v":7454.9193069328721},{"$f":"IF(Grunddata!$F$14>=$AA$18+4,0,IF(Grunddata!$F$14<=$AA$19+4,Flerårsbudget!AG6,Flerårsbudget!AG7))","v":7533.5300553363813},{"$f":"IF(Grunddata!$F$14>=$AA$18+5,0,IF(Grunddata!$F$14<=$AA$19+5,Flerårsbudget!AH6,Flerårsbudget!AH7))","v":7612.9697395754283},{"$f":"IF(Grunddata!$F$14>=$AA$18+6,0,IF(Grunddata!$F$14<=$AA$19+6,Flerårsbudget!AI6,Flerårsbudget!AI7))","v":7693.2471006254318},{"$f":"IF(Grunddata!$F$14>=$AA$18+7,0,IF(Grunddata!$F$14<=$AA$19+7,Flerårsbudget!AJ6,Flerårsbudget!AJ7))","v":7774.3709716337835},{"$f":"IF(Grunddata!$F$14>=$AA$18+8,0,IF(Grunddata!$F$14<=$AA$19+8,Flerårsbudget!AK6,Flerårsbudget!AK7))","v":7856.350278891784},{"$f":"IF(Grunddata!$F$14>=2019,0,IF(Grunddata!$F$14<=2013,Flerårsbudget!AL6,Flerårsbudget!AL7))","v":7939.1940428168282},"småhus"]
[null,{"$f":"+budget!B186","v":"Kommunal fastighetsavgift"},{"$f":"budget!G186","v":-170.86799999999999},{"$f":"IF(Grunddata!$F$18>0,-Flerårsbudget!AC19/1000*Grunddata!$F$23,-Flerårsbudget!AC18/1000*Grunddata!$F$29)","v":-14.827835965418933},{"$f":"IF(Grunddata!$F$18>0,-Flerårsbudget!AD19/1000*Grunddata!$F$23,-Flerårsbudget!AD18/1000*Grunddata!$F$29)","v":-14.984192759430378},{"$f":"IF(Grunddata!$F$18>0,-Flerårsbudget!AE19/1000*Grunddata!$F$23,-Flerårsbudget!AE18/1000*Grunddata!$F$29)","v":-15.14219830698149},{"$f":"IF(Grunddata!$F$18>0,-Flerårsbudget!AF19/1000*Grunddata!$F$23,-Flerårsbudget!AF18/1000*Grunddata!$F$29)","v":-15.301869993874085},{"$f":"IF(Grunddata!$F$18>0,-Flerårsbudget!AG19/1000*Grunddata!$F$23,-Flerårsbudget!AG18/1000*Grunddata!$F$29)","v":-15.463225389240067},{"$f":"IF(Grunddata!$F$18>0,-Flerårsbudget!AH19/1000*Grunddata!$F$23,-Flerårsbudget!AH18/1000*Grunddata!$F$29)","v":-15.626282247474585},{"$f":"IF(Grunddata!$F$18>0,-Flerårsbudget!AI19/1000*Grunddata!$F$23,-Flerårsbudget!AI18/1000*Grunddata!$F$29)","v":-15.791058510189604},{"$f":"IF(Grunddata!$F$18>0,-Flerårsbudget!AJ19/1000*Grunddata!$F$23,-Flerårsbudget!AJ18/1000*Grunddata!$F$29)","v":-15.957572308188087},{"$f":"IF(Grunddata!$F$18>0,-Flerårsbudget!AK19/1000*Grunddata!$F$23,-Flerårsbudget!AK18/1000*Grunddata!$F$29)","v":-16.12584196345896},{"$f":"IF(Grunddata!$F$18>0,-Flerårsbudget!AL19/1000*Grunddata!$F$23,-Flerårsbudget!AL18/1000*Grunddata!$F$29)","v":-16.295885991193149},null,null,null,null,null,null,null,null,null,null,null,null,"utifrån värdeår",2005,null,{"$f":"IF(Grunddata!$F$14>=$AA$18,0,IF(Grunddata!$F$14<=$AA$19,Flerårsbudget!AC8,Flerårsbudget!AC9))","v":1235.6529971182445},{"$f":"IF(Grunddata!$F$14>=$AA$18+1,0,IF(Grunddata!$F$14<=$AA$19+1,Flerårsbudget!AD8,Flerårsbudget!AD9))","v":1248.6827299525316},{"$f":"IF(Grunddata!$F$14>=$AA$18+2,0,IF(Grunddata!$F$14<=$AA$19+2,Flerårsbudget!AE8,Flerårsbudget!AE9))","v":1261.8498589151241},{"$f":"IF(Grunddata!$F$14>=$AA$18+3,0,IF(Grunddata!$F$14<=$AA$19+3,Flerårsbudget!AF8,Flerårsbudget!AF9))","v":1275.1558328228405},{"$f":"IF(Grunddata!$F$14>=$AA$18+4,0,IF(Grunddata!$F$14<=$AA$19+4,Flerårsbudget!AG8,Flerårsbudget!AG9))","v":1288.6021157700056},{"$f":"IF(Grunddata!$F$14>=$AA$18+5,0,IF(Grunddata!$F$14<=$AA$19+5,Flerårsbudget!AH8,Flerårsbudget!AH9))","v":1302.1901872895487},{"$f":"IF(Grunddata!$F$14>=$AA$18+6,0,IF(Grunddata!$F$14<=$AA$19+6,Flerårsbudget!AI8,Flerårsbudget!AI9))","v":1315.9215425158004},{"$f":"IF(Grunddata!$F$14>=$AA$18+7,0,IF(Grunddata!$F$14<=$AA$19+7,Flerårsbudget!AJ8,Flerårsbudget!AJ9))","v":1329.7976923490073},{"$f":"IF(Grunddata!$F$14>=$AA$18+8,0,IF(Grunddata!$F$14<=$AA$19+8,Flerårsbudget!AK8,Flerårsbudget!AK9))","v":1343.8201636215801},{"$f":"IF(Grunddata!$F$14>=2019,0,IF(Grunddata!$F$14<=2013,Flerårsbudget!AL8,Flerårsbudget!AL9))","v":1357.9904992660959},"hyreshus"]
[null,"Korrigeringsrad om både hyreshus- och småhustax.",null,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+budget!G181","v":0},{"$f":"IF(D17<=-150,D17*25%,0)","v":0},{"$f":"IF(E17<=-150,E17*25%,0)","v":0},0,0,0,0,0,0,{"$f":"IF(L17<=-150,L17*25%,0)","v":0},0]
[null,{"$f":"budget!B189","v":"Summa kostnader fastighetsförvaltning"},{"$f":"SUM(C13:C21)","v":-731.11799999999994},{"$f":"SUM(D13:D21)","v":-586.28283596541894},-597.86829275943035,-609.68398030698154,-621.7344876338741,-634.02449538203996,-646.55877764013064,-659.34220381069861,-672.37974051470735,-685.67645353410842,-699.23750979325575]
[]
[null,{"$f":"+budget!B191","v":"Avskrivningar"},{"$f":"budget!G207","v":-704.87699999999995},{"$f":"+C24","v":-704.87699999999995},{"$f":"+D24","v":-704.87699999999995},-704.87699999999995,-704.87699999999995,-704.87699999999995,-704.87699999999995,-704.87699999999995,-704.87699999999995,-704.87699999999995,-704.87699999999995]
[]
[null,{"$f":"budget!B210","v":"Resultat från aktier och andelar"},{"$f":"budget!G215","v":0},{"$f":"+C26","v":0},{"$f":"+D26","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"ber. snittskuld","IB",null,{"$f":"Grunddata!$F$72/1000","v":0},{"$f":"+AC27","v":0},{"$f":"+AD27","v":0},{"$f":"+AE27","v":0},0,0,0,0,0,0]
[null,{"$f":"+budget!B216","v":"Ränteintäkter"},{"$f":"budget!G222","v":1},{"$f":"+C27+C27*Grunddata!$F$68","v":1.02},{"$f":"+D27+D27*Grunddata!$F$68","v":1.0404},{"$f":"+E27+E27*Grunddata!$F$68","v":1.0612079999999999},{"$f":"+F27+F27*Grunddata!$F$68","v":1.08243216},{"$f":"+G27+G27*Grunddata!$F$68","v":1.1040808032},{"$f":"+H27+H27*Grunddata!$F$68","v":1.1261624192640001},{"$f":"+I27+I27*Grunddata!$F$68","v":1.14868566764928},{"$f":"+J27+J27*Grunddata!$F$68","v":1.1716593810022657},{"$f":"+K27+K27*Grunddata!$F$68","v":1.1950925686223111},{"$f":"+L27+L27*Grunddata!$F$68","v":1.2189944199947573},null,null,null,null,null,null,null,null,null,null,null,null,null,"UB",null,{"$f":"(Grunddata!$F$72-Grunddata!$F$73)/1000","v":0},{"$f":"+AD26-Grunddata!$F$73/1000","v":0},{"$f":"+AE26-Grunddata!$F$73/1000","v":0},{"$f":"+AF26-Grunddata!$F$73/1000","v":0},{"$f":"+AG26-Grunddata!$F$73/1000","v":0},{"$f":"+AH26-Grunddata!$F$73/1000","v":0},{"$f":"+AI26-Grunddata!$F$73/1000","v":0},{"$f":"+AJ26-Grunddata!$F$73/1000","v":0},{"$f":"+AK26-Grunddata!$F$73/1000","v":0},{"$f":"+AL26-Grunddata!$F$73/1000","v":0}]
[null,{"$f":"budget!B223","v":"Räntekostnader"},{"$f":"budget!G227","v":-290.12129246575341},{"$f":"-AC28*Grunddata!$F$74","v":0},{"$f":"-AD28*Grunddata!$F$74","v":0},{"$f":"-AE28*Grunddata!$F$74","v":0},{"$f":"-AF28*Grunddata!$F$74","v":0},{"$f":"-AG28*Grunddata!$F$74","v":0},{"$f":"-AH28*Grunddata!$F$74","v":0},{"$f":"-AI28*Grunddata!$F$74","v":0},{"$f":"-AJ28*Grunddata!$F$74","v":0},{"$f":"-AK28*Grunddata!$F$74","v":0},{"$f":"-AL28*Grunddata!$F$74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"snittvärde",null,{"$f":"(+AC26+AC27)/2","v":0},{"$f":"(+AD26+AD27)/2","v":0},{"$f":"(+AE26+AE27)/2","v":0},{"$f":"(+AF26+AF27)/2","v":0},0,0,{"$f":"(+AI26+AI27)/2","v":0},{"$f":"(+AJ26+AJ27)/2","v":0},0,{"$f":"(+AL26+AL27)/2","v":0}]
[null,{"$f":"+budget!B228","v":"Ledig rubrik"},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+budget!B231","v":"Övriga räntekostnader och liknande resultatposter"},{"$f":"budget!G235","v":0},{"$f":"+C30","v":0},{"$f":"+D30","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"+budget!B236","v":"Summa kapitalnetto"},{"$f":"SUM(C26:C30)","v":-289.12129246575341},{"$f":"SUM(D26:D30)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573]
[]
[null,{"$f":"+budget!B244","v":"Statlig inkomstskatt"},{"$f":"budget!G244","v":0},{"$f":"IF(+$D$26+$D$27+(skatteberäkning!$E$38/1000)>0,-($D$26+$D$27+(skatteberäkning!$E$38/1000))*0%,0)","v":0},{"$f":"IF(+$D$26+$D$27+(skatteberäkning!$E$38/1000)>0,-($D$26+$D$27+(skatteberäkning!$E$38/1000))*0%,0)","v":0},{"$f":"IF(+$D$26+$D$27+(skatteberäkning!$E$38/1000)>0,-($D$26+$D$27+(skatteberäkning!$E$38/1000))*0%,0)","v":0},{"$f":"IF(+$D$26+$D$27+(skatteberäkning!$E$38/1000)>0,-($D$26+$D$27+(skatteberäkning!$E$38/1000))*0%,0)","v":0},{"$f":"IF(+$D$26+$D$27+(skatteberäkning!$E$38/1000)>0,-($D$26+$D$27+(skatteberäkning!$E$38/1000))*0%,0)","v":0},{"$f":"IF(+$D$26+$D$27+(skatteberäkning!$E$38/1000)>0,-($D$26+$D$27+(skatteberäkning!$E$38/1000))*0%,0)","v":0},{"$f":"IF(+$D$26+$D$27+(skatteberäkning!$E$38/1000)>0,-($D$26+$D$27+(skatteberäkning!$E$38/1000))*0%,0)","v":0},{"$f":"IF(+$D$26+$D$27+(skatteberäkning!$E$38/1000)>0,-($D$26+$D$27+(skatteberäkning!$E$38/1000))*0%,0)","v":0},{"$f":"IF(+$D$26+$D$27+(skatteberäkning!$E$38/1000)>0,-($D$26+$D$27+(skatteberäkning!$E$38/1000))*0%,0)","v":0},{"$f":"IF(+$D$26+$D$27+(skatteberäkning!$E$38/1000)>0,-($D$26+$D$27+(skatteberäkning!$E$38/1000))*0%,0)","v":0}]
[]
[null,{"$f":"+budget!B248","v":"ÅRETS RESULTAT"},{"$f":"+budget!G248","v":248.8837075342467},{"$f":"+D11+D22+D24+D31+D33","v":721.88016403458096},{"$f":"+E11+E22+E24+E31+E33","v":749.09550724056965},776.85663569301857,805.17448068612612,834.06019230436038,863.52514379999741,893.58093605823206,924.23940215160189,955.51261198552709,987.41287703677267]
[]
[null,"kontrollrad",{"$f":"+C11+C22+C24+C31+C33-C35","v":0},{"$f":"+D11+D22+D24+D31+D33-D35","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Underhållsfond och balanserade vinstmedel"]
[null,"Att avsätta till fond för yttre underhåll",{"$f":"+budget!G277+budget!G278","v":153},{"$f":"+C41+C41*Grunddata!$F$71","v":156.82499999999999},{"$f":"+D41+D41*Grunddata!$F$71","v":160.74562499999999},{"$f":"+E41+E41*Grunddata!$F$71","v":164.76426562499998},{"$f":"+F41+F41*Grunddata!$F$71","v":168.88337226562498},{"$f":"+G41+G41*Grunddata!$F$71","v":173.10545657226561},{"$f":"+H41+H41*Grunddata!$F$71","v":177.43309298657226},{"$f":"+I41+I41*Grunddata!$F$71","v":181.86892031123656},{"$f":"+J41+J41*Grunddata!$F$71","v":186.41564331901748},{"$f":"+K41+K41*Grunddata!$F$71","v":191.0760344019929},{"$f":"+L41+L41*Grunddata!$F$71","v":195.85293526204273}]
[null,"Ianspråktagande ur fond för yttre underhåll",{"$f":"+C14","v":0},{"$f":"+D14","v":0},{"$f":"+E14","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Föreningens fond för yttre underhåll efter disposition",{"$f":"+budget!G280","v":635},{"$f":"+C44+D41+D42","v":791.82500000000005},{"$f":"+D44+E41+E42","v":952.57062500000006},1117.3348906250001,1286.2182628906251,1459.3237194628907,1636.756812449463,1818.6257327606995,2005.0413760797169,2196.1174104817096,2391.9703457437522]
[null,"Balanserat resultat (+ vinst / - förlust)",{"$f":"+budget!G281","v":2259.4657075342466},{"$f":"+C45+D35-D41-D42","v":2824.5208715688277},{"$f":"+D45+E35-E41-E42","v":3412.8707538093972},4024.9631238774155,4661.254232297917,5322.2089680300123,6008.3010188434382,6720.0130345904336,7457.8367934230182,8222.2733710065531,9013.8333127812839]
[null,"Summa",{"$f":"+budget!G282","v":2894.4657075342466},{"$f":"SUM(D44:D45)","v":3616.3458715688275},{"$f":"SUM(E44:E45)","v":4365.4413788093971},5142.2980145024158,5947.4724951885419,6781.5326874929033,7645.057831292901,8538.6387673511326,9462.8781695027355,10418.390781488262,11405.803658525036]
[]
[]
[null,"Kassabehållning",{"$f":"+likviditetsbudget!N58","v":1532.1347818112636},{"$f":"+C49+D35-D8","v":2254.0149458458445},{"$f":"+D49+E35-E8","v":3003.1104530864141},3779.9670887794327,4585.1415694655589,5419.2017617699194,6282.7269055699171,7176.3078416281496,8100.5472437797516,9056.0598557652793,10043.472732802053]
[null,"Korrigeringsrad om amort. ej lika med avskrivn.",null,{"$f":"-D24-Grunddata!$F$73/1000","v":704.87699999999995},{"$f":"-E24-Grunddata!$F$73/1000","v":704.87699999999995},{"$f":"-F24-Grunddata!$F$73/1000","v":704.87699999999995},{"$f":"-G24-Grunddata!$F$73/1000","v":704.87699999999995},{"$f":"-H24-Grunddata!$F$73/1000","v":704.87699999999995},{"$f":"-I24-Grunddata!$F$73/1000","v":704.87699999999995},{"$f":"-J24-Grunddata!$F$73/1000","v":704.87699999999995},{"$f":"-K24-Grunddata!$F$73/1000","v":704.87699999999995},{"$f":"-L24-Grunddata!$F$73/1000","v":704.87699999999995},{"$f":"-M24-Grunddata!$F$73/1000","v":704.87699999999995}]
[null,"Summa",null,{"$f":"SUM(D49:D50)","v":2958.8919458458445},{"$f":"SUM(E49:E50)","v":3707.987453086414},4484.8440887794332,5290.0185694655593,6124.0787617699189,6987.6039055699166,7881.18484162815,8805.4242437797511,9760.9368557652797,10748.349732802053]
[]
[]
[]
[]
[]
[null,"Kommentarer"]

{"sheet":"Grunddata","index":1,"n_rows":81,"n_cols":6,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[]
[]
[]
[]
[]
[null,null,"Uppgifter budget år",null,null,{"$f":"'Från 3L'!C2+200","v":201601}]
[]
[null,null,"Kvm bostadsyta",null,null,2723]
[]
[null,null,"Kvm lokalyta"]
[]
[null,null,"Värdeår",null,null,1999]
[null,null,"belopp i kronor","uppräkning %"]
[null,null,"År i treårscykeln",null,null,1]
[null,null,"Taxeringsvärde hyreshus, totalt",null,2010,0]
[null,null,"Taxeringsvärde hyreshus, totalt",null,2013,7549000]
[null,null,"Taxeringsvärde hyreshus, lokaldel",null,2013]
[null,null,"Taxeringsvärde hyreshus, lokaldel",null,2010,0]
[null,null,"Taxeringsvärde hyreshus, totalt",0.1,2016,{"$f":"CEILING(+F18+(F18*D21),1000)","v":8304000}]
[null,null,"Taxeringsvärde hyreshus, lokaldel",0.1,2016,{"$f":"CEILING(+F19+(F19*D22),1000)","v":0}]
[null,null,"Antal lägenheter hyreshus",null,null,12]
[null,null,"År i treårscykeln",null,null,1]
[null,null,"Taxeringsvärde småhus, totalt",null,2015,43302000]
[null,null,"Taxeringsvärde småhus, totalt",0,2015,{"$f":"+F25+(F25*D26)","v":43302000}]
[null,null,"Taxeringsvärde småhus, lokaldel",null,2015]
[null,null,"Taxeringsvärde småhus, lokaldel",0,2015,{"$f":"+F27+(F27*D28)","v":0}]
[null,null,"Antal värderingsenheter (tomter) småhus",null,null,21]
[null,null,"Outnyttjat underskott",null,2012,0]
[null,null,"Debiterad preliminärskatt",null,2015,171228]
[null,null,"OCR-nr, för fyllnadsinbetalning via bankgiro",null,null,1676960351175]
[]
[null,null,"Beräkning arvode Fastum",null,{"$f":"LEFT('Från 3L'!C2,4)+2","v":2016}]
[null,null,"Nuvarande räntereducerade arvode, exkl moms ",null,{"$f":"+E34-1","v":2015},56000]
[null,null,"Avtalat snittsaldo",null,{"$f":"+E35","v":2015},400000]
[null,null,"Räntesats avtalat snittsaldo",null,{"$f":"+E35","v":2015},2.5000000000000001E-3]
[null,null,"Räntesats avdrag snittsaldo > 0 kr",null,{"$f":"+E35","v":2015},1E-3]
[null,null,"Räntesats avdrag snittsaldo > 250 tkr",null,{"$f":"E35","v":2015},1E-3]
[null,null,"Räntesats avdrag snittsaldo > 500 tkr",null,{"$f":"+E35","v":2015},1E-3]
[null,null,"Räntesats avtalat snittsaldo",null,{"$f":"+E34","v":2016},2.5000000000000001E-3]
[null,null,"Räntesats avdrag snittsaldo > 0 kr",null,{"$f":"E34","v":2016},1E-3]
[null,null,"Räntesats avdrag snittsaldo > 250 tkr",null,{"$f":"E34","v":2016},1E-3]
[null,null,"Räntesats avdrag snittsaldo > 500 tkr",null,{"$f":"+E34","v":2016},1E-3]
[null,null,"Indexuppräkning arvode %",null,{"$f":"+E34","v":2016},0.03]
[null,null,"Beräknat nytt snittsaldo",null,{"$f":"+E34","v":2016},0]
[null,null,"För brutet räkenskapsår"]
[null,null,"Räntesats avtalat snittsaldo",null,{"$f":"+E34+1","v":2017},2.5000000000000001E-3]
[null,null,"Räntesats avdrag snittsaldo > 0 kr",null,{"$f":"E48","v":2017},1E-3]
[null,null,"Räntesats avdrag snittsaldo > 250 tkr",null,{"$f":"E49","v":2017},1E-3]
[null,null,"Räntesats avdrag snittsaldo > 500 tkr",null,2017,1E-3]
[]
[]
[null,null,"Betalar föreningen arvode till JM?",null,"belopp i kr",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Flerårsbudget"]
[null,null,"Höjning årsavgifter tom år 5",null,null,0.02]
[null,null,"Höjning årsavgifter år 6 till 11",null,null,0.02]
[null,null,"Höjning hyror per år",null,null,0.02]
[null,null,"Driftskostnadsökning per år",null,null,0.02]
[null,null,"Uppräkning inkomstbasbeloppet per år",null,null,{"$f":"57500/56900","v":1.0105448154657293}]
[null,null,"Uppräkning tax.värde lokaler (vart 3:e år)",null,null,0.25]
[null,null,"Uppräkning avsättning enligt UH-plan per år",null,null,2.5000000000000001E-2]
[null,null,"Utgående kapitalskuld budgetåret",null,null,0]
[null,null,"Beräknade årliga amorteringar",null,null,0]
[null,null,"Beräknad årlig snittränta",null,null,0.04]
[]
[]
[]
[null,null,"Detta budgetförslag kommer från:"]
[]
[null,null,"Fastum"]
[null,null,"Tel vx 08-506 04 700"]

{"sheet":"budget","index":2,"n_rows":299,"n_cols":28,"rows_kept":299,"cut":false,"hidden":false,"merged":[[284,1,284,11],[288,1,288,11],[289,1,289,11],[285,1,285,11],[286,1,286,11],[287,1,287,11],[298,1,298,11],[293,1,293,11],[296,1,296,11],[297,1,297,11],[299,1,299,11],[290,1,290,11],[291,1,291,11],[292,1,292,11],[295,1,295,11],[294,1,294,11]]}
[null,{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"},null,null,null,"Nuvarande årsavgift",null,null,null,{"$f":"G28*1000/L3","v":698.12706573632022},"kr/m2 och år"]
[null,null,null,null,null,null,"Budgeterad årsavgift",null,null,null,{"$f":"(G28+G29)*1000/L3","v":698.12706573632022},"kr/m2 och år"]
[null,null,null,null,null,null,null,null,null,null,"kvm bostadsyta",{"$f":"Grunddata!F10","v":2723}]
[null,"FÖRSLAG TILL"]
[null,"RESULTATBUDGET ÅR",null,2016]
[]
[null,"Belopp i tkr"]
[null,null,null,null,null,null,{"$f":" \"Budget\"&\" \"&D5","v":"Budget 2016"},null,null,{"$f":"\"Prognos\"&\" \"&LEFT('Från 3L'!$C$2,4)+1","v":"Prognos 2015"},{"$f":"\"Budget\"&\" \"&LEFT('Från 3L'!$C$2,4)+1","v":"Budget 2015"},{"$f":"\"Utfall\"&\" \"&LEFT('Från 3L'!$C$2,4)","v":"Utfall 2014"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Styrelsens förslag",{"$f":"G8","v":"Budget 2016"},"BN","B/P %","Prognos 2015","Budget 2015","Utfall 2014"]
[null,"RÖRELSENS INTÄKTER"]
[null,null,null,null,null,null,"."]
[null,"Nettoomsättning",null,null,null,null,"."]
[]
[null,"Årsavgifter"]
[3021,"Årsavgifter bostäder",null,null,null,null,{"$f":"+'kostn med flera BN'!B11","v":1901},{"$f":"'kostn med flera BN'!C9","v":20},{"$f":"IF(J28=0,0,(G28-J28)/J28)","v":0},1901,{"$f":"IF(ISNA(VLOOKUP(A28,'Från 3L'!$D$1:G47,4,0)),\" \",IF(VLOOKUP(A28,'Från 3L'!$D$1:G47,4,0)=\"NULL\",0,(VLOOKUP(A28,'Från 3L'!$D$1:G47,4,0))))","v":1901},{"$f":"IF(ISNA(VLOOKUP(A28,'Från 3L'!$D$1:G47,2,0)),\" \",IF(VLOOKUP(A28,'Från 3L'!$D$1:G47,2,0)=\"NULL\",0,(VLOOKUP(A28,'Från 3L'!$D$1:G47,2,0))))","v":1901.4349999999999},null,null,null,null,null,null,null,null,null,"kalenderår","juli - juni","sept - aug",null,"kalenderår","juli - juni","sept - aug"]
[3021,"Årsavgifter bostäder",0,"%  fr o m","2016-01-01",{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",$V$29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",$W$29,$X$29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",$V$29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",$W$29,$X$29))","v":0},{"$f":"H28","v":20},0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"($G$28*$C$29/100)/365*($Z$29-$E$29)","v":0},{"$f":"($G$28*$C$29/100)/365*($AA$29-$E$29)","v":0},{"$f":"($G$28*$C$29/100)/365*($AB$29-$E$29)","v":0},null,{"$f":"LEFT('Från 3L'!$C$2,4)+2&\"-12-31\"","v":"2016-12-31"},{"$f":"LEFT('Från 3L'!$C$2,4)+2+1&\"-06-30\"","v":"2017-06-30"},{"$f":"LEFT('Från 3L'!$C$2,4)+2+1&\"-08-30\"","v":"2017-08-30"}]
[]
[3023,"Årsavgifter lokaler",null,null,null,{"$f":"+'kostn med flera BN'!B16","v":0},{"$f":"+'kostn med flera BN'!B16","v":0},null,0,0,{"$f":"IF(ISNA(VLOOKUP(A31,'Från 3L'!$D$1:G50,4,0)),\" \",IF(VLOOKUP(A31,'Från 3L'!$D$1:G50,4,0)=\"NULL\",0,(VLOOKUP(A31,'Från 3L'!$D$1:G50,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A31,'Från 3L'!$D$1:G50,2,0)),\" \",IF(VLOOKUP(A31,'Från 3L'!$D$1:G50,2,0)=\"NULL\",0,(VLOOKUP(A31,'Från 3L'!$D$1:G50,2,0))))","v":" "}]
[3023,"Årsavgifter lokaler",null,"%  fr o m","2016-01-01",{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",$V$32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",$W$32,$X$32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",$V$32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",$W$32,$X$32))","v":0},null,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"($G$31*$C$32/100)/365*($Z$32-$E$32)","v":0},{"$f":"($G$31*$C$32/100)/365*($AA$32-$E$32)","v":0},{"$f":"($G$31*$C$32/100)/365*($AB$32-$E$32)","v":0},null,{"$f":"LEFT('Från 3L'!$C$2,4)+2&\"-12-31\"","v":"2016-12-31"},{"$f":"LEFT('Från 3L'!$C$2,4)+2+1&\"-06-30\"","v":"2017-06-30"},{"$f":"LEFT('Från 3L'!$C$2,4)+2+1&\"-08-30\"","v":"2017-08-30"}]
[]
[3092,"Årsavgifter reducering",null,null,null,null,0,null,0,0,0,{"$f":"IF(ISNA(VLOOKUP(A34,'Från 3L'!$D$1:G53,2,0)),\" \",IF(VLOOKUP(A34,'Från 3L'!$D$1:G53,2,0)=\"NULL\",0,(VLOOKUP(A34,'Från 3L'!$D$1:G53,2,0))))","v":" "}]
[null,"Summa årsavgifter",null,null,null,{"$f":"SUM(F28:F34)","v":0},{"$f":"SUM($G$28:$G$34)","v":1901},null,0,{"$f":"SUM(J28:J34)","v":1901},{"$f":"SUM(K28:K34)","v":1901},{"$f":"SUM(L28:L34)","v":1901.4349999999999}]
[null,"Hyresintäkter"]
[3041,"Hyresintäkter, bostäder",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A37,'Från 3L'!$D$1:G56,4,0)),\" \",IF(VLOOKUP(A37,'Från 3L'!$D$1:G56,4,0)=\"NULL\",0,(VLOOKUP(A37,'Från 3L'!$D$1:G56,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A37,'Från 3L'!$D$1:G56,2,0)),\" \",IF(VLOOKUP(A37,'Från 3L'!$D$1:G56,2,0)=\"NULL\",0,(VLOOKUP(A37,'Från 3L'!$D$1:G56,2,0))))","v":" "}]
[3042,"Hyresintäkter, lokaler moms",null,null,null,null,0,null,{"$f":"IF(J38=0,0,(G38-J38)/J38)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A38,'Från 3L'!$D$1:G57,4,0)),\" \",IF(VLOOKUP(A38,'Från 3L'!$D$1:G57,4,0)=\"NULL\",0,(VLOOKUP(A38,'Från 3L'!$D$1:G57,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A38,'Från 3L'!$D$1:G57,2,0)),\" \",IF(VLOOKUP(A38,'Från 3L'!$D$1:G57,2,0)=\"NULL\",0,(VLOOKUP(A38,'Från 3L'!$D$1:G57,2,0))))","v":" "}]
[3043,"Hyresintäkter, lokaler ej moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A39,'Från 3L'!$D$1:G58,4,0)),\" \",IF(VLOOKUP(A39,'Från 3L'!$D$1:G58,4,0)=\"NULL\",0,(VLOOKUP(A39,'Från 3L'!$D$1:G58,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A39,'Från 3L'!$D$1:G58,2,0)),\" \",IF(VLOOKUP(A39,'Från 3L'!$D$1:G58,2,0)=\"NULL\",0,(VLOOKUP(A39,'Från 3L'!$D$1:G58,2,0))))","v":" "}]
[3044,"Hyresintäkter, garage moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A40,'Från 3L'!$D$1:G59,4,0)),\" \",IF(VLOOKUP(A40,'Från 3L'!$D$1:G59,4,0)=\"NULL\",0,(VLOOKUP(A40,'Från 3L'!$D$1:G59,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A40,'Från 3L'!$D$1:G59,2,0)),\" \",IF(VLOOKUP(A40,'Från 3L'!$D$1:G59,2,0)=\"NULL\",0,(VLOOKUP(A40,'Från 3L'!$D$1:G59,2,0))))","v":" "}]
[3045,"Hyresintäkter, garage ej moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A41,'Från 3L'!$D$1:G60,4,0)),\" \",IF(VLOOKUP(A41,'Från 3L'!$D$1:G60,4,0)=\"NULL\",0,(VLOOKUP(A41,'Från 3L'!$D$1:G60,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A41,'Från 3L'!$D$1:G60,2,0)),\" \",IF(VLOOKUP(A41,'Från 3L'!$D$1:G60,2,0)=\"NULL\",0,(VLOOKUP(A41,'Från 3L'!$D$1:G60,2,0))))","v":" "}]
[3046,"Hyresintäkter, p-plats moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A42,'Från 3L'!$D$1:G61,4,0)),\" \",IF(VLOOKUP(A42,'Från 3L'!$D$1:G61,4,0)=\"NULL\",0,(VLOOKUP(A42,'Från 3L'!$D$1:G61,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A42,'Från 3L'!$D$1:G61,2,0)),\" \",IF(VLOOKUP(A42,'Från 3L'!$D$1:G61,2,0)=\"NULL\",0,(VLOOKUP(A42,'Från 3L'!$D$1:G61,2,0))))","v":" "}]
[3047,"Hyresintäkter, p-plats ej moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A43,'Från 3L'!$D$1:G62,4,0)),\" \",IF(VLOOKUP(A43,'Från 3L'!$D$1:G62,4,0)=\"NULL\",0,(VLOOKUP(A43,'Från 3L'!$D$1:G62,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A43,'Från 3L'!$D$1:G62,2,0)),\" \",IF(VLOOKUP(A43,'Från 3L'!$D$1:G62,2,0)=\"NULL\",0,(VLOOKUP(A43,'Från 3L'!$D$1:G62,2,0))))","v":" "}]
[3081,"Hyresbortfall, bostad hyresr.",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A44,'Från 3L'!$D$1:G63,4,0)),\" \",IF(VLOOKUP(A44,'Från 3L'!$D$1:G63,4,0)=\"NULL\",0,(VLOOKUP(A44,'Från 3L'!$D$1:G63,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A44,'Från 3L'!$D$1:G63,2,0)),\" \",IF(VLOOKUP(A44,'Från 3L'!$D$1:G63,2,0)=\"NULL\",0,(VLOOKUP(A44,'Från 3L'!$D$1:G63,2,0))))","v":" "}]
[3083,"Hyresbortfall, lokaler ej moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A45,'Från 3L'!$D$1:G64,4,0)),\" \",IF(VLOOKUP(A45,'Från 3L'!$D$1:G64,4,0)=\"NULL\",0,(VLOOKUP(A45,'Från 3L'!$D$1:G64,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A45,'Från 3L'!$D$1:G64,2,0)),\" \",IF(VLOOKUP(A45,'Från 3L'!$D$1:G64,2,0)=\"NULL\",0,(VLOOKUP(A45,'Från 3L'!$D$1:G64,2,0))))","v":" "}]
[3087,"Hyresbortfall, p-plats ej moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A46,'Från 3L'!$D$1:G65,4,0)),\" \",IF(VLOOKUP(A46,'Från 3L'!$D$1:G65,4,0)=\"NULL\",0,(VLOOKUP(A46,'Från 3L'!$D$1:G65,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A46,'Från 3L'!$D$1:G65,2,0)),\" \",IF(VLOOKUP(A46,'Från 3L'!$D$1:G65,2,0)=\"NULL\",0,(VLOOKUP(A46,'Från 3L'!$D$1:G65,2,0))))","v":" "}]
[3085,"Hyresbortfall, garage ej moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A47,'Från 3L'!$D$1:G66,4,0)),\" \",IF(VLOOKUP(A47,'Från 3L'!$D$1:G66,4,0)=\"NULL\",0,(VLOOKUP(A47,'Från 3L'!$D$1:G66,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A47,'Från 3L'!$D$1:G66,2,0)),\" \",IF(VLOOKUP(A47,'Från 3L'!$D$1:G66,2,0)=\"NULL\",0,(VLOOKUP(A47,'Från 3L'!$D$1:G66,2,0))))","v":" "}]
[null,"Summa hyresintäkter",null,null,null,{"$f":"SUM(F37:F47)","v":0},{"$f":"SUM(G37:G47)","v":0},null,0,0,0,0]
[null,"Övriga rörelseintäkter"]
[3050,"Deb. fastighetsskatt, moms",null,null,null,null,0,null,{"$f":"IF(J50=0,0,(G50-J50)/J50)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A50,'Från 3L'!$D$1:G69,4,0)),\" \",IF(VLOOKUP(A50,'Från 3L'!$D$1:G69,4,0)=\"NULL\",0,(VLOOKUP(A50,'Från 3L'!$D$1:G69,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A50,'Från 3L'!$D$1:G69,2,0)),\" \",IF(VLOOKUP(A50,'Från 3L'!$D$1:G69,2,0)=\"NULL\",0,(VLOOKUP(A50,'Från 3L'!$D$1:G69,2,0))))","v":" "}]
[3051,"Deb. fastighetsskatt, ej moms",null,null,null,null,0,null,{"$f":"IF(J51=0,0,(G51-J51)/J51)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A51,'Från 3L'!$D$1:G70,4,0)),\" \",IF(VLOOKUP(A51,'Från 3L'!$D$1:G70,4,0)=\"NULL\",0,(VLOOKUP(A51,'Från 3L'!$D$1:G70,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A51,'Från 3L'!$D$1:G70,2,0)),\" \",IF(VLOOKUP(A51,'Från 3L'!$D$1:G70,2,0)=\"NULL\",0,(VLOOKUP(A51,'Från 3L'!$D$1:G70,2,0))))","v":" "}]
[3035,"Samfällighetsavgift",null,null,null,null,0,null,{"$f":"IF(J52=0,0,(G52-J52)/J52)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A52,'Från 3L'!$D$1:G71,4,0)),\" \",IF(VLOOKUP(A52,'Från 3L'!$D$1:G71,4,0)=\"NULL\",0,(VLOOKUP(A52,'Från 3L'!$D$1:G71,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A52,'Från 3L'!$D$1:G71,2,0)),\" \",IF(VLOOKUP(A52,'Från 3L'!$D$1:G71,2,0)=\"NULL\",0,(VLOOKUP(A52,'Från 3L'!$D$1:G71,2,0))))","v":" "}]
[3072,"Hyresintäkt kabel-tv, ej moms",null,null,null,null,0,null,{"$f":"IF(J53=0,0,(G53-J53)/J53)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A53,'Från 3L'!$D$1:G72,4,0)),\" \",IF(VLOOKUP(A53,'Från 3L'!$D$1:G72,4,0)=\"NULL\",0,(VLOOKUP(A53,'Från 3L'!$D$1:G72,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A53,'Från 3L'!$D$1:G72,2,0)),\" \",IF(VLOOKUP(A53,'Från 3L'!$D$1:G72,2,0)=\"NULL\",0,(VLOOKUP(A53,'Från 3L'!$D$1:G72,2,0))))","v":" "}]
[3074,"Hyresintäkt bredband, ej moms",null,null,null,null,0,null,{"$f":"IF(J54=0,0,(G54-J54)/J54)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A54,'Från 3L'!$D$1:G73,4,0)),\" \",IF(VLOOKUP(A54,'Från 3L'!$D$1:G73,4,0)=\"NULL\",0,(VLOOKUP(A54,'Från 3L'!$D$1:G73,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A54,'Från 3L'!$D$1:G73,2,0)),\" \",IF(VLOOKUP(A54,'Från 3L'!$D$1:G73,2,0)=\"NULL\",0,(VLOOKUP(A54,'Från 3L'!$D$1:G73,2,0))))","v":" "}]
[3112,"Vatten, ej moms",null,null,null,null,73,20,0,73,{"$f":"IF(ISNA(VLOOKUP(A55,'Från 3L'!$D$1:G74,4,0)),\" \",IF(VLOOKUP(A55,'Från 3L'!$D$1:G74,4,0)=\"NULL\",0,(VLOOKUP(A55,'Från 3L'!$D$1:G74,4,0))))","v":88},{"$f":"IF(ISNA(VLOOKUP(A55,'Från 3L'!$D$1:G74,2,0)),\" \",IF(VLOOKUP(A55,'Från 3L'!$D$1:G74,2,0)=\"NULL\",0,(VLOOKUP(A55,'Från 3L'!$D$1:G74,2,0))))","v":87.768000000000001}]
[3121,"El, moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A56,'Från 3L'!$D$1:G75,4,0)),\" \",IF(VLOOKUP(A56,'Från 3L'!$D$1:G75,4,0)=\"NULL\",0,(VLOOKUP(A56,'Från 3L'!$D$1:G75,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A56,'Från 3L'!$D$1:G75,2,0)),\" \",IF(VLOOKUP(A56,'Från 3L'!$D$1:G75,2,0)=\"NULL\",0,(VLOOKUP(A56,'Från 3L'!$D$1:G75,2,0))))","v":" "}]
[3122,"El, ej moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A57,'Från 3L'!$D$1:G76,4,0)),\" \",IF(VLOOKUP(A57,'Från 3L'!$D$1:G76,4,0)=\"NULL\",0,(VLOOKUP(A57,'Från 3L'!$D$1:G76,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A57,'Från 3L'!$D$1:G76,2,0)),\" \",IF(VLOOKUP(A57,'Från 3L'!$D$1:G76,2,0)=\"NULL\",0,(VLOOKUP(A57,'Från 3L'!$D$1:G76,2,0))))","v":" "}]
[3131,"Uppvärmning, moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A58,'Från 3L'!$D$1:G77,4,0)),\" \",IF(VLOOKUP(A58,'Från 3L'!$D$1:G77,4,0)=\"NULL\",0,(VLOOKUP(A58,'Från 3L'!$D$1:G77,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A58,'Från 3L'!$D$1:G77,2,0)),\" \",IF(VLOOKUP(A58,'Från 3L'!$D$1:G77,2,0)=\"NULL\",0,(VLOOKUP(A58,'Från 3L'!$D$1:G77,2,0))))","v":" "}]
[3132,"Uppvärmning, ej moms",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A59,'Från 3L'!$D$1:G78,4,0)),\" \",IF(VLOOKUP(A59,'Från 3L'!$D$1:G78,4,0)=\"NULL\",0,(VLOOKUP(A59,'Från 3L'!$D$1:G78,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A59,'Från 3L'!$D$1:G78,2,0)),\" \",IF(VLOOKUP(A59,'Från 3L'!$D$1:G78,2,0)=\"NULL\",0,(VLOOKUP(A59,'Från 3L'!$D$1:G78,2,0))))","v":" "}]
[3211,"Tvättavgifter",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A60,'Från 3L'!$D$1:G79,4,0)),\" \",IF(VLOOKUP(A60,'Från 3L'!$D$1:G79,4,0)=\"NULL\",0,(VLOOKUP(A60,'Från 3L'!$D$1:G79,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A60,'Från 3L'!$D$1:G79,2,0)),\" \",IF(VLOOKUP(A60,'Från 3L'!$D$1:G79,2,0)=\"NULL\",0,(VLOOKUP(A60,'Från 3L'!$D$1:G79,2,0))))","v":" "}]
[3214,"Gemensamhetslokal",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A61,'Från 3L'!$D$1:G80,4,0)),\" \",IF(VLOOKUP(A61,'Från 3L'!$D$1:G80,4,0)=\"NULL\",0,(VLOOKUP(A61,'Från 3L'!$D$1:G80,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A61,'Från 3L'!$D$1:G80,2,0)),\" \",IF(VLOOKUP(A61,'Från 3L'!$D$1:G80,2,0)=\"NULL\",0,(VLOOKUP(A61,'Från 3L'!$D$1:G80,2,0))))","v":" "}]
[3250,"Övernattnings-/gästlägenhet",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A62,'Från 3L'!$D$1:G81,4,0)),\" \",IF(VLOOKUP(A62,'Från 3L'!$D$1:G81,4,0)=\"NULL\",0,(VLOOKUP(A62,'Från 3L'!$D$1:G81,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A62,'Från 3L'!$D$1:G81,2,0)),\" \",IF(VLOOKUP(A62,'Från 3L'!$D$1:G81,2,0)=\"NULL\",0,(VLOOKUP(A62,'Från 3L'!$D$1:G81,2,0))))","v":" "}]
[3590,"Övriga fakturerade kostnader",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A63,'Från 3L'!$D$1:G82,4,0)),\" \",IF(VLOOKUP(A63,'Från 3L'!$D$1:G82,4,0)=\"NULL\",0,(VLOOKUP(A63,'Från 3L'!$D$1:G82,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A63,'Från 3L'!$D$1:G82,2,0)),\" \",IF(VLOOKUP(A63,'Från 3L'!$D$1:G82,2,0)=\"NULL\",0,(VLOOKUP(A63,'Från 3L'!$D$1:G82,2,0))))","v":" "}]
[3740,"Öres- och kronutjämning",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A64,'Från 3L'!$D$1:G83,4,0)),\" \",IF(VLOOKUP(A64,'Från 3L'!$D$1:G83,4,0)=\"NULL\",0,(VLOOKUP(A64,'Från 3L'!$D$1:G83,4,0))))","v":0},{"$f":"IF(ISNA(VLOOKUP(A64,'Från 3L'!$D$1:G83,2,0)),\" \",IF(VLOOKUP(A64,'Från 3L'!$D$1:G83,2,0)=\"NULL\",0,(VLOOKUP(A64,'Från 3L'!$D$1:G83,2,0))))","v":1.2999999999999999E-2}]
[3941,"Ersättn ränta kapitaltillskott",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A65,'Från 3L'!$D$1:G84,4,0)),\" \",IF(VLOOKUP(A65,'Från 3L'!$D$1:G84,4,0)=\"NULL\",0,(VLOOKUP(A65,'Från 3L'!$D$1:G84,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A65,'Från 3L'!$D$1:G84,2,0)),\" \",IF(VLOOKUP(A65,'Från 3L'!$D$1:G84,2,0)=\"NULL\",0,(VLOOKUP(A65,'Från 3L'!$D$1:G84,2,0))))","v":" "}]
[3992,"Övr momspl ersättn och intäkt",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A66,'Från 3L'!$D$1:G85,4,0)),\" \",IF(VLOOKUP(A66,'Från 3L'!$D$1:G85,4,0)=\"NULL\",0,(VLOOKUP(A66,'Från 3L'!$D$1:G85,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A66,'Från 3L'!$D$1:G85,2,0)),\" \",IF(VLOOKUP(A66,'Från 3L'!$D$1:G85,2,0)=\"NULL\",0,(VLOOKUP(A66,'Från 3L'!$D$1:G85,2,0))))","v":" "}]
[3993,"Övr ej momspl ers. och intäkt",null,null,null,null,0,null,-1,-40,{"$f":"IF(ISNA(VLOOKUP(A67,'Från 3L'!$D$1:G86,4,0)),\" \",IF(VLOOKUP(A67,'Från 3L'!$D$1:G86,4,0)=\"NULL\",0,(VLOOKUP(A67,'Från 3L'!$D$1:G86,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A67,'Från 3L'!$D$1:G86,2,0)),\" \",IF(VLOOKUP(A67,'Från 3L'!$D$1:G86,2,0)=\"NULL\",0,(VLOOKUP(A67,'Från 3L'!$D$1:G86,2,0))))","v":" "}]
[null,"Summa övriga rörelseintäkter",null,null,null,{"$f":"SUM(F50:F67)","v":0},{"$f":"SUM(G50:G67)","v":73},null,1.2121212121212122,{"$f":"SUM(J50:J67)","v":33},{"$f":"SUM(K50:K67)","v":88},87.781000000000006]
[null,"Summa nettoomsättning",null,null,null,{"$f":"F35+F48+F68","v":0},{"$f":"G35+G48+G68","v":1974},null,2.0682523267838676E-2,1934,1989,1989.2159999999999]
[null,"RÖRELSENS KOSTNADER"]
[null,"Kostnader för fastighetsförvaltning"]
[null,"Reparationer och underhåll"]
[4300,"Reparationer (samlingskonto)",null,null,null,null,-35,20,{"$f":"IF(J73=0,0,(G73-J73)/J73)","v":0},-35,{"$f":"IF(ISNA(VLOOKUP(A73,'Från 3L'!$D$1:G92,4,0)),\" \",IF(VLOOKUP(A73,'Från 3L'!$D$1:G92,4,0)=\"NULL\",0,(VLOOKUP(A73,'Från 3L'!$D$1:G92,4,0))))","v":-48},{"$f":"IF(ISNA(VLOOKUP(A73,'Från 3L'!$D$1:G92,2,0)),\" \",IF(VLOOKUP(A73,'Från 3L'!$D$1:G92,2,0)=\"NULL\",0,(VLOOKUP(A73,'Från 3L'!$D$1:G92,2,0))))","v":-44.67}]
[4310,"Reparation bostad/hyreslokal",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A74,'Från 3L'!$D$1:G93,4,0)),\" \",IF(VLOOKUP(A74,'Från 3L'!$D$1:G93,4,0)=\"NULL\",0,(VLOOKUP(A74,'Från 3L'!$D$1:G93,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A74,'Från 3L'!$D$1:G93,2,0)),\" \",IF(VLOOKUP(A74,'Från 3L'!$D$1:G93,2,0)=\"NULL\",0,(VLOOKUP(A74,'Från 3L'!$D$1:G93,2,0))))","v":" "}]
[null,"Fri rad",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A75,'Från 3L'!$D$1:G94,4,0)),\" \",IF(VLOOKUP(A75,'Från 3L'!$D$1:G94,4,0)=\"NULL\",0,(VLOOKUP(A75,'Från 3L'!$D$1:G94,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A75,'Från 3L'!$D$1:G94,2,0)),\" \",IF(VLOOKUP(A75,'Från 3L'!$D$1:G94,2,0)=\"NULL\",0,(VLOOKUP(A75,'Från 3L'!$D$1:G94,2,0))))","v":" "}]
[4313,"Reparation vattenskada",null,null,null,null,0,null,-1,-4,{"$f":"IF(ISNA(VLOOKUP(A76,'Från 3L'!$D$1:G95,4,0)),\" \",IF(VLOOKUP(A76,'Från 3L'!$D$1:G95,4,0)=\"NULL\",0,(VLOOKUP(A76,'Från 3L'!$D$1:G95,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A76,'Från 3L'!$D$1:G95,2,0)),\" \",IF(VLOOKUP(A76,'Från 3L'!$D$1:G95,2,0)=\"NULL\",0,(VLOOKUP(A76,'Från 3L'!$D$1:G95,2,0))))","v":" "}]
[4331,"Reparation tvättstuga",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A77,'Från 3L'!$D$1:G96,4,0)),\" \",IF(VLOOKUP(A77,'Från 3L'!$D$1:G96,4,0)=\"NULL\",0,(VLOOKUP(A77,'Från 3L'!$D$1:G96,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A77,'Från 3L'!$D$1:G96,2,0)),\" \",IF(VLOOKUP(A77,'Från 3L'!$D$1:G96,2,0)=\"NULL\",0,(VLOOKUP(A77,'Från 3L'!$D$1:G96,2,0))))","v":" "}]
[4340,"Reparation av installationer",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A78,'Från 3L'!$D$1:G97,4,0)),\" \",IF(VLOOKUP(A78,'Från 3L'!$D$1:G97,4,0)=\"NULL\",0,(VLOOKUP(A78,'Från 3L'!$D$1:G97,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A78,'Från 3L'!$D$1:G97,2,0)),\" \",IF(VLOOKUP(A78,'Från 3L'!$D$1:G97,2,0)=\"NULL\",0,(VLOOKUP(A78,'Från 3L'!$D$1:G97,2,0))))","v":" "}]
[4342,"Reparation värme",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A79,'Från 3L'!$D$1:G98,4,0)),\" \",IF(VLOOKUP(A79,'Från 3L'!$D$1:G98,4,0)=\"NULL\",0,(VLOOKUP(A79,'Från 3L'!$D$1:G98,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A79,'Från 3L'!$D$1:G98,2,0)),\" \",IF(VLOOKUP(A79,'Från 3L'!$D$1:G98,2,0)=\"NULL\",0,(VLOOKUP(A79,'Från 3L'!$D$1:G98,2,0))))","v":" "}]
[4343,"Reparation ventilation",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A80,'Från 3L'!$D$1:G99,4,0)),\" \",IF(VLOOKUP(A80,'Från 3L'!$D$1:G99,4,0)=\"NULL\",0,(VLOOKUP(A80,'Från 3L'!$D$1:G99,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A80,'Från 3L'!$D$1:G99,2,0)),\" \",IF(VLOOKUP(A80,'Från 3L'!$D$1:G99,2,0)=\"NULL\",0,(VLOOKUP(A80,'Från 3L'!$D$1:G99,2,0))))","v":" "}]
[4345,"Rep kabel-tv/bredband/porttele",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A81,'Från 3L'!$D$1:G100,4,0)),\" \",IF(VLOOKUP(A81,'Från 3L'!$D$1:G100,4,0)=\"NULL\",0,(VLOOKUP(A81,'Från 3L'!$D$1:G100,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A81,'Från 3L'!$D$1:G100,2,0)),\" \",IF(VLOOKUP(A81,'Från 3L'!$D$1:G100,2,0)=\"NULL\",0,(VLOOKUP(A81,'Från 3L'!$D$1:G100,2,0))))","v":" "}]
[4346,"Reparation hissar",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A82,'Från 3L'!$D$1:G101,4,0)),\" \",IF(VLOOKUP(A82,'Från 3L'!$D$1:G101,4,0)=\"NULL\",0,(VLOOKUP(A82,'Från 3L'!$D$1:G101,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A82,'Från 3L'!$D$1:G101,2,0)),\" \",IF(VLOOKUP(A82,'Från 3L'!$D$1:G101,2,0)=\"NULL\",0,(VLOOKUP(A82,'Från 3L'!$D$1:G101,2,0))))","v":" "}]
[4360,"Reparation av markytor",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A83,'Från 3L'!$D$1:G102,4,0)),\" \",IF(VLOOKUP(A83,'Från 3L'!$D$1:G102,4,0)=\"NULL\",0,(VLOOKUP(A83,'Från 3L'!$D$1:G102,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A83,'Från 3L'!$D$1:G102,2,0)),\" \",IF(VLOOKUP(A83,'Från 3L'!$D$1:G102,2,0)=\"NULL\",0,(VLOOKUP(A83,'Från 3L'!$D$1:G102,2,0))))","v":" "}]
[null,"Fri rad",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A84,'Från 3L'!$D$1:G103,4,0)),\" \",IF(VLOOKUP(A84,'Från 3L'!$D$1:G103,4,0)=\"NULL\",0,(VLOOKUP(A84,'Från 3L'!$D$1:G103,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A84,'Från 3L'!$D$1:G103,2,0)),\" \",IF(VLOOKUP(A84,'Från 3L'!$D$1:G103,2,0)=\"NULL\",0,(VLOOKUP(A84,'Från 3L'!$D$1:G103,2,0))))","v":" "}]
[null,"Fri rad",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A85,'Från 3L'!$D$1:G104,4,0)),\" \",IF(VLOOKUP(A85,'Från 3L'!$D$1:G104,4,0)=\"NULL\",0,(VLOOKUP(A85,'Från 3L'!$D$1:G104,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A85,'Från 3L'!$D$1:G104,2,0)),\" \",IF(VLOOKUP(A85,'Från 3L'!$D$1:G104,2,0)=\"NULL\",0,(VLOOKUP(A85,'Från 3L'!$D$1:G104,2,0))))","v":" "}]
[null,"Fri rad",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A86,'Från 3L'!$D$1:G105,4,0)),\" \",IF(VLOOKUP(A86,'Från 3L'!$D$1:G105,4,0)=\"NULL\",0,(VLOOKUP(A86,'Från 3L'!$D$1:G105,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A86,'Från 3L'!$D$1:G105,2,0)),\" \",IF(VLOOKUP(A86,'Från 3L'!$D$1:G105,2,0)=\"NULL\",0,(VLOOKUP(A86,'Från 3L'!$D$1:G105,2,0))))","v":" "}]
[4500,"Planerat underhåll (samlingsk)",null,null,null,null,0,null,-1,-119,{"$f":"IF(ISNA(VLOOKUP(A87,'Från 3L'!$D$1:G106,4,0)),\" \",IF(VLOOKUP(A87,'Från 3L'!$D$1:G106,4,0)=\"NULL\",0,(VLOOKUP(A87,'Från 3L'!$D$1:G106,4,0))))","v":-350},{"$f":"IF(ISNA(VLOOKUP(A87,'Från 3L'!$D$1:G106,2,0)),\" \",IF(VLOOKUP(A87,'Från 3L'!$D$1:G106,2,0)=\"NULL\",0,(VLOOKUP(A87,'Från 3L'!$D$1:G106,2,0))))","v":-285.64600000000002}]
[4530,"Underhåll av gem utrymmen",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A88,'Från 3L'!$D$1:G107,4,0)),\" \",IF(VLOOKUP(A88,'Från 3L'!$D$1:G107,4,0)=\"NULL\",0,(VLOOKUP(A88,'Från 3L'!$D$1:G107,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A88,'Från 3L'!$D$1:G107,2,0)),\" \",IF(VLOOKUP(A88,'Från 3L'!$D$1:G107,2,0)=\"NULL\",0,(VLOOKUP(A88,'Från 3L'!$D$1:G107,2,0))))","v":" "}]
[4542,"Underhåll värme",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A89,'Från 3L'!$D$1:G108,4,0)),\" \",IF(VLOOKUP(A89,'Från 3L'!$D$1:G108,4,0)=\"NULL\",0,(VLOOKUP(A89,'Från 3L'!$D$1:G108,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A89,'Från 3L'!$D$1:G108,2,0)),\" \",IF(VLOOKUP(A89,'Från 3L'!$D$1:G108,2,0)=\"NULL\",0,(VLOOKUP(A89,'Från 3L'!$D$1:G108,2,0))))","v":" "}]
[4543,"Underhåll ventilation",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A90,'Från 3L'!$D$1:G109,4,0)),\" \",IF(VLOOKUP(A90,'Från 3L'!$D$1:G109,4,0)=\"NULL\",0,(VLOOKUP(A90,'Från 3L'!$D$1:G109,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A90,'Från 3L'!$D$1:G109,2,0)),\" \",IF(VLOOKUP(A90,'Från 3L'!$D$1:G109,2,0)=\"NULL\",0,(VLOOKUP(A90,'Från 3L'!$D$1:G109,2,0))))","v":" "}]
[4546,"Underhåll hissar",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A91,'Från 3L'!$D$1:G110,4,0)),\" \",IF(VLOOKUP(A91,'Från 3L'!$D$1:G110,4,0)=\"NULL\",0,(VLOOKUP(A91,'Från 3L'!$D$1:G110,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A91,'Från 3L'!$D$1:G110,2,0)),\" \",IF(VLOOKUP(A91,'Från 3L'!$D$1:G110,2,0)=\"NULL\",0,(VLOOKUP(A91,'Från 3L'!$D$1:G110,2,0))))","v":" "}]
[4548,"OVK-besiktning",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A92,'Från 3L'!$D$1:G111,4,0)),\" \",IF(VLOOKUP(A92,'Från 3L'!$D$1:G111,4,0)=\"NULL\",0,(VLOOKUP(A92,'Från 3L'!$D$1:G111,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A92,'Från 3L'!$D$1:G111,2,0)),\" \",IF(VLOOKUP(A92,'Från 3L'!$D$1:G111,2,0)=\"NULL\",0,(VLOOKUP(A92,'Från 3L'!$D$1:G111,2,0))))","v":" "}]
[4550,"Underh av huskropp utvändigt",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A93,'Från 3L'!$D$1:G112,4,0)),\" \",IF(VLOOKUP(A93,'Från 3L'!$D$1:G112,4,0)=\"NULL\",0,(VLOOKUP(A93,'Från 3L'!$D$1:G112,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A93,'Från 3L'!$D$1:G112,2,0)),\" \",IF(VLOOKUP(A93,'Från 3L'!$D$1:G112,2,0)=\"NULL\",0,(VLOOKUP(A93,'Från 3L'!$D$1:G112,2,0))))","v":" "}]
[4560,"Underhåll av markytor",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A94,'Från 3L'!$D$1:G113,4,0)),\" \",IF(VLOOKUP(A94,'Från 3L'!$D$1:G113,4,0)=\"NULL\",0,(VLOOKUP(A94,'Från 3L'!$D$1:G113,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A94,'Från 3L'!$D$1:G113,2,0)),\" \",IF(VLOOKUP(A94,'Från 3L'!$D$1:G113,2,0)=\"NULL\",0,(VLOOKUP(A94,'Från 3L'!$D$1:G113,2,0))))","v":" "}]
[null,"Fri rad",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A95,'Från 3L'!$D$1:G114,4,0)),\" \",IF(VLOOKUP(A95,'Från 3L'!$D$1:G114,4,0)=\"NULL\",0,(VLOOKUP(A95,'Från 3L'!$D$1:G114,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A95,'Från 3L'!$D$1:G114,2,0)),\" \",IF(VLOOKUP(A95,'Från 3L'!$D$1:G114,2,0)=\"NULL\",0,(VLOOKUP(A95,'Från 3L'!$D$1:G114,2,0))))","v":" "}]
[null,"Fri rad",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A96,'Från 3L'!$D$1:G115,4,0)),\" \",IF(VLOOKUP(A96,'Från 3L'!$D$1:G115,4,0)=\"NULL\",0,(VLOOKUP(A96,'Från 3L'!$D$1:G115,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A96,'Från 3L'!$D$1:G115,2,0)),\" \",IF(VLOOKUP(A96,'Från 3L'!$D$1:G115,2,0)=\"NULL\",0,(VLOOKUP(A96,'Från 3L'!$D$1:G115,2,0))))","v":" "}]
[null,"Fri rad",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A97,'Från 3L'!$D$1:G116,4,0)),\" \",IF(VLOOKUP(A97,'Från 3L'!$D$1:G116,4,0)=\"NULL\",0,(VLOOKUP(A97,'Från 3L'!$D$1:G116,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A97,'Från 3L'!$D$1:G116,2,0)),\" \",IF(VLOOKUP(A97,'Från 3L'!$D$1:G116,2,0)=\"NULL\",0,(VLOOKUP(A97,'Från 3L'!$D$1:G116,2,0))))","v":" "}]
[null,"Summa reparationer och underhåll",null,null,null,{"$f":"SUM(F73:F97)","v":0},{"$f":"SUM(G73:G97)","v":-35},null,-0.77848101265822789,-158,{"$f":"SUM(K73:K97)","v":-398},{"$f":"SUM(L73:L97)","v":-330.31600000000003}]
[null,"Driftkostnader"]
[4111,"Fastighetsskötsel grundavtal",null,null,null,null,0,null,{"$f":"IF(J100=0,0,(G100-J100)/J100)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A100,'Från 3L'!$D$1:G119,4,0)),\" \",IF(VLOOKUP(A100,'Från 3L'!$D$1:G119,4,0)=\"NULL\",0,(VLOOKUP(A100,'Från 3L'!$D$1:G119,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A100,'Från 3L'!$D$1:G119,2,0)),\" \",IF(VLOOKUP(A100,'Från 3L'!$D$1:G119,2,0)=\"NULL\",0,(VLOOKUP(A100,'Från 3L'!$D$1:G119,2,0))))","v":" "}]
[4112,"Fastighetsskötsel extradeb",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A101,'Från 3L'!$D$1:G120,4,0)),\" \",IF(VLOOKUP(A101,'Från 3L'!$D$1:G120,4,0)=\"NULL\",0,(VLOOKUP(A101,'Från 3L'!$D$1:G120,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A101,'Från 3L'!$D$1:G120,2,0)),\" \",IF(VLOOKUP(A101,'Från 3L'!$D$1:G120,2,0)=\"NULL\",0,(VLOOKUP(A101,'Från 3L'!$D$1:G120,2,0))))","v":" "}]
[4113,"Trädgårdsskötsel grundavtal",null,null,null,null,-71,20,1.4285714285714285E-2,-70,{"$f":"IF(ISNA(VLOOKUP(A102,'Från 3L'!$D$1:G121,4,0)),\" \",IF(VLOOKUP(A102,'Från 3L'!$D$1:G121,4,0)=\"NULL\",0,(VLOOKUP(A102,'Från 3L'!$D$1:G121,4,0))))","v":-60},{"$f":"IF(ISNA(VLOOKUP(A102,'Från 3L'!$D$1:G121,2,0)),\" \",IF(VLOOKUP(A102,'Från 3L'!$D$1:G121,2,0)=\"NULL\",0,(VLOOKUP(A102,'Från 3L'!$D$1:G121,2,0))))","v":-68.25}]
[4114,"Trädgårdsskötsel extradeb",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A103,'Från 3L'!$D$1:G122,4,0)),\" \",IF(VLOOKUP(A103,'Från 3L'!$D$1:G122,4,0)=\"NULL\",0,(VLOOKUP(A103,'Från 3L'!$D$1:G122,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A103,'Från 3L'!$D$1:G122,2,0)),\" \",IF(VLOOKUP(A103,'Från 3L'!$D$1:G122,2,0)=\"NULL\",0,(VLOOKUP(A103,'Från 3L'!$D$1:G122,2,0))))","v":" "}]
[4116,"Snöröjning/sandning",null,null,null,null,{"$f":"'kostn med flera BN'!B23","v":-36},null,5.8823529411764705E-2,-34,{"$f":"IF(ISNA(VLOOKUP(A104,'Från 3L'!$D$1:G123,4,0)),\" \",IF(VLOOKUP(A104,'Från 3L'!$D$1:G123,4,0)=\"NULL\",0,(VLOOKUP(A104,'Från 3L'!$D$1:G123,4,0))))","v":-16},{"$f":"IF(ISNA(VLOOKUP(A104,'Från 3L'!$D$1:G123,2,0)),\" \",IF(VLOOKUP(A104,'Från 3L'!$D$1:G123,2,0)=\"NULL\",0,(VLOOKUP(A104,'Från 3L'!$D$1:G123,2,0))))","v":-21.033000000000001}]
[4115,"Städdagar kostn i samband med",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A105,'Från 3L'!$D$1:G124,4,0)),\" \",IF(VLOOKUP(A105,'Från 3L'!$D$1:G124,4,0)=\"NULL\",0,(VLOOKUP(A105,'Från 3L'!$D$1:G124,4,0))))","v":0},{"$f":"IF(ISNA(VLOOKUP(A105,'Från 3L'!$D$1:G124,2,0)),\" \",IF(VLOOKUP(A105,'Från 3L'!$D$1:G124,2,0)=\"NULL\",0,(VLOOKUP(A105,'Från 3L'!$D$1:G124,2,0))))","v":-0.79600000000000004}]
[null,"Fri rad",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A106,'Från 3L'!$D$1:G125,4,0)),\" \",IF(VLOOKUP(A106,'Från 3L'!$D$1:G125,4,0)=\"NULL\",0,(VLOOKUP(A106,'Från 3L'!$D$1:G125,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A106,'Från 3L'!$D$1:G125,2,0)),\" \",IF(VLOOKUP(A106,'Från 3L'!$D$1:G125,2,0)=\"NULL\",0,(VLOOKUP(A106,'Från 3L'!$D$1:G125,2,0))))","v":" "}]
[null,"Fri rad",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A107,'Från 3L'!$D$1:G126,4,0)),\" \",IF(VLOOKUP(A107,'Från 3L'!$D$1:G126,4,0)=\"NULL\",0,(VLOOKUP(A107,'Från 3L'!$D$1:G126,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A107,'Från 3L'!$D$1:G126,2,0)),\" \",IF(VLOOKUP(A107,'Från 3L'!$D$1:G126,2,0)=\"NULL\",0,(VLOOKUP(A107,'Från 3L'!$D$1:G126,2,0))))","v":" "}]
[4121,"Städning grundavtal",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A108,'Från 3L'!$D$1:G127,4,0)),\" \",IF(VLOOKUP(A108,'Från 3L'!$D$1:G127,4,0)=\"NULL\",0,(VLOOKUP(A108,'Från 3L'!$D$1:G127,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A108,'Från 3L'!$D$1:G127,2,0)),\" \",IF(VLOOKUP(A108,'Från 3L'!$D$1:G127,2,0)=\"NULL\",0,(VLOOKUP(A108,'Från 3L'!$D$1:G127,2,0))))","v":" "}]
[4122,"Städning extradebiteringar",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A109,'Från 3L'!$D$1:G128,4,0)),\" \",IF(VLOOKUP(A109,'Från 3L'!$D$1:G128,4,0)=\"NULL\",0,(VLOOKUP(A109,'Från 3L'!$D$1:G128,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A109,'Från 3L'!$D$1:G128,2,0)),\" \",IF(VLOOKUP(A109,'Från 3L'!$D$1:G128,2,0)=\"NULL\",0,(VLOOKUP(A109,'Från 3L'!$D$1:G128,2,0))))","v":" "}]
[4131,"Sotning (ej planerad)",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A110,'Från 3L'!$D$1:G129,4,0)),\" \",IF(VLOOKUP(A110,'Från 3L'!$D$1:G129,4,0)=\"NULL\",0,(VLOOKUP(A110,'Från 3L'!$D$1:G129,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A110,'Från 3L'!$D$1:G129,2,0)),\" \",IF(VLOOKUP(A110,'Från 3L'!$D$1:G129,2,0)=\"NULL\",0,(VLOOKUP(A110,'Från 3L'!$D$1:G129,2,0))))","v":" "}]
[4123,"Hyra av entrémattor",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A111,'Från 3L'!$D$1:G130,4,0)),\" \",IF(VLOOKUP(A111,'Från 3L'!$D$1:G130,4,0)=\"NULL\",0,(VLOOKUP(A111,'Från 3L'!$D$1:G130,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A111,'Från 3L'!$D$1:G130,2,0)),\" \",IF(VLOOKUP(A111,'Från 3L'!$D$1:G130,2,0)=\"NULL\",0,(VLOOKUP(A111,'Från 3L'!$D$1:G130,2,0))))","v":" "}]
[4141,"Hiss besiktning",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A112,'Från 3L'!$D$1:G131,4,0)),\" \",IF(VLOOKUP(A112,'Från 3L'!$D$1:G131,4,0)=\"NULL\",0,(VLOOKUP(A112,'Från 3L'!$D$1:G131,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A112,'Från 3L'!$D$1:G131,2,0)),\" \",IF(VLOOKUP(A112,'Från 3L'!$D$1:G131,2,0)=\"NULL\",0,(VLOOKUP(A112,'Från 3L'!$D$1:G131,2,0))))","v":" "}]
[4142,"Hiss serviceavtal",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A113,'Från 3L'!$D$1:G132,4,0)),\" \",IF(VLOOKUP(A113,'Från 3L'!$D$1:G132,4,0)=\"NULL\",0,(VLOOKUP(A113,'Från 3L'!$D$1:G132,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A113,'Från 3L'!$D$1:G132,2,0)),\" \",IF(VLOOKUP(A113,'Från 3L'!$D$1:G132,2,0)=\"NULL\",0,(VLOOKUP(A113,'Från 3L'!$D$1:G132,2,0))))","v":" "}]
[4143,"Hiss larmavtal",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A114,'Från 3L'!$D$1:G133,4,0)),\" \",IF(VLOOKUP(A114,'Från 3L'!$D$1:G133,4,0)=\"NULL\",0,(VLOOKUP(A114,'Från 3L'!$D$1:G133,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A114,'Från 3L'!$D$1:G133,2,0)),\" \",IF(VLOOKUP(A114,'Från 3L'!$D$1:G133,2,0)=\"NULL\",0,(VLOOKUP(A114,'Från 3L'!$D$1:G133,2,0))))","v":" "}]
[4146,"Porttelefoner serviceavtal",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A115,'Från 3L'!$D$1:G134,4,0)),\" \",IF(VLOOKUP(A115,'Från 3L'!$D$1:G134,4,0)=\"NULL\",0,(VLOOKUP(A115,'Från 3L'!$D$1:G134,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A115,'Från 3L'!$D$1:G134,2,0)),\" \",IF(VLOOKUP(A115,'Från 3L'!$D$1:G134,2,0)=\"NULL\",0,(VLOOKUP(A115,'Från 3L'!$D$1:G134,2,0))))","v":" "}]
[4147,"Övriga serviceavtal",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A116,'Från 3L'!$D$1:G135,4,0)),\" \",IF(VLOOKUP(A116,'Från 3L'!$D$1:G135,4,0)=\"NULL\",0,(VLOOKUP(A116,'Från 3L'!$D$1:G135,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A116,'Från 3L'!$D$1:G135,2,0)),\" \",IF(VLOOKUP(A116,'Från 3L'!$D$1:G135,2,0)=\"NULL\",0,(VLOOKUP(A116,'Från 3L'!$D$1:G135,2,0))))","v":" "}]
[4148,"Besiktningskostnader",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A117,'Från 3L'!$D$1:G136,4,0)),\" \",IF(VLOOKUP(A117,'Från 3L'!$D$1:G136,4,0)=\"NULL\",0,(VLOOKUP(A117,'Från 3L'!$D$1:G136,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A117,'Från 3L'!$D$1:G136,2,0)),\" \",IF(VLOOKUP(A117,'Från 3L'!$D$1:G136,2,0)=\"NULL\",0,(VLOOKUP(A117,'Från 3L'!$D$1:G136,2,0))))","v":" "}]
[4151,"Bevakningskostnader grundavtal",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A118,'Från 3L'!$D$1:G137,4,0)),\" \",IF(VLOOKUP(A118,'Från 3L'!$D$1:G137,4,0)=\"NULL\",0,(VLOOKUP(A118,'Från 3L'!$D$1:G137,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A118,'Från 3L'!$D$1:G137,2,0)),\" \",IF(VLOOKUP(A118,'Från 3L'!$D$1:G137,2,0)=\"NULL\",0,(VLOOKUP(A118,'Från 3L'!$D$1:G137,2,0))))","v":" "}]
[4152,"Bevakn.kostn utryckning/jour",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A119,'Från 3L'!$D$1:G138,4,0)),\" \",IF(VLOOKUP(A119,'Från 3L'!$D$1:G138,4,0)=\"NULL\",0,(VLOOKUP(A119,'Från 3L'!$D$1:G138,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A119,'Från 3L'!$D$1:G138,2,0)),\" \",IF(VLOOKUP(A119,'Från 3L'!$D$1:G138,2,0)=\"NULL\",0,(VLOOKUP(A119,'Från 3L'!$D$1:G138,2,0))))","v":" "}]
[4153,"Inköp av parkeringstjänster",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A120,'Från 3L'!$D$1:G139,4,0)),\" \",IF(VLOOKUP(A120,'Från 3L'!$D$1:G139,4,0)=\"NULL\",0,(VLOOKUP(A120,'Från 3L'!$D$1:G139,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A120,'Från 3L'!$D$1:G139,2,0)),\" \",IF(VLOOKUP(A120,'Från 3L'!$D$1:G139,2,0)=\"NULL\",0,(VLOOKUP(A120,'Från 3L'!$D$1:G139,2,0))))","v":" "}]
[4161,"Gemensamhetsanläggning 1",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A121,'Från 3L'!$D$1:G140,4,0)),\" \",IF(VLOOKUP(A121,'Från 3L'!$D$1:G140,4,0)=\"NULL\",0,(VLOOKUP(A121,'Från 3L'!$D$1:G140,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A121,'Från 3L'!$D$1:G140,2,0)),\" \",IF(VLOOKUP(A121,'Från 3L'!$D$1:G140,2,0)=\"NULL\",0,(VLOOKUP(A121,'Från 3L'!$D$1:G140,2,0))))","v":" "}]
[4191,"Övriga driftskostnader",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A122,'Från 3L'!$D$1:G141,4,0)),\" \",IF(VLOOKUP(A122,'Från 3L'!$D$1:G141,4,0)=\"NULL\",0,(VLOOKUP(A122,'Från 3L'!$D$1:G141,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A122,'Från 3L'!$D$1:G141,2,0)),\" \",IF(VLOOKUP(A122,'Från 3L'!$D$1:G141,2,0)=\"NULL\",0,(VLOOKUP(A122,'Från 3L'!$D$1:G141,2,0))))","v":" "}]
[4611,"Fastighetsel",null,null,null,null,-18,20,5.8823529411764705E-2,-17,{"$f":"IF(ISNA(VLOOKUP(A123,'Från 3L'!$D$1:G142,4,0)),\" \",IF(VLOOKUP(A123,'Från 3L'!$D$1:G142,4,0)=\"NULL\",0,(VLOOKUP(A123,'Från 3L'!$D$1:G142,4,0))))","v":-18},{"$f":"IF(ISNA(VLOOKUP(A123,'Från 3L'!$D$1:G142,2,0)),\" \",IF(VLOOKUP(A123,'Från 3L'!$D$1:G142,2,0)=\"NULL\",0,(VLOOKUP(A123,'Från 3L'!$D$1:G142,2,0))))","v":-18.742000000000001}]
[4623,"Fjärrvärme",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A124,'Från 3L'!$D$1:G143,4,0)),\" \",IF(VLOOKUP(A124,'Från 3L'!$D$1:G143,4,0)=\"NULL\",0,(VLOOKUP(A124,'Från 3L'!$D$1:G143,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A124,'Från 3L'!$D$1:G143,2,0)),\" \",IF(VLOOKUP(A124,'Från 3L'!$D$1:G143,2,0)=\"NULL\",0,(VLOOKUP(A124,'Från 3L'!$D$1:G143,2,0))))","v":" "}]
[4631,"Vatten- och avlopp",null,null,null,null,-69,20,1.4705882352941176E-2,-68,{"$f":"IF(ISNA(VLOOKUP(A125,'Från 3L'!$D$1:G144,4,0)),\" \",IF(VLOOKUP(A125,'Från 3L'!$D$1:G144,4,0)=\"NULL\",0,(VLOOKUP(A125,'Från 3L'!$D$1:G144,4,0))))","v":-112},{"$f":"IF(ISNA(VLOOKUP(A125,'Från 3L'!$D$1:G144,2,0)),\" \",IF(VLOOKUP(A125,'Från 3L'!$D$1:G144,2,0)=\"NULL\",0,(VLOOKUP(A125,'Från 3L'!$D$1:G144,2,0))))","v":27.757999999999999}]
[4632,"Avhärdningssalt",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A126,'Från 3L'!$D$1:G145,4,0)),\" \",IF(VLOOKUP(A126,'Från 3L'!$D$1:G145,4,0)=\"NULL\",0,(VLOOKUP(A126,'Från 3L'!$D$1:G145,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A126,'Från 3L'!$D$1:G145,2,0)),\" \",IF(VLOOKUP(A126,'Från 3L'!$D$1:G145,2,0)=\"NULL\",0,(VLOOKUP(A126,'Från 3L'!$D$1:G145,2,0))))","v":" "}]
[4640,"Avfallshantering",null,null,null,null,{"$f":"'kostn med flera BN'!B31","v":-73},null,1.3888888888888888E-2,-72,{"$f":"IF(ISNA(VLOOKUP(A127,'Från 3L'!$D$1:G146,4,0)),\" \",IF(VLOOKUP(A127,'Från 3L'!$D$1:G146,4,0)=\"NULL\",0,(VLOOKUP(A127,'Från 3L'!$D$1:G146,4,0))))","v":-58},{"$f":"IF(ISNA(VLOOKUP(A127,'Från 3L'!$D$1:G146,2,0)),\" \",IF(VLOOKUP(A127,'Från 3L'!$D$1:G146,2,0)=\"NULL\",0,(VLOOKUP(A127,'Från 3L'!$D$1:G146,2,0))))","v":-66.218999999999994}]
[4641,"Avfall med producentansvar",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A128,'Från 3L'!$D$1:G147,4,0)),\" \",IF(VLOOKUP(A128,'Från 3L'!$D$1:G147,4,0)=\"NULL\",0,(VLOOKUP(A128,'Från 3L'!$D$1:G147,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A128,'Från 3L'!$D$1:G147,2,0)),\" \",IF(VLOOKUP(A128,'Från 3L'!$D$1:G147,2,0)=\"NULL\",0,(VLOOKUP(A128,'Från 3L'!$D$1:G147,2,0))))","v":" "}]
[4646,"Container/tippavgift",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A129,'Från 3L'!$D$1:G148,4,0)),\" \",IF(VLOOKUP(A129,'Från 3L'!$D$1:G148,4,0)=\"NULL\",0,(VLOOKUP(A129,'Från 3L'!$D$1:G148,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A129,'Från 3L'!$D$1:G148,2,0)),\" \",IF(VLOOKUP(A129,'Från 3L'!$D$1:G148,2,0)=\"NULL\",0,(VLOOKUP(A129,'Från 3L'!$D$1:G148,2,0))))","v":" "}]
[4651,"Fjärrkyla",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A130,'Från 3L'!$D$1:G149,4,0)),\" \",IF(VLOOKUP(A130,'Från 3L'!$D$1:G149,4,0)=\"NULL\",0,(VLOOKUP(A130,'Från 3L'!$D$1:G149,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A130,'Från 3L'!$D$1:G149,2,0)),\" \",IF(VLOOKUP(A130,'Från 3L'!$D$1:G149,2,0)=\"NULL\",0,(VLOOKUP(A130,'Från 3L'!$D$1:G149,2,0))))","v":" "}]
[4711,"Fastighetsförsäkring",null,null,null,null,-47,20,2.1739130434782608E-2,-46,{"$f":"IF(ISNA(VLOOKUP(A131,'Från 3L'!$D$1:G150,4,0)),\" \",IF(VLOOKUP(A131,'Från 3L'!$D$1:G150,4,0)=\"NULL\",0,(VLOOKUP(A131,'Från 3L'!$D$1:G150,4,0))))","v":-46},{"$f":"IF(ISNA(VLOOKUP(A131,'Från 3L'!$D$1:G150,2,0)),\" \",IF(VLOOKUP(A131,'Från 3L'!$D$1:G150,2,0)=\"NULL\",0,(VLOOKUP(A131,'Från 3L'!$D$1:G150,2,0))))","v":-44.920999999999999}]
[4717,"Självrisker",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A132,'Från 3L'!$D$1:G151,4,0)),\" \",IF(VLOOKUP(A132,'Från 3L'!$D$1:G151,4,0)=\"NULL\",0,(VLOOKUP(A132,'Från 3L'!$D$1:G151,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A132,'Från 3L'!$D$1:G151,2,0)),\" \",IF(VLOOKUP(A132,'Från 3L'!$D$1:G151,2,0)=\"NULL\",0,(VLOOKUP(A132,'Från 3L'!$D$1:G151,2,0))))","v":" "}]
[4718,"Försäkringsersättningar",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A133,'Från 3L'!$D$1:G152,4,0)),\" \",IF(VLOOKUP(A133,'Från 3L'!$D$1:G152,4,0)=\"NULL\",0,(VLOOKUP(A133,'Från 3L'!$D$1:G152,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A133,'Från 3L'!$D$1:G152,2,0)),\" \",IF(VLOOKUP(A133,'Från 3L'!$D$1:G152,2,0)=\"NULL\",0,(VLOOKUP(A133,'Från 3L'!$D$1:G152,2,0))))","v":" "}]
[4741,"Tomträttsavgälder",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A134,'Från 3L'!$D$1:G153,4,0)),\" \",IF(VLOOKUP(A134,'Från 3L'!$D$1:G153,4,0)=\"NULL\",0,(VLOOKUP(A134,'Från 3L'!$D$1:G153,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A134,'Från 3L'!$D$1:G153,2,0)),\" \",IF(VLOOKUP(A134,'Från 3L'!$D$1:G153,2,0)=\"NULL\",0,(VLOOKUP(A134,'Från 3L'!$D$1:G153,2,0))))","v":" "}]
[4761,"Kabel-tv",null,null,null,null,-54,20,1.8867924528301886E-2,-53,{"$f":"IF(ISNA(VLOOKUP(A135,'Från 3L'!$D$1:G154,4,0)),\" \",IF(VLOOKUP(A135,'Från 3L'!$D$1:G154,4,0)=\"NULL\",0,(VLOOKUP(A135,'Från 3L'!$D$1:G154,4,0))))","v":-53},{"$f":"IF(ISNA(VLOOKUP(A135,'Från 3L'!$D$1:G154,2,0)),\" \",IF(VLOOKUP(A135,'Från 3L'!$D$1:G154,2,0)=\"NULL\",0,(VLOOKUP(A135,'Från 3L'!$D$1:G154,2,0))))","v":-52.195999999999998}]
[4762,"Bredband",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A136,'Från 3L'!$D$1:G155,4,0)),\" \",IF(VLOOKUP(A136,'Från 3L'!$D$1:G155,4,0)=\"NULL\",0,(VLOOKUP(A136,'Från 3L'!$D$1:G155,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A136,'Från 3L'!$D$1:G155,2,0)),\" \",IF(VLOOKUP(A136,'Från 3L'!$D$1:G155,2,0)=\"NULL\",0,(VLOOKUP(A136,'Från 3L'!$D$1:G155,2,0))))","v":" "}]
[5410,"Förbrukningsinventarier",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A137,'Från 3L'!$D$1:G156,4,0)),\" \",IF(VLOOKUP(A137,'Från 3L'!$D$1:G156,4,0)=\"NULL\",0,(VLOOKUP(A137,'Från 3L'!$D$1:G156,4,0))))","v":0},{"$f":"IF(ISNA(VLOOKUP(A137,'Från 3L'!$D$1:G156,2,0)),\" \",IF(VLOOKUP(A137,'Från 3L'!$D$1:G156,2,0)=\"NULL\",0,(VLOOKUP(A137,'Från 3L'!$D$1:G156,2,0))))","v":-6.5570000000000004}]
[5421,"Datorprogram",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A138,'Från 3L'!$D$1:G157,4,0)),\" \",IF(VLOOKUP(A138,'Från 3L'!$D$1:G157,4,0)=\"NULL\",0,(VLOOKUP(A138,'Från 3L'!$D$1:G157,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A138,'Från 3L'!$D$1:G157,2,0)),\" \",IF(VLOOKUP(A138,'Från 3L'!$D$1:G157,2,0)=\"NULL\",0,(VLOOKUP(A138,'Från 3L'!$D$1:G157,2,0))))","v":" "}]
[5461,"Förbrukningsmaterial",null,null,null,null,-13,20,0,-13,{"$f":"IF(ISNA(VLOOKUP(A139,'Från 3L'!$D$1:G158,4,0)),\" \",IF(VLOOKUP(A139,'Från 3L'!$D$1:G158,4,0)=\"NULL\",0,(VLOOKUP(A139,'Från 3L'!$D$1:G158,4,0))))","v":-2},{"$f":"IF(ISNA(VLOOKUP(A139,'Från 3L'!$D$1:G158,2,0)),\" \",IF(VLOOKUP(A139,'Från 3L'!$D$1:G158,2,0)=\"NULL\",0,(VLOOKUP(A139,'Från 3L'!$D$1:G158,2,0))))","v":-2.8159999999999998}]
[5521,"Reparation inv/verktyg/IT",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A140,'Från 3L'!$D$1:G159,4,0)),\" \",IF(VLOOKUP(A140,'Från 3L'!$D$1:G159,4,0)=\"NULL\",0,(VLOOKUP(A140,'Från 3L'!$D$1:G159,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A140,'Från 3L'!$D$1:G159,2,0)),\" \",IF(VLOOKUP(A140,'Från 3L'!$D$1:G159,2,0)=\"NULL\",0,(VLOOKUP(A140,'Från 3L'!$D$1:G159,2,0))))","v":" "}]
[5811,"Biljetter",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A141,'Från 3L'!$D$1:G160,4,0)),\" \",IF(VLOOKUP(A141,'Från 3L'!$D$1:G160,4,0)=\"NULL\",0,(VLOOKUP(A141,'Från 3L'!$D$1:G160,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A141,'Från 3L'!$D$1:G160,2,0)),\" \",IF(VLOOKUP(A141,'Från 3L'!$D$1:G160,2,0)=\"NULL\",0,(VLOOKUP(A141,'Från 3L'!$D$1:G160,2,0))))","v":" "}]
[null,"Summa driftskostnader",null,null,null,{"$f":"SUM(F100:F141)","v":0},{"$f":"SUM(G100:G141)","v":-381},null,2.1447721179624665E-2,-373,-365,-253.77199999999999]
[null,"Administrationskostnader"]
[6061,"Kreditupplysning",null,null,null,null,0,null,{"$f":"IF(J144=0,0,(G144-J144)/J144)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A144,'Från 3L'!$D$1:G163,4,0)),\" \",IF(VLOOKUP(A144,'Från 3L'!$D$1:G163,4,0)=\"NULL\",0,(VLOOKUP(A144,'Från 3L'!$D$1:G163,4,0))))","v":-1},{"$f":"IF(ISNA(VLOOKUP(A144,'Från 3L'!$D$1:G163,2,0)),\" \",IF(VLOOKUP(A144,'Från 3L'!$D$1:G163,2,0)=\"NULL\",0,(VLOOKUP(A144,'Från 3L'!$D$1:G163,2,0))))","v":-1.0249999999999999}]
[6062,"Inkasso- och KFM-avgifter",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A145,'Från 3L'!$D$1:G164,4,0)),\" \",IF(VLOOKUP(A145,'Från 3L'!$D$1:G164,4,0)=\"NULL\",0,(VLOOKUP(A145,'Från 3L'!$D$1:G164,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A145,'Från 3L'!$D$1:G164,2,0)),\" \",IF(VLOOKUP(A145,'Från 3L'!$D$1:G164,2,0)=\"NULL\",0,(VLOOKUP(A145,'Från 3L'!$D$1:G164,2,0))))","v":" "}]
[6111,"Kontorsmaterial",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A146,'Från 3L'!$D$1:G165,4,0)),\" \",IF(VLOOKUP(A146,'Från 3L'!$D$1:G165,4,0)=\"NULL\",0,(VLOOKUP(A146,'Från 3L'!$D$1:G165,4,0))))","v":0},{"$f":"IF(ISNA(VLOOKUP(A146,'Från 3L'!$D$1:G165,2,0)),\" \",IF(VLOOKUP(A146,'Från 3L'!$D$1:G165,2,0)=\"NULL\",0,(VLOOKUP(A146,'Från 3L'!$D$1:G165,2,0))))","v":-0.214}]
[6212,"Mobil- och IP-telefoni",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A147,'Från 3L'!$D$1:G166,4,0)),\" \",IF(VLOOKUP(A147,'Från 3L'!$D$1:G166,4,0)=\"NULL\",0,(VLOOKUP(A147,'Från 3L'!$D$1:G166,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A147,'Från 3L'!$D$1:G166,2,0)),\" \",IF(VLOOKUP(A147,'Från 3L'!$D$1:G166,2,0)=\"NULL\",0,(VLOOKUP(A147,'Från 3L'!$D$1:G166,2,0))))","v":" "}]
[6230,"Datorkommunikation",null,null,null,null,-1,20,0,-1,{"$f":"IF(ISNA(VLOOKUP(A148,'Från 3L'!$D$1:G167,4,0)),\" \",IF(VLOOKUP(A148,'Från 3L'!$D$1:G167,4,0)=\"NULL\",0,(VLOOKUP(A148,'Från 3L'!$D$1:G167,4,0))))","v":0},-1.147]
[6251,"Postbefordran",null,null,null,null,-2,20,0,-2,{"$f":"IF(ISNA(VLOOKUP(A149,'Från 3L'!$D$1:G168,4,0)),\" \",IF(VLOOKUP(A149,'Från 3L'!$D$1:G168,4,0)=\"NULL\",0,(VLOOKUP(A149,'Från 3L'!$D$1:G168,4,0))))","v":-2},{"$f":"IF(ISNA(VLOOKUP(A149,'Från 3L'!$D$1:G168,2,0)),\" \",IF(VLOOKUP(A149,'Från 3L'!$D$1:G168,2,0)=\"NULL\",0,(VLOOKUP(A149,'Från 3L'!$D$1:G168,2,0))))","v":-3.169}]
[6411,"Styrelsearvode",null,null,null,null,-22,20,0,-22,{"$f":"IF(ISNA(VLOOKUP(A150,'Från 3L'!$D$1:G169,4,0)),\" \",IF(VLOOKUP(A150,'Från 3L'!$D$1:G169,4,0)=\"NULL\",0,(VLOOKUP(A150,'Från 3L'!$D$1:G169,4,0))))","v":-14},{"$f":"IF(ISNA(VLOOKUP(A150,'Från 3L'!$D$1:G169,2,0)),\" \",IF(VLOOKUP(A150,'Från 3L'!$D$1:G169,2,0)=\"NULL\",0,(VLOOKUP(A150,'Från 3L'!$D$1:G169,2,0))))","v":-21.623999999999999}]
[6421,"Revisionsarvode extern revisor",null,null,null,null,-26,6,0.04,-25,{"$f":"IF(ISNA(VLOOKUP(A151,'Från 3L'!$D$1:G170,4,0)),\" \",IF(VLOOKUP(A151,'Från 3L'!$D$1:G170,4,0)=\"NULL\",0,(VLOOKUP(A151,'Från 3L'!$D$1:G170,4,0))))","v":-22},{"$f":"IF(ISNA(VLOOKUP(A151,'Från 3L'!$D$1:G170,2,0)),\" \",IF(VLOOKUP(A151,'Från 3L'!$D$1:G170,2,0)=\"NULL\",0,(VLOOKUP(A151,'Från 3L'!$D$1:G170,2,0))))","v":-30.25}]
[6441,"Årsredovisning tryck",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A152,'Från 3L'!$D$1:G171,4,0)),\" \",IF(VLOOKUP(A152,'Från 3L'!$D$1:G171,4,0)=\"NULL\",0,(VLOOKUP(A152,'Från 3L'!$D$1:G171,4,0))))","v":-2},{"$f":"IF(ISNA(VLOOKUP(A152,'Från 3L'!$D$1:G171,2,0)),\" \",IF(VLOOKUP(A152,'Från 3L'!$D$1:G171,2,0)=\"NULL\",0,(VLOOKUP(A152,'Från 3L'!$D$1:G171,2,0))))","v":-2.3250000000000002}]
[6451,"Föreningsstämma/medlemsmöten",null,null,null,null,-2,20,0,-2,{"$f":"IF(ISNA(VLOOKUP(A153,'Från 3L'!$D$1:G172,4,0)),\" \",IF(VLOOKUP(A153,'Från 3L'!$D$1:G172,4,0)=\"NULL\",0,(VLOOKUP(A153,'Från 3L'!$D$1:G172,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A153,'Från 3L'!$D$1:G172,2,0)),\" \",IF(VLOOKUP(A153,'Från 3L'!$D$1:G172,2,0)=\"NULL\",0,(VLOOKUP(A153,'Från 3L'!$D$1:G172,2,0))))","v":" "}]
[6461,"Kostnader för styrelsemöten",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A154,'Från 3L'!$D$1:G173,4,0)),\" \",IF(VLOOKUP(A154,'Från 3L'!$D$1:G173,4,0)=\"NULL\",0,(VLOOKUP(A154,'Från 3L'!$D$1:G173,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A154,'Från 3L'!$D$1:G173,2,0)),\" \",IF(VLOOKUP(A154,'Från 3L'!$D$1:G173,2,0)=\"NULL\",0,(VLOOKUP(A154,'Från 3L'!$D$1:G173,2,0))))","v":" "}]
[6471,"Föreningsgemensamma aktivitet.",null,null,null,null,-5,20,0,-5,{"$f":"IF(ISNA(VLOOKUP(A155,'Från 3L'!$D$1:G174,4,0)),\" \",IF(VLOOKUP(A155,'Från 3L'!$D$1:G174,4,0)=\"NULL\",0,(VLOOKUP(A155,'Från 3L'!$D$1:G174,4,0))))","v":0},{"$f":"IF(ISNA(VLOOKUP(A155,'Från 3L'!$D$1:G174,2,0)),\" \",IF(VLOOKUP(A155,'Från 3L'!$D$1:G174,2,0)=\"NULL\",0,(VLOOKUP(A155,'Från 3L'!$D$1:G174,2,0))))","v":-4.7530000000000001}]
[6481,"Ek förvaltning grundavtal",null,null,null,null,{"$f":"'arvode Fastum'!B21/1000*-1","v":-71.25},22,1.7857142857142856E-2,-70,{"$f":"IF(ISNA(VLOOKUP(A156,'Från 3L'!$D$1:G175,4,0)),\" \",IF(VLOOKUP(A156,'Från 3L'!$D$1:G175,4,0)=\"NULL\",0,(VLOOKUP(A156,'Från 3L'!$D$1:G175,4,0))))","v":-70},{"$f":"IF(ISNA(VLOOKUP(A156,'Från 3L'!$D$1:G175,2,0)),\" \",IF(VLOOKUP(A156,'Från 3L'!$D$1:G175,2,0)=\"NULL\",0,(VLOOKUP(A156,'Från 3L'!$D$1:G175,2,0))))","v":-67.376000000000005}]
[6482,"Ek förvaltning extradeb.",null,null,null,null,-2,20,0,-2,{"$f":"IF(ISNA(VLOOKUP(A157,'Från 3L'!$D$1:G176,4,0)),\" \",IF(VLOOKUP(A157,'Från 3L'!$D$1:G176,4,0)=\"NULL\",0,(VLOOKUP(A157,'Från 3L'!$D$1:G176,4,0))))","v":-2},{"$f":"IF(ISNA(VLOOKUP(A157,'Från 3L'!$D$1:G176,2,0)),\" \",IF(VLOOKUP(A157,'Från 3L'!$D$1:G176,2,0)=\"NULL\",0,(VLOOKUP(A157,'Från 3L'!$D$1:G176,2,0))))","v":-2.238}]
[6489,"Avgifter Bolagsverket",null,null,null,null,0,null,{"$f":"IF(J158=0,0,(G158-J158)/J158)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A158,'Från 3L'!$D$1:G177,4,0)),\" \",IF(VLOOKUP(A158,'Från 3L'!$D$1:G177,4,0)=\"NULL\",0,(VLOOKUP(A158,'Från 3L'!$D$1:G177,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A158,'Från 3L'!$D$1:G177,2,0)),\" \",IF(VLOOKUP(A158,'Från 3L'!$D$1:G177,2,0)=\"NULL\",0,(VLOOKUP(A158,'Från 3L'!$D$1:G177,2,0))))","v":" "}]
[6490,"Övriga förvaltningskostnader",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A159,'Från 3L'!$D$1:G178,4,0)),\" \",IF(VLOOKUP(A159,'Från 3L'!$D$1:G178,4,0)=\"NULL\",0,(VLOOKUP(A159,'Från 3L'!$D$1:G178,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A159,'Från 3L'!$D$1:G178,2,0)),\" \",IF(VLOOKUP(A159,'Från 3L'!$D$1:G178,2,0)=\"NULL\",0,(VLOOKUP(A159,'Från 3L'!$D$1:G178,2,0))))","v":" "}]
[6514,"Underhållsplan",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A160,'Från 3L'!$D$1:G179,4,0)),\" \",IF(VLOOKUP(A160,'Från 3L'!$D$1:G179,4,0)=\"NULL\",0,(VLOOKUP(A160,'Från 3L'!$D$1:G179,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A160,'Från 3L'!$D$1:G179,2,0)),\" \",IF(VLOOKUP(A160,'Från 3L'!$D$1:G179,2,0)=\"NULL\",0,(VLOOKUP(A160,'Från 3L'!$D$1:G179,2,0))))","v":" "}]
[6551,"Konsultarvoden",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A161,'Från 3L'!$D$1:G180,4,0)),\" \",IF(VLOOKUP(A161,'Från 3L'!$D$1:G180,4,0)=\"NULL\",0,(VLOOKUP(A161,'Från 3L'!$D$1:G180,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A161,'Från 3L'!$D$1:G180,2,0)),\" \",IF(VLOOKUP(A161,'Från 3L'!$D$1:G180,2,0)=\"NULL\",0,(VLOOKUP(A161,'Från 3L'!$D$1:G180,2,0))))","v":" "}]
[6571,"Bankkostnader",null,null,null,null,-3,20,0,-3,{"$f":"IF(ISNA(VLOOKUP(A162,'Från 3L'!$D$1:G181,4,0)),\" \",IF(VLOOKUP(A162,'Från 3L'!$D$1:G181,4,0)=\"NULL\",0,(VLOOKUP(A162,'Från 3L'!$D$1:G181,4,0))))","v":-3},{"$f":"IF(ISNA(VLOOKUP(A162,'Från 3L'!$D$1:G181,2,0)),\" \",IF(VLOOKUP(A162,'Från 3L'!$D$1:G181,2,0)=\"NULL\",0,(VLOOKUP(A162,'Från 3L'!$D$1:G181,2,0))))","v":-3.55}]
[6581,"Advokat- och rättegångskostn",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A163,'Från 3L'!$D$1:G182,4,0)),\" \",IF(VLOOKUP(A163,'Från 3L'!$D$1:G182,4,0)=\"NULL\",0,(VLOOKUP(A163,'Från 3L'!$D$1:G182,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A163,'Från 3L'!$D$1:G182,2,0)),\" \",IF(VLOOKUP(A163,'Från 3L'!$D$1:G182,2,0)=\"NULL\",0,(VLOOKUP(A163,'Från 3L'!$D$1:G182,2,0))))","v":" "}]
[6591,"Övriga externa tjänster",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A164,'Från 3L'!$D$1:G183,4,0)),\" \",IF(VLOOKUP(A164,'Från 3L'!$D$1:G183,4,0)=\"NULL\",0,(VLOOKUP(A164,'Från 3L'!$D$1:G183,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A164,'Från 3L'!$D$1:G183,2,0)),\" \",IF(VLOOKUP(A164,'Från 3L'!$D$1:G183,2,0)=\"NULL\",0,(VLOOKUP(A164,'Från 3L'!$D$1:G183,2,0))))","v":" "}]
[6981,"Medlem/föreningsavg, avdragsg",null,null,null,null,-3,20,0,-3,{"$f":"IF(ISNA(VLOOKUP(A165,'Från 3L'!$D$1:G184,4,0)),\" \",IF(VLOOKUP(A165,'Från 3L'!$D$1:G184,4,0)=\"NULL\",0,(VLOOKUP(A165,'Från 3L'!$D$1:G184,4,0))))","v":-3},{"$f":"IF(ISNA(VLOOKUP(A165,'Från 3L'!$D$1:G184,2,0)),\" \",IF(VLOOKUP(A165,'Från 3L'!$D$1:G184,2,0)=\"NULL\",0,(VLOOKUP(A165,'Från 3L'!$D$1:G184,2,0))))","v":-3.464}]
[null,"Fri rad",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A166,'Från 3L'!$D$1:G185,4,0)),\" \",IF(VLOOKUP(A166,'Från 3L'!$D$1:G185,4,0)=\"NULL\",0,(VLOOKUP(A166,'Från 3L'!$D$1:G185,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A166,'Från 3L'!$D$1:G185,2,0)),\" \",IF(VLOOKUP(A166,'Från 3L'!$D$1:G185,2,0)=\"NULL\",0,(VLOOKUP(A166,'Från 3L'!$D$1:G185,2,0))))","v":" "}]
[6991,"Övr ext kostnader, avdragsgill",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A167,'Från 3L'!$D$1:G186,4,0)),\" \",IF(VLOOKUP(A167,'Från 3L'!$D$1:G186,4,0)=\"NULL\",0,(VLOOKUP(A167,'Från 3L'!$D$1:G186,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A167,'Från 3L'!$D$1:G186,2,0)),\" \",IF(VLOOKUP(A167,'Från 3L'!$D$1:G186,2,0)=\"NULL\",0,(VLOOKUP(A167,'Från 3L'!$D$1:G186,2,0))))","v":" "}]
[6993,"Gåvor",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A168,'Från 3L'!$D$1:G187,4,0)),\" \",IF(VLOOKUP(A168,'Från 3L'!$D$1:G187,4,0)=\"NULL\",0,(VLOOKUP(A168,'Från 3L'!$D$1:G187,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A168,'Från 3L'!$D$1:G187,2,0)),\" \",IF(VLOOKUP(A168,'Från 3L'!$D$1:G187,2,0)=\"NULL\",0,(VLOOKUP(A168,'Från 3L'!$D$1:G187,2,0))))","v":" "}]
[null,"Summa administrationskostnader",null,null,null,{"$f":"SUM(F144:F168)","v":0},{"$f":"SUM(G144:G168)","v":-137.25},null,1.6666666666666666E-2,-135,-119,-141.13500000000002]
[null,"Personalkostnader"]
[7011,"Lön fastighetsskötare",null,null,null,0,0,null,{"$f":"IF(J171=0,0,(G171-J171)/J171)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A171,'Från 3L'!$D$1:G190,4,0)),\" \",IF(VLOOKUP(A171,'Från 3L'!$D$1:G190,4,0)=\"NULL\",0,(VLOOKUP(A171,'Från 3L'!$D$1:G190,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A171,'Från 3L'!$D$1:G190,2,0)),\" \",IF(VLOOKUP(A171,'Från 3L'!$D$1:G190,2,0)=\"NULL\",0,(VLOOKUP(A171,'Från 3L'!$D$1:G190,2,0))))","v":" "}]
[7021,"Lön lokalvårdare",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A172,'Från 3L'!$D$1:G191,4,0)),\" \",IF(VLOOKUP(A172,'Från 3L'!$D$1:G191,4,0)=\"NULL\",0,(VLOOKUP(A172,'Från 3L'!$D$1:G191,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A172,'Från 3L'!$D$1:G191,2,0)),\" \",IF(VLOOKUP(A172,'Från 3L'!$D$1:G191,2,0)=\"NULL\",0,(VLOOKUP(A172,'Från 3L'!$D$1:G191,2,0))))","v":" "}]
[7031,"Lön vicevärd",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A173,'Från 3L'!$D$1:G192,4,0)),\" \",IF(VLOOKUP(A173,'Från 3L'!$D$1:G192,4,0)=\"NULL\",0,(VLOOKUP(A173,'Från 3L'!$D$1:G192,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A173,'Från 3L'!$D$1:G192,2,0)),\" \",IF(VLOOKUP(A173,'Från 3L'!$D$1:G192,2,0)=\"NULL\",0,(VLOOKUP(A173,'Från 3L'!$D$1:G192,2,0))))","v":" "}]
[7061,"Övriga löner",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A174,'Från 3L'!$D$1:G193,4,0)),\" \",IF(VLOOKUP(A174,'Från 3L'!$D$1:G193,4,0)=\"NULL\",0,(VLOOKUP(A174,'Från 3L'!$D$1:G193,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A174,'Från 3L'!$D$1:G193,2,0)),\" \",IF(VLOOKUP(A174,'Från 3L'!$D$1:G193,2,0)=\"NULL\",0,(VLOOKUP(A174,'Från 3L'!$D$1:G193,2,0))))","v":" "}]
[7311,"Telefonersättningar",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A175,'Från 3L'!$D$1:G194,4,0)),\" \",IF(VLOOKUP(A175,'Från 3L'!$D$1:G194,4,0)=\"NULL\",0,(VLOOKUP(A175,'Från 3L'!$D$1:G194,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A175,'Från 3L'!$D$1:G194,2,0)),\" \",IF(VLOOKUP(A175,'Från 3L'!$D$1:G194,2,0)=\"NULL\",0,(VLOOKUP(A175,'Från 3L'!$D$1:G194,2,0))))","v":" "}]
[7331,"Bilersättning, skattefri",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A176,'Från 3L'!$D$1:G195,4,0)),\" \",IF(VLOOKUP(A176,'Från 3L'!$D$1:G195,4,0)=\"NULL\",0,(VLOOKUP(A176,'Från 3L'!$D$1:G195,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A176,'Från 3L'!$D$1:G195,2,0)),\" \",IF(VLOOKUP(A176,'Från 3L'!$D$1:G195,2,0)=\"NULL\",0,(VLOOKUP(A176,'Från 3L'!$D$1:G195,2,0))))","v":" "}]
[7332,"Bilersättning, skattepliktig",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A177,'Från 3L'!$D$1:G196,4,0)),\" \",IF(VLOOKUP(A177,'Från 3L'!$D$1:G196,4,0)=\"NULL\",0,(VLOOKUP(A177,'Från 3L'!$D$1:G196,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A177,'Från 3L'!$D$1:G196,2,0)),\" \",IF(VLOOKUP(A177,'Från 3L'!$D$1:G196,2,0)=\"NULL\",0,(VLOOKUP(A177,'Från 3L'!$D$1:G196,2,0))))","v":" "}]
[7511,"Soc avg för löner och ersättn",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A178,'Från 3L'!$D$1:G197,4,0)),\" \",IF(VLOOKUP(A178,'Från 3L'!$D$1:G197,4,0)=\"NULL\",0,(VLOOKUP(A178,'Från 3L'!$D$1:G197,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A178,'Från 3L'!$D$1:G197,2,0)),\" \",IF(VLOOKUP(A178,'Från 3L'!$D$1:G197,2,0)=\"NULL\",0,(VLOOKUP(A178,'Från 3L'!$D$1:G197,2,0))))","v":" "}]
[7516,"Sociala avgifter på arvoden",null,null,null,0,{"$f":"'kostn med flera BN'!B38","v":-7},null,0,-7,{"$f":"IF(ISNA(VLOOKUP(A179,'Från 3L'!$D$1:G198,4,0)),\" \",IF(VLOOKUP(A179,'Från 3L'!$D$1:G198,4,0)=\"NULL\",0,(VLOOKUP(A179,'Från 3L'!$D$1:G198,4,0))))","v":-5},{"$f":"IF(ISNA(VLOOKUP(A179,'Från 3L'!$D$1:G198,2,0)),\" \",IF(VLOOKUP(A179,'Från 3L'!$D$1:G198,2,0)=\"NULL\",0,(VLOOKUP(A179,'Från 3L'!$D$1:G198,2,0))))","v":-6.7939999999999996}]
[7571,"Premier för AMF",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A180,'Från 3L'!$D$1:G199,4,0)),\" \",IF(VLOOKUP(A180,'Från 3L'!$D$1:G199,4,0)=\"NULL\",0,(VLOOKUP(A180,'Från 3L'!$D$1:G199,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A180,'Från 3L'!$D$1:G199,2,0)),\" \",IF(VLOOKUP(A180,'Från 3L'!$D$1:G199,2,0)=\"NULL\",0,(VLOOKUP(A180,'Från 3L'!$D$1:G199,2,0))))","v":" "}]
[7531,"Sk löneskatt på löner/ ersättn",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A181,'Från 3L'!$D$1:G200,4,0)),\" \",IF(VLOOKUP(A181,'Från 3L'!$D$1:G200,4,0)=\"NULL\",0,(VLOOKUP(A181,'Från 3L'!$D$1:G200,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A181,'Från 3L'!$D$1:G200,2,0)),\" \",IF(VLOOKUP(A181,'Från 3L'!$D$1:G200,2,0)=\"NULL\",0,(VLOOKUP(A181,'Från 3L'!$D$1:G200,2,0))))","v":" "}]
[7611,"Utbildning kurs/konf/seminarie",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A182,'Från 3L'!$D$1:G201,4,0)),\" \",IF(VLOOKUP(A182,'Från 3L'!$D$1:G201,4,0)=\"NULL\",0,(VLOOKUP(A182,'Från 3L'!$D$1:G201,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A182,'Från 3L'!$D$1:G201,2,0)),\" \",IF(VLOOKUP(A182,'Från 3L'!$D$1:G201,2,0)=\"NULL\",0,(VLOOKUP(A182,'Från 3L'!$D$1:G201,2,0))))","v":" "}]
[null,"Summa personalkostnader",null,null,null,{"$f":"SUM(F171:F182)","v":0},{"$f":"SUM(G171:G182)","v":-7},null,0,-7,{"$f":"SUM(K171:K182)","v":-5},{"$f":"SUM(L171:L182)","v":-6.7939999999999996}]
[null,"Fastighetsskatt och fastighetsavgift "]
[4801,"Fastighetsskatt",null,null,null,{"$f":"skatteberäkning!I15/1000*-1","v":0},{"$f":"skatteberäkning!I15/1000*-1","v":0},null,{"$f":"IF(J185=0,0,(G185-J185)/J185)","v":0},{"$f":"'ber. fyllnadsinbetalning'!I16/-1000","v":0},{"$f":"IF(ISNA(VLOOKUP(A185,'Från 3L'!$D$1:G204,4,0)),\" \",IF(VLOOKUP(A185,'Från 3L'!$D$1:G204,4,0)=\"NULL\",0,(VLOOKUP(A185,'Från 3L'!$D$1:G204,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A185,'Från 3L'!$D$1:G204,2,0)),\" \",IF(VLOOKUP(A185,'Från 3L'!$D$1:G204,2,0)=\"NULL\",0,(VLOOKUP(A185,'Från 3L'!$D$1:G204,2,0))))","v":" "}]
[4802,"Kommunal fastighetsavgift",null,null,null,null,{"$f":"((skatteberäkning!I17/1000)+(skatteberäkning!I20/1000))*-1","v":-170.86799999999999},20,2.0607103178869587E-2,{"$f":"'ber. fyllnadsinbetalning'!I24/-1000","v":-167.41800000000001},{"$f":"IF(ISNA(VLOOKUP(A186,'Från 3L'!$D$1:G205,4,0)),\" \",IF(VLOOKUP(A186,'Från 3L'!$D$1:G205,4,0)=\"NULL\",0,(VLOOKUP(A186,'Från 3L'!$D$1:G205,4,0))))","v":-167},{"$f":"IF(ISNA(VLOOKUP(A186,'Från 3L'!$D$1:G205,2,0)),\" \",IF(VLOOKUP(A186,'Från 3L'!$D$1:G205,2,0)=\"NULL\",0,(VLOOKUP(A186,'Från 3L'!$D$1:G205,2,0))))","v":-163.95599999999999}]
[4803,"Fast.skatt/avgift ändrad tax",null,null,null,null,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A187,'Från 3L'!$D$1:G206,4,0)),\" \",IF(VLOOKUP(A187,'Från 3L'!$D$1:G206,4,0)=\"NULL\",0,(VLOOKUP(A187,'Från 3L'!$D$1:G206,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A187,'Från 3L'!$D$1:G206,2,0)),\" \",IF(VLOOKUP(A187,'Från 3L'!$D$1:G206,2,0)=\"NULL\",0,(VLOOKUP(A187,'Från 3L'!$D$1:G206,2,0))))","v":" "}]
[null,"Summa fastighetsskatt och fastighetsavgift",null,null,null,{"$f":"F185+F186+F187","v":0},{"$f":"G185+G186+G187","v":-170.86799999999999},null,2.0607103178869587E-2,-167.41800000000001,{"$f":"SUM(K185:K187)","v":-167},{"$f":"SUM(L185:L187)","v":-163.95599999999999}]
[null,"Summa kostnader fastighetsförvaltning",null,null,null,{"$f":"F98+F142+F169+F183+F188","v":0},{"$f":"G98+G142+G169+G183+G188","v":-731.11799999999994},null,-0.13005433010716105,-840.41800000000001,-1054,-895.97299999999996]
[null,"RESULTAT FÖRE AVSKRIVNINGAR",null,null,null,{"$f":"F69+F189","v":0},{"$f":"G69+G189","v":1242.8820000000001},null,0.13652382720271566,1093.5819999999999,935,1093.2429999999999]
[null,"Avskrivningar"]
[7821,"Avskrivning byggnader",null,null,null,null,{"$f":"L192","v":-646.87699999999995},20,-1.901081916538598E-4,-647,{"$f":"IF(ISNA(VLOOKUP(A192,'Från 3L'!$D$1:G211,4,0)),\" \",IF(VLOOKUP(A192,'Från 3L'!$D$1:G211,4,0)=\"NULL\",0,(VLOOKUP(A192,'Från 3L'!$D$1:G211,4,0))))","v":-311},{"$f":"IF(ISNA(VLOOKUP(A192,'Från 3L'!$D$1:G211,2,0)),\" \",IF(VLOOKUP(A192,'Från 3L'!$D$1:G211,2,0)=\"NULL\",0,(VLOOKUP(A192,'Från 3L'!$D$1:G211,2,0))))","v":-646.87699999999995}]
[7823,"Avskrivning ombyggnationer",null,null,null,null,{"$f":"L193","v":" "},null,0,null,{"$f":"IF(ISNA(VLOOKUP(A193,'Från 3L'!$D$1:G212,4,0)),\" \",IF(VLOOKUP(A193,'Från 3L'!$D$1:G212,4,0)=\"NULL\",0,(VLOOKUP(A193,'Från 3L'!$D$1:G212,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A193,'Från 3L'!$D$1:G212,2,0)),\" \",IF(VLOOKUP(A193,'Från 3L'!$D$1:G212,2,0)=\"NULL\",0,(VLOOKUP(A193,'Från 3L'!$D$1:G212,2,0))))","v":" "}]
[7825,"Avskrivning fjärrvärme/bergvärme",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A194,'Från 3L'!$D$1:G213,4,0)),\" \",IF(VLOOKUP(A194,'Från 3L'!$D$1:G213,4,0)=\"NULL\",0,(VLOOKUP(A194,'Från 3L'!$D$1:G213,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A194,'Från 3L'!$D$1:G213,2,0)),\" \",IF(VLOOKUP(A194,'Från 3L'!$D$1:G213,2,0)=\"NULL\",0,(VLOOKUP(A194,'Från 3L'!$D$1:G213,2,0))))","v":" "}]
[7827,"Avskrivning soprum",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A195,'Från 3L'!$D$1:G214,4,0)),\" \",IF(VLOOKUP(A195,'Från 3L'!$D$1:G214,4,0)=\"NULL\",0,(VLOOKUP(A195,'Från 3L'!$D$1:G214,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A195,'Från 3L'!$D$1:G214,2,0)),\" \",IF(VLOOKUP(A195,'Från 3L'!$D$1:G214,2,0)=\"NULL\",0,(VLOOKUP(A195,'Från 3L'!$D$1:G214,2,0))))","v":" "}]
[7829,"Avskrivning tilläggsisolering",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A196,'Från 3L'!$D$1:G215,4,0)),\" \",IF(VLOOKUP(A196,'Från 3L'!$D$1:G215,4,0)=\"NULL\",0,(VLOOKUP(A196,'Från 3L'!$D$1:G215,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A196,'Från 3L'!$D$1:G215,2,0)),\" \",IF(VLOOKUP(A196,'Från 3L'!$D$1:G215,2,0)=\"NULL\",0,(VLOOKUP(A196,'Från 3L'!$D$1:G215,2,0))))","v":" "}]
[7831,"Avskrivning fastighetsförbättringar",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A197,'Från 3L'!$D$1:G216,4,0)),\" \",IF(VLOOKUP(A197,'Från 3L'!$D$1:G216,4,0)=\"NULL\",0,(VLOOKUP(A197,'Från 3L'!$D$1:G216,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A197,'Från 3L'!$D$1:G216,2,0)),\" \",IF(VLOOKUP(A197,'Från 3L'!$D$1:G216,2,0)=\"NULL\",0,(VLOOKUP(A197,'Från 3L'!$D$1:G216,2,0))))","v":" "}]
[7833,"Avskrivning energibesp åtgärder",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A198,'Från 3L'!$D$1:G217,4,0)),\" \",IF(VLOOKUP(A198,'Från 3L'!$D$1:G217,4,0)=\"NULL\",0,(VLOOKUP(A198,'Från 3L'!$D$1:G217,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A198,'Från 3L'!$D$1:G217,2,0)),\" \",IF(VLOOKUP(A198,'Från 3L'!$D$1:G217,2,0)=\"NULL\",0,(VLOOKUP(A198,'Från 3L'!$D$1:G217,2,0))))","v":" "}]
[7835,"Avskrivning rot-program",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A199,'Från 3L'!$D$1:G218,4,0)),\" \",IF(VLOOKUP(A199,'Från 3L'!$D$1:G218,4,0)=\"NULL\",0,(VLOOKUP(A199,'Från 3L'!$D$1:G218,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A199,'Från 3L'!$D$1:G218,2,0)),\" \",IF(VLOOKUP(A199,'Från 3L'!$D$1:G218,2,0)=\"NULL\",0,(VLOOKUP(A199,'Från 3L'!$D$1:G218,2,0))))","v":" "}]
[7837,"Avskrivning ventilationssystem",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A200,'Från 3L'!$D$1:G219,4,0)),\" \",IF(VLOOKUP(A200,'Från 3L'!$D$1:G219,4,0)=\"NULL\",0,(VLOOKUP(A200,'Från 3L'!$D$1:G219,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A200,'Från 3L'!$D$1:G219,2,0)),\" \",IF(VLOOKUP(A200,'Från 3L'!$D$1:G219,2,0)=\"NULL\",0,(VLOOKUP(A200,'Från 3L'!$D$1:G219,2,0))))","v":" "}]
[7843,"Avskrivning garage",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A201,'Från 3L'!$D$1:G220,4,0)),\" \",IF(VLOOKUP(A201,'Från 3L'!$D$1:G220,4,0)=\"NULL\",0,(VLOOKUP(A201,'Från 3L'!$D$1:G220,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A201,'Från 3L'!$D$1:G220,2,0)),\" \",IF(VLOOKUP(A201,'Från 3L'!$D$1:G220,2,0)=\"NULL\",0,(VLOOKUP(A201,'Från 3L'!$D$1:G220,2,0))))","v":" "}]
[7861,"Avskrivning markanl./motorvärmare",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A202,'Från 3L'!$D$1:G221,4,0)),\" \",IF(VLOOKUP(A202,'Från 3L'!$D$1:G221,4,0)=\"NULL\",0,(VLOOKUP(A202,'Från 3L'!$D$1:G221,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A202,'Från 3L'!$D$1:G221,2,0)),\" \",IF(VLOOKUP(A202,'Från 3L'!$D$1:G221,2,0)=\"NULL\",0,(VLOOKUP(A202,'Från 3L'!$D$1:G221,2,0))))","v":" "}]
[7871,"Avskrivning mask./ tekn anläggn",null,null,null,null,-58,20,0,-58,{"$f":"IF(ISNA(VLOOKUP(A203,'Från 3L'!$D$1:G222,4,0)),\" \",IF(VLOOKUP(A203,'Från 3L'!$D$1:G222,4,0)=\"NULL\",0,(VLOOKUP(A203,'Från 3L'!$D$1:G222,4,0))))","v":-41},{"$f":"IF(ISNA(VLOOKUP(A203,'Från 3L'!$D$1:G222,2,0)),\" \",IF(VLOOKUP(A203,'Från 3L'!$D$1:G222,2,0)=\"NULL\",0,(VLOOKUP(A203,'Från 3L'!$D$1:G222,2,0))))","v":-30.701000000000001}]
[7881,"Avskrivning inventarier/verktyg",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A204,'Från 3L'!$D$1:G223,4,0)),\" \",IF(VLOOKUP(A204,'Från 3L'!$D$1:G223,4,0)=\"NULL\",0,(VLOOKUP(A204,'Från 3L'!$D$1:G223,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A204,'Från 3L'!$D$1:G223,2,0)),\" \",IF(VLOOKUP(A204,'Från 3L'!$D$1:G223,2,0)=\"NULL\",0,(VLOOKUP(A204,'Från 3L'!$D$1:G223,2,0))))","v":" "}]
[7892,"Avskrivning installation kabel-tv",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A205,'Från 3L'!$D$1:G224,4,0)),\" \",IF(VLOOKUP(A205,'Från 3L'!$D$1:G224,4,0)=\"NULL\",0,(VLOOKUP(A205,'Från 3L'!$D$1:G224,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A205,'Från 3L'!$D$1:G224,2,0)),\" \",IF(VLOOKUP(A205,'Från 3L'!$D$1:G224,2,0)=\"NULL\",0,(VLOOKUP(A205,'Från 3L'!$D$1:G224,2,0))))","v":" "}]
[7894,"Avskrivning installation bredband",null,null,null,null," ",null,0,null,{"$f":"IF(ISNA(VLOOKUP(A206,'Från 3L'!$D$1:G225,4,0)),\" \",IF(VLOOKUP(A206,'Från 3L'!$D$1:G225,4,0)=\"NULL\",0,(VLOOKUP(A206,'Från 3L'!$D$1:G225,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A206,'Från 3L'!$D$1:G225,2,0)),\" \",IF(VLOOKUP(A206,'Från 3L'!$D$1:G225,2,0)=\"NULL\",0,(VLOOKUP(A206,'Från 3L'!$D$1:G225,2,0))))","v":" "}]
[null,"Summa avskrivningar",null,null,null,{"$f":"SUM(F192:F206)","v":0},{"$f":"SUM(G192:G206)","v":-704.87699999999995},null,-1.7446808510645007E-4,-705,-352,-677.57799999999997]
[null,"RESULTAT FÖRE FINANSIELLA POSTER",null,null,null,{"$f":"F190+F207","v":0},{"$f":"G190+G207","v":538.00500000000011},null,0.38453402370670869,388.58199999999988,583,415.66499999999996]
[null,"Resultat från finansiella poster"]
[null,"Resultat från aktier och andelar"]
[8221,"Res fsg vp/långf ford ftg",null,null,null,0,0,null,{"$f":"IF(J211=0,0,(G211-J211)/J211)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A211,'Från 3L'!$D$1:G230,4,0)),\" \",IF(VLOOKUP(A211,'Från 3L'!$D$1:G230,4,0)=\"NULL\",0,(VLOOKUP(A211,'Från 3L'!$D$1:G230,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A211,'Från 3L'!$D$1:G230,2,0)),\" \",IF(VLOOKUP(A211,'Från 3L'!$D$1:G230,2,0)=\"NULL\",0,(VLOOKUP(A211,'Från 3L'!$D$1:G230,2,0))))","v":" "}]
[null,"Fri rad",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A212,'Från 3L'!$D$1:G231,4,0)),\" \",IF(VLOOKUP(A212,'Från 3L'!$D$1:G231,4,0)=\"NULL\",0,(VLOOKUP(A212,'Från 3L'!$D$1:G231,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A212,'Från 3L'!$D$1:G231,2,0)),\" \",IF(VLOOKUP(A212,'Från 3L'!$D$1:G231,2,0)=\"NULL\",0,(VLOOKUP(A212,'Från 3L'!$D$1:G231,2,0))))","v":" "}]
[8351,"Res vid fsg av kortfr plac",null,null,null,0,0,null,{"$f":"IF(J213=0,0,(G213-J213)/J213)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A213,'Från 3L'!$D$1:G232,4,0)),\" \",IF(VLOOKUP(A213,'Från 3L'!$D$1:G232,4,0)=\"NULL\",0,(VLOOKUP(A213,'Från 3L'!$D$1:G232,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A213,'Från 3L'!$D$1:G232,2,0)),\" \",IF(VLOOKUP(A213,'Från 3L'!$D$1:G232,2,0)=\"NULL\",0,(VLOOKUP(A213,'Från 3L'!$D$1:G232,2,0))))","v":" "}]
[8381,"Åtf av nedskr av kortfr plac",null,null,null,0,0,null,{"$f":"IF(J214=0,0,(G214-J214)/J214)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A214,'Från 3L'!$D$1:G233,4,0)),\" \",IF(VLOOKUP(A214,'Från 3L'!$D$1:G233,4,0)=\"NULL\",0,(VLOOKUP(A214,'Från 3L'!$D$1:G233,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A214,'Från 3L'!$D$1:G233,2,0)),\" \",IF(VLOOKUP(A214,'Från 3L'!$D$1:G233,2,0)=\"NULL\",0,(VLOOKUP(A214,'Från 3L'!$D$1:G233,2,0))))","v":" "}]
[null,"Summa resultat från aktier och andelar",null,null,null,{"$f":"SUM(F211:F214)","v":0},{"$f":"SUM(G211:G214)","v":0},null,{"$f":"IF(J215=0,0,(G215-J215)/J215)","v":0},0,0,0]
[null,"Ränteintäkter"]
[8310,"Ränteint från omsättn.tillg.",null,null,null,0,0,null,{"$f":"IF(J217=0,0,(G217-J217)/J217)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A217,'Från 3L'!$D$1:G236,4,0)),\" \",IF(VLOOKUP(A217,'Från 3L'!$D$1:G236,4,0)=\"NULL\",0,(VLOOKUP(A217,'Från 3L'!$D$1:G236,4,0))))","v":0},{"$f":"IF(ISNA(VLOOKUP(A217,'Från 3L'!$D$1:G236,2,0)),\" \",IF(VLOOKUP(A217,'Från 3L'!$D$1:G236,2,0)=\"NULL\",0,(VLOOKUP(A217,'Från 3L'!$D$1:G236,2,0))))","v":0.218}]
[8311,"Ränteintäkter från bank",null,null,null,0,1,12,0,1,{"$f":"IF(ISNA(VLOOKUP(A218,'Från 3L'!$D$1:G237,4,0)),\" \",IF(VLOOKUP(A218,'Från 3L'!$D$1:G237,4,0)=\"NULL\",0,(VLOOKUP(A218,'Från 3L'!$D$1:G237,4,0))))","v":4},{"$f":"IF(ISNA(VLOOKUP(A218,'Från 3L'!$D$1:G237,2,0)),\" \",IF(VLOOKUP(A218,'Från 3L'!$D$1:G237,2,0)=\"NULL\",0,(VLOOKUP(A218,'Från 3L'!$D$1:G237,2,0))))","v":0.78600000000000003}]
[8313,"Ränteint från räntederivat",null,null,null,{"$f":"'SWAP-avtal'!F24","v":0},{"$f":"'SWAP-avtal'!F24","v":0},null,0,0,{"$f":"IF(ISNA(VLOOKUP(A219,'Från 3L'!$D$1:G238,4,0)),\" \",IF(VLOOKUP(A219,'Från 3L'!$D$1:G238,4,0)=\"NULL\",0,(VLOOKUP(A219,'Från 3L'!$D$1:G238,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A219,'Från 3L'!$D$1:G238,2,0)),\" \",IF(VLOOKUP(A219,'Från 3L'!$D$1:G238,2,0)=\"NULL\",0,(VLOOKUP(A219,'Från 3L'!$D$1:G238,2,0))))","v":" "}]
[8314,"Skattefria ränteintäkter",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A220,'Från 3L'!$D$1:G239,4,0)),\" \",IF(VLOOKUP(A220,'Från 3L'!$D$1:G239,4,0)=\"NULL\",0,(VLOOKUP(A220,'Från 3L'!$D$1:G239,4,0))))","v":0},{"$f":"IF(ISNA(VLOOKUP(A220,'Från 3L'!$D$1:G239,2,0)),\" \",IF(VLOOKUP(A220,'Från 3L'!$D$1:G239,2,0)=\"NULL\",0,(VLOOKUP(A220,'Från 3L'!$D$1:G239,2,0))))","v":8.6999999999999994E-2}]
[8390,"Övriga finansiella intäkter",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A221,'Från 3L'!$D$1:G240,4,0)),\" \",IF(VLOOKUP(A221,'Från 3L'!$D$1:G240,4,0)=\"NULL\",0,(VLOOKUP(A221,'Från 3L'!$D$1:G240,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A221,'Från 3L'!$D$1:G240,2,0)),\" \",IF(VLOOKUP(A221,'Från 3L'!$D$1:G240,2,0)=\"NULL\",0,(VLOOKUP(A221,'Från 3L'!$D$1:G240,2,0))))","v":" "}]
[null,"Summa ränteintäkter",null,null,null,{"$f":"SUM(F217:F221)","v":0},{"$f":"SUM(G217:G221)","v":1},null,0,1,4,1.091]
[null,"Räntekostnader"]
[8415,"Räntekostn för fastighetslån",null,null,null,null,{"$f":"-kapital!F110","v":-290.12129246575341},null,-0.13396629114700473,-335,{"$f":"IF(ISNA(VLOOKUP(A224,'Från 3L'!$D$1:G243,4,0)),\" \",IF(VLOOKUP(A224,'Från 3L'!$D$1:G243,4,0)=\"NULL\",0,(VLOOKUP(A224,'Från 3L'!$D$1:G243,4,0))))","v":-488},{"$f":"IF(ISNA(VLOOKUP(A224,'Från 3L'!$D$1:G243,2,0)),\" \",IF(VLOOKUP(A224,'Från 3L'!$D$1:G243,2,0)=\"NULL\",0,(VLOOKUP(A224,'Från 3L'!$D$1:G243,2,0))))","v":-436.97699999999998}]
[8414,"Räntekostn på byggn.kreditiv",null,null,null,0,null,null,{"$f":"IF(J225=0,0,(G225-J225)/J225)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A225,'Från 3L'!$D$1:G244,4,0)),\" \",IF(VLOOKUP(A225,'Från 3L'!$D$1:G244,4,0)=\"NULL\",0,(VLOOKUP(A225,'Från 3L'!$D$1:G244,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A225,'Från 3L'!$D$1:G244,2,0)),\" \",IF(VLOOKUP(A225,'Från 3L'!$D$1:G244,2,0)=\"NULL\",0,(VLOOKUP(A225,'Från 3L'!$D$1:G244,2,0))))","v":" "}]
[8424,"Räntekostn för räntederivat",null,null,null,{"$f":"-'SWAP-avtal'!F45","v":0},{"$f":"-'SWAP-avtal'!F45","v":0},null,{"$f":"IF(J226=0,0,(G226-J226)/J226)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A226,'Från 3L'!$D$1:G245,4,0)),\" \",IF(VLOOKUP(A226,'Från 3L'!$D$1:G245,4,0)=\"NULL\",0,(VLOOKUP(A226,'Från 3L'!$D$1:G245,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A226,'Från 3L'!$D$1:G245,2,0)),\" \",IF(VLOOKUP(A226,'Från 3L'!$D$1:G245,2,0)=\"NULL\",0,(VLOOKUP(A226,'Från 3L'!$D$1:G245,2,0))))","v":" "}]
[null,"Summa räntekostnader",null,null,null,{"$f":"SUM(F224:F226)","v":0},{"$f":"SUM(G224:G226)","v":-290.12129246575341},null,{"$f":"IF(J227=0,0,(G227-J227)/J227)","v":-0.13396629114700473},-335,-488,-436.97699999999998]
[null,"Ledig rubrik"]
[1000,"Fri rad",null,null,null,null,0,null,{"$f":"IF(J229=0,0,(G229-J229)/J229)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A229,'Från 3L'!$D$1:G248,4,0)),\" \",IF(VLOOKUP(A229,'Från 3L'!$D$1:G248,4,0)=\"NULL\",0,(VLOOKUP(A229,'Från 3L'!$D$1:G248,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A229,'Från 3L'!$D$1:G248,2,0)),\" \",IF(VLOOKUP(A229,'Från 3L'!$D$1:G248,2,0)=\"NULL\",0,(VLOOKUP(A229,'Från 3L'!$D$1:G248,2,0))))","v":" "}]
[null,"Summa",null,null,null,{"$f":"F229","v":0},{"$f":"G229","v":0},null,0,0,{"$f":"SUM(K229)","v":0},{"$f":"SUM(L229)","v":0}]
[null,"Övriga räntekostnader och liknande resultatposter"]
[8422,"Dröjsmålsräntor på lev.skulder",null,null,null,0,0,null,{"$f":"IF(J232=0,0,(G232-J232)/J232)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A232,'Från 3L'!$D$1:G251,4,0)),\" \",IF(VLOOKUP(A232,'Från 3L'!$D$1:G251,4,0)=\"NULL\",0,(VLOOKUP(A232,'Från 3L'!$D$1:G251,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A232,'Från 3L'!$D$1:G251,2,0)),\" \",IF(VLOOKUP(A232,'Från 3L'!$D$1:G251,2,0)=\"NULL\",0,(VLOOKUP(A232,'Från 3L'!$D$1:G251,2,0))))","v":" "}]
[8423,"Räntekostn ej avdragsgilla",null,null,null,0,0,null,{"$f":"IF(J233=0,0,(G233-J233)/J233)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A233,'Från 3L'!$D$1:G252,4,0)),\" \",IF(VLOOKUP(A233,'Från 3L'!$D$1:G252,4,0)=\"NULL\",0,(VLOOKUP(A233,'Från 3L'!$D$1:G252,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A233,'Från 3L'!$D$1:G252,2,0)),\" \",IF(VLOOKUP(A233,'Från 3L'!$D$1:G252,2,0)=\"NULL\",0,(VLOOKUP(A233,'Från 3L'!$D$1:G252,2,0))))","v":" "}]
[8491,"Övriga finansiella kostnader",null,null,null,0,0,null,0,0,{"$f":"IF(ISNA(VLOOKUP(A234,'Från 3L'!$D$1:G253,4,0)),\" \",IF(VLOOKUP(A234,'Från 3L'!$D$1:G253,4,0)=\"NULL\",0,(VLOOKUP(A234,'Från 3L'!$D$1:G253,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A234,'Från 3L'!$D$1:G253,2,0)),\" \",IF(VLOOKUP(A234,'Från 3L'!$D$1:G253,2,0)=\"NULL\",0,(VLOOKUP(A234,'Från 3L'!$D$1:G253,2,0))))","v":" "}]
[null,"Summa övriga räntekostnader och likn. res.poster",null,null,null,{"$f":"SUM(F232:F234)","v":0},{"$f":"SUM(G232:G234)","v":0},null,0,0,0,0]
[null,"Summa kapitalnetto",null,null,null,{"$f":"F215+F222+F227+F230+F235","v":0},{"$f":"G215+G222+G227+G230+G235","v":-289.12129246575341},null,-0.1343673878270856,-334,{"$f":"K215+K222+K227+K230+K235","v":-484},-435.88599999999997]
[null,"RESULTAT EFTER FINANSIELLA POSTER",null,null,null,{"$f":"F208+F236","v":0},{"$f":"G208+G236","v":248.8837075342467},null,3.55981289682033,54.58199999999988,99,-20.221000000000004]
[null,"Bokslutsdispositioner"]
[3096,"Avsättning till inre fond",null,null,null,null,0,null,{"$f":"IF(J239=0,0,(G239-J239)/J239)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A239,'Från 3L'!$D$1:G258,4,0)),\" \",IF(VLOOKUP(A239,'Från 3L'!$D$1:G258,4,0)=\"NULL\",0,(VLOOKUP(A239,'Från 3L'!$D$1:G258,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A239,'Från 3L'!$D$1:G258,2,0)),\" \",IF(VLOOKUP(A239,'Från 3L'!$D$1:G258,2,0)=\"NULL\",0,(VLOOKUP(A239,'Från 3L'!$D$1:G258,2,0))))","v":" "}]
[8874,"Avsättning till yttre fond",null,null,null,null,0,null,{"$f":"IF(J240=0,0,(G240-J240)/J240)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A240,'Från 3L'!$D$1:G259,4,0)),\" \",IF(VLOOKUP(A240,'Från 3L'!$D$1:G259,4,0)=\"NULL\",0,(VLOOKUP(A240,'Från 3L'!$D$1:G259,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A240,'Från 3L'!$D$1:G259,2,0)),\" \",IF(VLOOKUP(A240,'Från 3L'!$D$1:G259,2,0)=\"NULL\",0,(VLOOKUP(A240,'Från 3L'!$D$1:G259,2,0))))","v":" "}]
[null,"Fri rad",null,null,null,null,0,null,{"$f":"IF(J241=0,0,(G241-J241)/J241)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A241,'Från 3L'!$D$1:G260,4,0)),\" \",IF(VLOOKUP(A241,'Från 3L'!$D$1:G260,4,0)=\"NULL\",0,(VLOOKUP(A241,'Från 3L'!$D$1:G260,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A241,'Från 3L'!$D$1:G260,2,0)),\" \",IF(VLOOKUP(A241,'Från 3L'!$D$1:G260,2,0)=\"NULL\",0,(VLOOKUP(A241,'Från 3L'!$D$1:G260,2,0))))","v":" "}]
[null,"Summa bokslutsdispositioner",null,null,null,{"$f":"SUM(F239:F241)","v":0},{"$f":"SUM(G239:G241)","v":0},null,{"$f":"IF(J242=0,0,(G242-J242)/J242)","v":0},0,0,0]
[null,"Skatter"]
[8911,"Statlig inkomstskatt",null,null,null,null,{"$f":"-skatteberäkning!I25/1000","v":0},null,{"$f":"IF(J244=0,0,(G244-J244)/J244)","v":0},{"$f":"-'ber. fyllnadsinbetalning'!I26/1000","v":0},{"$f":"IF(ISNA(VLOOKUP(A244,'Från 3L'!$D$1:G263,4,0)),\" \",IF(VLOOKUP(A244,'Från 3L'!$D$1:G263,4,0)=\"NULL\",0,(VLOOKUP(A244,'Från 3L'!$D$1:G263,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A244,'Från 3L'!$D$1:G263,2,0)),\" \",IF(VLOOKUP(A244,'Från 3L'!$D$1:G263,2,0)=\"NULL\",0,(VLOOKUP(A244,'Från 3L'!$D$1:G263,2,0))))","v":" "}]
[8921,"Statlig ink.skatt ändrad tax",null,null,null,null,0,null,{"$f":"IF(J245=0,0,(G245-J245)/J245)","v":0},0,{"$f":"IF(ISNA(VLOOKUP(A245,'Från 3L'!$D$1:G264,4,0)),\" \",IF(VLOOKUP(A245,'Från 3L'!$D$1:G264,4,0)=\"NULL\",0,(VLOOKUP(A245,'Från 3L'!$D$1:G264,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A245,'Från 3L'!$D$1:G264,2,0)),\" \",IF(VLOOKUP(A245,'Från 3L'!$D$1:G264,2,0)=\"NULL\",0,(VLOOKUP(A245,'Från 3L'!$D$1:G264,2,0))))","v":" "}]
[null,"Summa skatter",null,null,null,{"$f":"SUM(F244:F245)","v":0},{"$f":"SUM(G244:G245)","v":0},null,{"$f":"IF(J246=0,0,(G246-J246)/J246)","v":0},{"$f":"SUM(J244:J245)","v":0},{"$f":"SUM(K244:K245)","v":0},0]
[null,null,null,null,null,null,".",null,null,null,{"$f":"IF(ISNA(VLOOKUP(A247,'Från 3L'!$D$1:G266,4,0)),\" \",IF(VLOOKUP(A247,'Från 3L'!$D$1:G266,4,0)=\"NULL\",0,(VLOOKUP(A247,'Från 3L'!$D$1:G266,4,0))))","v":" "},{"$f":"IF(ISNA(VLOOKUP(A247,'Från 3L'!$D$1:G266,2,0)),\" \",IF(VLOOKUP(A247,'Från 3L'!$D$1:G266,2,0)=\"NULL\",0,(VLOOKUP(A247,'Från 3L'!$D$1:G266,2,0))))","v":" "}]
[null,"ÅRETS RESULTAT",null,null,null,{"$f":"F237+F242+F246","v":0},{"$f":"G237+G242+G246","v":248.8837075342467},null,{"$f":"I237+I242+I246","v":3.55981289682033},54.58199999999988,{"$f":"+K237+K242+K246","v":99},{"$f":"+L237+L242+L246","v":-20.221000000000004}]
[null,"(vinst+, förlust-)"]
[]
[null,"Avskrivningar",null,null,null,null,{"$f":"G207","v":-704.87699999999995},null,null,{"$f":"J207","v":-705},-352,-677.57799999999997]
[null,"ÅRETS RESULTAT EXKL AVSKRIVNINGAR",null,null,null,null,{"$f":"G248-G251","v":953.76070753424665},null,null,{"$f":"J248-J251","v":759.58199999999988},451,657.35699999999997]
[null,"Förändring av eget kapital",null,null,null,null,"."]
[null,{"$f":"Grunddata!F8-100","v":201501},null,null,null,null,"."]
[null,"Medel till förfogande",null,null,null,null,"."]
[null,"Föreningens fond för yttre underhåll efter årets stämma",null,null,null,null,448]
[null,"Balanserat resultat efter årets stämma",null,null,null,null,2143]
[null,"Årets resultat",null,null,null,null,{"$f":"J248","v":54.58199999999988}]
[null,"Summa ",null,null,null,null,{"$f":"SUM(G256:G258)","v":2645.5819999999999}]
[null,null,null,null,null,null,"."]
[null,"Disposition",null,null,null,null,"."]
[null,"Avsättning till fond för yttre underhåll enligt stadgarna",null,null,null,null,153]
[null,"Extra avsättning till fond för yttre underhåll (stämmobeslut)",null,null,null,null,0]
[null,"Ianspråktagande av medel ur fond för yttre underhåll",null,null,null,null,-119]
[null,"Föreningens fond för yttre underhåll efter disposition",null,null,null,null,{"$f":"+G256+SUM(G262:G264)","v":482}]
[null,"Balanseras i ny räkning",null,null,null,null,{"$f":"+G267-G265","v":2163.5819999999999}]
[null,"Summa",null,null,null,null,{"$f":"+G259","v":2645.5819999999999}]
[null,null,null,null,null,null,"."]
[null,{"$f":"Grunddata!F8","v":201601},null,null,null,null,"."]
[null,"Medel till förfogande",null,null,null,null,"."]
[null,"Föreningens fond för yttre underhåll",null,null,null,null,{"$f":"+G265","v":482}]
[null,"Balanserat resultat",null,null,null,null,{"$f":"+G266","v":2163.5819999999999}]
[null,"Årets resultat",null,null,null,null,{"$f":"+G248","v":248.8837075342467}]
[null,"Summa ",null,null,null,null,{"$f":"SUM(G271:G273)","v":2894.4657075342466}]
[null,null,null,null,null,null,"."]
[null,"Disposition",null,null,null,null,"."]
[null,"Avsättning till fond för yttre underhåll enligt stadgarna",null,null,null,null,153]
[null,"Extra avsättning till fond för yttre underhåll (stämmobeslut)",null,null,null,null,0]
[null,"Ianspråktagande av medel ur fond för yttre underhåll",null,null,null,null,0]
[null,"Föreningens fond för yttre underhåll efter disposition",null,null,null,null,{"$f":"+G271+SUM(G277:G279)","v":635}]
[null,"Balanseras i ny räkning",null,null,null,null,{"$f":"+G282-G280","v":2259.4657075342466}]
[null,"Summa",null,null,null,null,{"$f":"+G274","v":2894.4657075342466}]
[null,null,null,null,null,null,"."]
[null,"Kommentarer"]
[null,"Årsavgifterna föreslås oförändrade fr.o.m. 160101."]
[null,"Kostnaderna för löpande reparationer är uppskattade. Driftskostnader har justerats med 2 - 5 %."]
[null,"Kostnaden för VA, el och uppvärmning baseras på senast bedömda förbrukning."]
[null,"Räntekostnaderna är beräknade enligt bifogade specifikation."]
[null,"Ränteintäkterna är försiktigt bedömda."]
[]
[null,"Avskrivningar följer plan."]
[null,"Den kommunala fastighetsavgiften är beräknad till 1 268 kr per lägenhet / 7 412 kr per småhus."]
[null,"Den statliga fastighetsskatten för den del av fastigheten som är lokaltaxerad är beräknad till 1 % av lokaltaxeringsvärdet."]
[null,"Från resultatet bör enligt underhållsplanen från 20xx avsättning till yttre fond göras med X tkr per år."]
[null,"Från resultatet ska avsättning till yttre fond göras med minst 153 tkr enligt stadgarna, vilket motsvarar 0,3 % av taxeringsvärdet "]
[null,"för föreningens hus."]
[null,"För er som inte har någon underhållsplan; tänk på att planera ert periodiska underhållsbehov för år 2016 och meddela mig en"]
[null,"ungefärlig kostnad så att jag kan lägga in den i er budget."]
[null,"Kommentar till prognosen:"]

{"sheet":"kostn med flera BN","index":3,"n_rows":38,"n_cols":3,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[]
[]
["Denna flik används för de kostnader som det vanligen behövs fler budgetnycklar till för att få en "]
["korrekt fördelning av kostnaderna i likviditetsbudgeten."]
[]
[null,"Budget","BN"]
["Årsavgifter bostäder","."]
["Årsavgifter bostäder, m",1901,20]
["Årsavgifter bostäder, kv",0,20]
["Totalt årsavgifter",{"$f":"SUM(B9:B10)","v":1901}]
[]
["Årsavgifter lokaler"]
["Årsavgifter lokaler, m",0,20]
["Årsavgifter lokaler, kv",0,20]
["Totalt årsavgifter lokaler",{"$f":"SUM(B14:B15)","v":0}]
[]
["Snöröjning/sandning"]
["Snöröjning/sandning 1",-9,12]
["Snöröjning/sandning 2",-9,1]
["Snöröjning/sandning 3",-9,2]
["Snöröjning/sandning 4",-9,3]
["Totalt snöröjning/sandning ",{"$f":"SUM(B19:B22)","v":-36}]
[]
[]
["Renhållning"]
["Renhållning 1",-73,20]
["Renhållning 2",0,8]
["Renhållning 3",0,20]
["Renhållning 4",0,20]
["Totalt renhållning",{"$f":"SUM(B27:B30)","v":-73}]
[]
["Sociala kostnader"]
["Sociala kostnader 1",0,6]
["Sociala kostnader 2",0,10]
["Sociala kostnader 3",-7,20]
["Sociala kostnader 4",0,20]
["Totalt sociala kostnader",{"$f":"SUM(B34:B37)","v":-7}]

{"sheet":"kapital","index":4,"n_rows":110,"n_cols":131,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[null,null,null,null,null,null,null,null,null,"OBS! Arbeta bara i de vita cellerna i kolumn A-H. Infoga inte nya rader! ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBS! Arbeta bara i de vita cellerna i kolumn A-H. Infoga inte nya rader! "]
[null,"KAPITALKOSTNADER (TKR)",null,null,null,null,null,{"$f":"Grunddata!F8","v":201601}]
[]
[null,null,null,"ING",null,null,null,"UTG","månad","Beräkning räntor per månad",null,null,null,null,null,null,null,null,null,null,null,null,null,"Beräkning amorteringar per månad"]
["bet.period dgr","LÅNGIVARE","FF-DAG","SKULD","%","RÄNTA","AMORT","SKULD",null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JAN\",IF((RIGHT('Från 3L'!$C$2,2))=\"07\",\"JUL\",\"SEP\"))","v":"JAN"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"FEB\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"AUG\",\"OKT\"))","v":"FEB"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"MAR\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"SEP\",\"NOV\"))","v":"MAR"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"APR\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"OKT\",\"DEC\"))","v":"APR"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"MAJ\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"NOV\",\"JAN\"))","v":"MAJ"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JUN\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"DEC\",\"FEB\"))","v":"JUN"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JUL\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"JAN\",\"MAR\"))","v":"JUL"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"AUG\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"FEB\",\"APR\"))","v":"AUG"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"SEP\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"MAR\",\"MAJ\"))","v":"SEP"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"OKT\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"APR\",\"JUN\"))","v":"OKT"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"NOV\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"MAJ\",\"JUL\"))","v":"NOV"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"DEC\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"JUN\",\"AUG\"))","v":"DEC"},"TOTALT",null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JAN\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"JUL\",\"SEP\"))","v":"JAN"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"FEB\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"AUG\",\"OKT\"))","v":"FEB"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"MAR\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"SEP\",\"NOV\"))","v":"MAR"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"APR\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"OKT\",\"DEC\"))","v":"APR"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"MAJ\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"NOV\",\"JAN\"))","v":"MAJ"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JUN\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"DEC\",\"FEB\"))","v":"JUN"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JUL\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"JAN\",\"MAR\"))","v":"JUL"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"AUG\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"FEB\",\"APR\"))","v":"AUG"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"SEP\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"MAR\",\"MAJ\"))","v":"SEP"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"OKT\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"APR\",\"JUN\"))","v":"OKT"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"NOV\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"MAJ\",\"JUL\"))","v":"NOV"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"DEC\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"JUN\",\"AUG\"))","v":"DEC"},"TOTALT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kalenderår",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brutet juli - juni",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brutet september - augusti"]
[null,null,null,null,null,null,null,null,{"$f":"IF(C7=0,0,MONTH(C7))","v":0}]
[91,"Bank Nordea","2016-02-04",6160,1.0999999999999999E-2,{"$f":"D8*E8/365*34","v":6.3118904109589034},35,{"$f":"D8-G8","v":6125},2,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA8,DA8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB8,DB8))","v":16.893589041095886},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC8,DC8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD8,DD8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE8,DE8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF8,DF8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG8,DG8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH8,DH8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI8,DI8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ8,DJ8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK8,DK8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL8,DL8))","v":0},{"$f":"SUM(J8:U8)","v":16.893589041095886},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM8,DM8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN8,DN8))","v":35},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO8,DO8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP8,DP8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ8,DQ8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR8,DR8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS8,DS8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT8,DT8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU8,DU8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV8,DV8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW8,DW8))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX8,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX8,DX8))","v":0},{"$f":"SUM(X8:AI8)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I8=1,IF($I7=0,($D8*$E8)/365*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=2,IF($I7=0,($D8*$E8)/365*$A8,IF($I7>0,$F8,0)),0)","v":16.893589041095886},{"$f":"IF($I8=3,IF($I7=0,($D8*$E8)/365*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=4,IF($I7=0,($D8*$E8)/365*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=5,IF($I7=0,($D8*$E8)/365*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=6,IF($I7=0,($D8*$E8)/365*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=7,IF($I7=0,($D8*$E8)/365*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=8,IF($I7=0,($D8*$E8)/365*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=9,IF($I7=0,($D8*$E8)/365*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=10,IF($I7=0,($D8*$E8)/365*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=11,IF($I7=0,($D8*$E8)/365*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=12,IF($F8<($D8*$E8)/365*$A8,0,$F8),0)","v":0},{"$f":"IF($I8=1,$G8,0)","v":0},{"$f":"IF($I8=2,$G8,0)","v":35},{"$f":"IF($I8=3,$G8,0)","v":0},{"$f":"IF($I8=4,$G8,0)","v":0},{"$f":"IF($I8=5,$G8,0)","v":0},{"$f":"IF($I8=6,$G8,0)","v":0},{"$f":"IF($I8=7,$G8,0)","v":0},{"$f":"IF($I8=8,$G8,0)","v":0},{"$f":"IF($I8=9,$G8,0)","v":0},{"$f":"IF($I8=10,$G8,0)","v":0},{"$f":"IF($I8=11,$G8,0)","v":0},{"$f":"IF($I8=12,$G8,0)","v":0},null,null,{"$f":"IF($I8=7,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=8,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=9,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=10,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=11,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=12,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=1,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=2,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":17.12822222222222},{"$f":"IF($I8=3,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=4,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=5,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=6,IF($F8<($D8*$E8)/360*$A8,0,$F8),0)","v":0},{"$f":"IF($I8=7,$G8,0)","v":0},{"$f":"IF($I8=8,$G8,0)","v":0},{"$f":"IF($I8=9,$G8,0)","v":0},{"$f":"IF($I8=10,$G8,0)","v":0},{"$f":"IF($I8=11,$G8,0)","v":0},{"$f":"IF($I8=12,$G8,0)","v":0},{"$f":"IF($I8=1,$G8,0)","v":0},{"$f":"IF($I8=2,$G8,0)","v":35},{"$f":"IF($I8=3,$G8,0)","v":0},{"$f":"IF($I8=4,$G8,0)","v":0},{"$f":"IF($I8=5,$G8,0)","v":0},{"$f":"IF($I8=6,$G8,0)","v":0},null,null,{"$f":"IF($I8=9,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=10,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=11,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=12,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=1,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=2,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":17.12822222222222},{"$f":"IF($I8=3,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=4,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=5,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=6,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=7,IF($I7=0,($D8*$E8)/360*$A8,IF($I7>0,$F8,0)),0)","v":0},{"$f":"IF($I8=8,IF($F8<($D8*$E8)/360*$A8,0,$F8),0)","v":0},{"$f":"IF($I8=9,$G8,0)","v":0},{"$f":"IF($I8=10,$G8,0)","v":0},{"$f":"IF($I8=11,$G8,0)","v":0},{"$f":"IF($I8=12,$G8,0)","v":0},{"$f":"IF($I8=1,$G8,0)","v":0},{"$f":"IF($I8=2,$G8,0)","v":35},{"$f":"IF($I8=3,$G8,0)","v":0},{"$f":"IF($I8=4,$G8,0)","v":0},{"$f":"IF($I8=5,$G8,0)","v":0},{"$f":"IF($I8=6,$G8,0)","v":0},{"$f":"IF($I8=7,$G8,0)","v":0},{"$f":"IF($I8=8,$G8,0)","v":0}]
[{"$f":"+A8","v":91},"Lån 3978 84 05983","2016-05-04",{"$f":"H8","v":6125},1.2E-2,{"$f":"D9*E9/365*89","v":17.921917808219177},35,{"$f":"D9-G9","v":6090},5,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA9,DA9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB9,DB9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC9,DC9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD9,DD9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE9,DE9))","v":17.921917808219177},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF9,DF9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG9,DG9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH9,DH9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI9,DI9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ9,DJ9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK9,DK9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL9,DL9))","v":0},{"$f":"SUM(J9:U9)","v":17.921917808219177},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM9,DM9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN9,DN9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO9,DO9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP9,DP9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ9,DQ9))","v":35},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR9,DR9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS9,DS9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT9,DT9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU9,DU9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV9,DV9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW9,DW9))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX9,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX9,DX9))","v":0},{"$f":"SUM(X9:AI9)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,17.921917808219177,0,0,0,0,0,0,0,{"$f":"IF($I9=1,$G9,0)","v":0},{"$f":"IF($I9=2,$G9,0)","v":0},{"$f":"IF($I9=3,$G9,0)","v":0},{"$f":"IF($I9=4,$G9,0)","v":0},{"$f":"IF($I9=5,$G9,0)","v":35},{"$f":"IF($I9=6,$G9,0)","v":0},{"$f":"IF($I9=7,$G9,0)","v":0},{"$f":"IF($I9=8,$G9,0)","v":0},{"$f":"IF($I9=9,$G9,0)","v":0},{"$f":"IF($I9=10,$G9,0)","v":0},{"$f":"IF($I9=11,$G9,0)","v":0},{"$f":"IF($I9=12,$G9,0)","v":0},null,null,{"$f":"IF($I9=7,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=8,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=9,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=10,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=11,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=12,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=1,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=2,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=3,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=4,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=5,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":17.921917808219177},{"$f":"IF($I9=6,IF($F9<($D9*$E9)/360*$A9,0,$F9),0)","v":0},{"$f":"IF($I9=7,$G9,0)","v":0},{"$f":"IF($I9=8,$G9,0)","v":0},{"$f":"IF($I9=9,$G9,0)","v":0},{"$f":"IF($I9=10,$G9,0)","v":0},{"$f":"IF($I9=11,$G9,0)","v":0},{"$f":"IF($I9=12,$G9,0)","v":0},{"$f":"IF($I9=1,$G9,0)","v":0},{"$f":"IF($I9=2,$G9,0)","v":0},{"$f":"IF($I9=3,$G9,0)","v":0},{"$f":"IF($I9=4,$G9,0)","v":0},{"$f":"IF($I9=5,$G9,0)","v":35},{"$f":"IF($I9=6,$G9,0)","v":0},null,null,{"$f":"IF($I9=9,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=10,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=11,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=12,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=1,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=2,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=3,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=4,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=5,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":17.921917808219177},{"$f":"IF($I9=6,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=7,IF($I8=0,($D9*$E9)/360*$A9,IF($I8>0,$F9,0)),0)","v":0},{"$f":"IF($I9=8,IF($F9<($D9*$E9)/360*$A9,0,$F9),0)","v":0},{"$f":"IF($I9=9,$G9,0)","v":0},{"$f":"IF($I9=10,$G9,0)","v":0},{"$f":"IF($I9=11,$G9,0)","v":0},{"$f":"IF($I9=12,$G9,0)","v":0},{"$f":"IF($I9=1,$G9,0)","v":0},{"$f":"IF($I9=2,$G9,0)","v":0},{"$f":"IF($I9=3,$G9,0)","v":0},{"$f":"IF($I9=4,$G9,0)","v":0},{"$f":"IF($I9=5,$G9,0)","v":35},{"$f":"IF($I9=6,$G9,0)","v":0},{"$f":"IF($I9=7,$G9,0)","v":0},{"$f":"IF($I9=8,$G9,0)","v":0}]
[{"$f":"+A9","v":91},"rörligt","2016-08-04",{"$f":"H9","v":6090},1.2999999999999999E-2,{"$f":"D10*E10/365*92","v":19.955178082191782},35,{"$f":"D10-G10","v":6055},8,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA10,DA10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB10,DB10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC10,DC10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD10,DD10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE10,DE10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF10,DF10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG10,DG10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH10,DH10))","v":19.955178082191782},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI10,DI10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ10,DJ10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK10,DK10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL10,DL10))","v":0},19.955178082191782,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM10,DM10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN10,DN10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO10,DO10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP10,DP10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ10,DQ10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR10,DR10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS10,DS10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT10,DT10))","v":35},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU10,DU10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV10,DV10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW10,DW10))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX10,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX10,DX10))","v":0},35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,19.955178082191782,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,null,null,0,19.955178082191782,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35]
[91,"ff-dag 180321","2016-11-04",{"$f":"H10","v":6055},1.4E-2,{"$f":"D11*E11/360*90","v":21.192499999999999},35,{"$f":"D11-G11","v":6020},11,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA11,DA11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB11,DB11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC11,DC11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD11,DD11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE11,DE11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF11,DF11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG11,DG11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH11,DH11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI11,DI11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ11,DJ11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK11,DK11))","v":21.192499999999999},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL11,DL11))","v":0},21.192499999999999,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM11,DM11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN11,DN11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO11,DO11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP11,DP11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ11,DQ11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR11,DR11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS11,DS11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT11,DT11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU11,DU11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV11,DV11))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW11,DW11))","v":35},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX11,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX11,DX11))","v":0},35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,21.192499999999999,0,0,0,0,0,0,0,0,0,0,0,35,0,null,null,0,0,0,0,21.192499999999999,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,0,0,0,null,null,0,0,21.192499999999999,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,0,0,0,0,0]
[91,null,"2016-12-31",{"$f":"H11","v":6020},1.4E-2,{"$f":"D12*E12/360*56","v":13.110222222222221},0,{"$f":"D12-G12","v":6020},12,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA12,DA12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB12,DB12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC12,DC12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD12,DD12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE12,DE12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF12,DF12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG12,DG12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH12,DH12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI12,DI12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ12,DJ12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK12,DK12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL12,DL12))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM12,DM12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN12,DN12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO12,DO12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP12,DP12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ12,DQ12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR12,DR12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS12,DS12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT12,DT12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU12,DU12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV12,DV12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW12,DW12))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX12,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX12,DX12))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,13.110222222222221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,13.110222222222221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA13,DA13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB13,DB13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC13,DC13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD13,DD13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE13,DE13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF13,DF13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG13,DG13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH13,DH13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI13,DI13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ13,DJ13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK13,DK13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL13,DL13))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM13,DM13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN13,DN13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO13,DO13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP13,DP13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ13,DQ13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR13,DR13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS13,DS13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT13,DT13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU13,DU13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV13,DV13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW13,DW13))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX13,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX13,DX13))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Summa",null,null,null,{"$f":"SUM(F8:F12)","v":78.491708523592081},{"$f":"SUM(G8:G12)","v":140},null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA14,DA14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB14,DB14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC14,DC14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD14,DD14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE14,DE14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF14,DF14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG14,DG14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH14,DH14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI14,DI14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ14,DJ14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK14,DK14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL14,DL14))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM14,DM14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN14,DN14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO14,DO14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP14,DP14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ14,DQ14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR14,DR14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS14,DS14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT14,DT14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU14,DU14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV14,DV14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW14,DW14))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX14,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX14,DX14))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA15,DA15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB15,DB15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC15,DC15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD15,DD15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE15,DE15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF15,DF15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG15,DG15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH15,DH15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI15,DI15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ15,DJ15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK15,DK15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL15,DL15))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM15,DM15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN15,DN15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO15,DO15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP15,DP15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ15,DQ15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR15,DR15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS15,DS15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT15,DT15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU15,DU15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV15,DV15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW15,DW15))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX15,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX15,DX15))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Bank Nordea","2016-02-04",6160,2.75E-2,{"$f":"D16*E16/365*34","v":15.77972602739726},35,{"$f":"D16-G16","v":6125},2,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA16,DA16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB16,DB16))","v":42.233972602739726},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC16,DC16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD16,DD16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE16,DE16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF16,DF16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG16,DG16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH16,DH16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI16,DI16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ16,DJ16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK16,DK16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL16,DL16))","v":0},42.233972602739726,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM16,DM16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN16,DN16))","v":35},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO16,DO16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP16,DP16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ16,DQ16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR16,DR16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS16,DS16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT16,DT16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU16,DU16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV16,DV16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW16,DW16))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX16,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX16,DX16))","v":0},35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,42.233972602739726,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,42.820555555555558,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,null,null,0,0,0,0,0,42.820555555555558,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,0,0]
[91,"Lån 3978 84 05991","2016-05-04",{"$f":"H16","v":6125},2.75E-2,{"$f":"D17*E17/365*89","v":41.071061643835613},35,{"$f":"D17-G17","v":6090},5,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA17,DA17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB17,DB17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC17,DC17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD17,DD17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE17,DE17))","v":41.071061643835613},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF17,DF17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG17,DG17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH17,DH17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI17,DI17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ17,DJ17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK17,DK17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL17,DL17))","v":0},41.071061643835613,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM17,DM17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN17,DN17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO17,DO17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP17,DP17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ17,DQ17))","v":35},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR17,DR17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS17,DS17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT17,DT17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU17,DU17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV17,DV17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW17,DW17))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX17,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX17,DX17))","v":0},35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,41.071061643835613,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,41.071061643835613,0,0,0,0,0,0,0,0,0,0,0,35,0,null,null,0,0,0,0,0,0,0,0,41.071061643835613,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0]
[91,"rörligt","2016-08-04",{"$f":"H17","v":6090},2.75E-2,{"$f":"D18*E18/365*92","v":42.212876712328764},35,{"$f":"D18-G18","v":6055},8,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA18,DA18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB18,DB18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC18,DC18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD18,DD18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE18,DE18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF18,DF18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG18,DG18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH18,DH18))","v":42.212876712328764},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI18,DI18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ18,DJ18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK18,DK18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL18,DL18))","v":0},42.212876712328764,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM18,DM18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN18,DN18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO18,DO18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP18,DP18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ18,DQ18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR18,DR18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS18,DS18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT18,DT18))","v":35},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU18,DU18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV18,DV18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW18,DW18))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX18,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX18,DX18))","v":0},35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,42.212876712328764,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,null,null,0,42.212876712328764,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35]
[91,null,"2016-11-04",{"$f":"H18","v":6055},2.75E-2,{"$f":"D19*E19/360*92","v":42.553194444444443},35,{"$f":"D19-G19","v":6020},11,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA19,DA19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB19,DB19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC19,DC19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD19,DD19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE19,DE19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF19,DF19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG19,DG19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH19,DH19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI19,DI19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ19,DJ19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK19,DK19))","v":42.553194444444443},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL19,DL19))","v":0},42.553194444444443,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM19,DM19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN19,DN19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO19,DO19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP19,DP19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ19,DQ19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR19,DR19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS19,DS19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT19,DT19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU19,DU19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV19,DV19))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW19,DW19))","v":35},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX19,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX19,DX19))","v":0},35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,42.553194444444443,0,0,0,0,0,0,0,0,0,0,0,35,0,null,null,0,0,0,0,42.553194444444443,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,0,0,0,null,null,0,0,42.553194444444443,0,0,0,0,0,0,0,0,0,0,0,35,0,0,0,0,0,0,0,0,0]
[91,null,"2016-12-31",{"$f":"H19","v":6020},2.75E-2,{"$f":"D20*E20/365*56","v":25.399452054794523},0,{"$f":"D20-G20","v":6020},12,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA20,DA20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB20,DB20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC20,DC20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD20,DD20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE20,DE20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF20,DF20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG20,DG20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH20,DH20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI20,DI20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ20,DJ20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK20,DK20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL20,DL20))","v":0},{"$f":"SUM(J20:U20)","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM20,DM20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN20,DN20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO20,DO20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP20,DP20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ20,DQ20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR20,DR20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS20,DS20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT20,DT20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU20,DU20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV20,DV20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW20,DW20))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX20,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX20,DX20))","v":0},{"$f":"SUM(X20:AI20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,0,0,0,0,0,25.399452054794523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,25.399452054794523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA21,DA21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB21,DB21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC21,DC21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD21,DD21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE21,DE21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF21,DF21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG21,DG21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH21,DH21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI21,DI21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ21,DJ21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK21,DK21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL21,DL21))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM21,DM21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN21,DN21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO21,DO21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP21,DP21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ21,DQ21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR21,DR21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS21,DS21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT21,DT21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU21,DU21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV21,DV21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW21,DW21))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX21,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX21,DX21))","v":0},{"$f":"SUM(X21:AI21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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]
[91,"Summa",null,null,null,{"$f":"SUM(F16:F20)","v":167.01631088280061},{"$f":"SUM(G16:G20)","v":140},null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA22,DA22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB22,DB22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC22,DC22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD22,DD22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE22,DE22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF22,DF22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG22,DG22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH22,DH22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI22,DI22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ22,DJ22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK22,DK22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL22,DL22))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM22,DM22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN22,DN22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO22,DO22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP22,DP22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ22,DQ22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR22,DR22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS22,DS22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT22,DT22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU22,DU22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV22,DV22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW22,DW22))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX22,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX22,DX22))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA23,DA23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB23,DB23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC23,DC23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD23,DD23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE23,DE23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF23,DF23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG23,DG23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH23,DH23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI23,DI23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ23,DJ23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK23,DK23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL23,DL23))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM23,DM23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN23,DN23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO23,DO23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP23,DP23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ23,DQ23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR23,DR23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS23,DS23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT23,DT23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU23,DU23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV23,DV23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW23,DW23))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX23,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX23,DX23))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Bank Nordea","2016-03-21",3636,1.0999999999999999E-2,{"$f":"D24*E24/365*81","v":8.8758246575342454},50,{"$f":"D24-G24","v":3586},3,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA24,DA24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB24,DB24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC24,DC24))","v":9.9716054794520534},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD24,DD24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE24,DE24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF24,DF24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG24,DG24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH24,DH24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI24,DI24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ24,DJ24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK24,DK24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL24,DL24))","v":0},9.9716054794520534,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM24,DM24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN24,DN24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO24,DO24))","v":50},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP24,DP24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ24,DQ24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR24,DR24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS24,DS24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT24,DT24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU24,DU24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV24,DV24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW24,DW24))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX24,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX24,DX24))","v":0},50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,9.9716054794520534,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,10.110099999999999,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,null,null,0,0,0,0,0,0,10.110099999999999,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,0]
[91,"Lån 3978 84 06009","2016-06-21",{"$f":"H24","v":3586},1.2E-2,{"$f":"D25*E25/365*89","v":10.492734246575344},50,{"$f":"D25-G25","v":3536},6,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA25,DA25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB25,DB25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC25,DC25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD25,DD25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE25,DE25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF25,DF25))","v":10.492734246575344},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG25,DG25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH25,DH25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI25,DI25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ25,DJ25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK25,DK25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL25,DL25))","v":0},10.492734246575344,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM25,DM25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN25,DN25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO25,DO25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP25,DP25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ25,DQ25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR25,DR25))","v":50},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS25,DS25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT25,DT25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU25,DU25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV25,DV25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW25,DW25))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX25,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX25,DX25))","v":0},50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,10.492734246575344,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50,null,null,0,0,0,0,0,0,0,0,0,10.492734246575344,0,0,0,0,0,0,0,0,0,0,0,50,0,0]
[91,"rörligt","2016-09-21",{"$f":"H25","v":3536},1.2999999999999999E-2,{"$f":"D26*E26/365*92","v":11.586454794520547},50,{"$f":"D26-G26","v":3486},9,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA26,DA26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB26,DB26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC26,DC26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD26,DD26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE26,DE26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF26,DF26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG26,DG26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH26,DH26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI26,DI26))","v":11.586454794520547},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ26,DJ26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK26,DK26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL26,DL26))","v":0},11.586454794520547,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM26,DM26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN26,DN26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO26,DO26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP26,DP26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ26,DQ26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR26,DR26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS26,DS26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT26,DT26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU26,DU26))","v":50},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV26,DV26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW26,DW26))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX26,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX26,DX26))","v":0},50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,11.586454794520547,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,null,null,0,0,11.586454794520547,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,0,0,0,0,0,null,null,11.586454794520547,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,0,0,0,0,0,0,0]
[91,null,"2016-12-21",{"$f":"H26","v":3486},1.4E-2,{"$f":"D27*E27/360*92","v":12.472133333333334},50,{"$f":"D27-G27","v":3436},12,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA27,DA27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB27,DB27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC27,DC27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD27,DD27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE27,DE27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF27,DF27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG27,DG27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH27,DH27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI27,DI27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ27,DJ27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK27,DK27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL27,DL27))","v":12.472133333333334},12.472133333333334,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM27,DM27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN27,DN27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO27,DO27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP27,DP27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ27,DQ27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR27,DR27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS27,DS27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT27,DT27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU27,DU27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV27,DV27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW27,DW27))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX27,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX27,DX27))","v":50},50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,12.472133333333334,0,0,0,0,0,0,0,0,0,0,0,50,null,null,0,0,0,0,0,12.472133333333334,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,0,0,null,null,0,0,0,12.472133333333334,0,0,0,0,0,0,0,0,0,0,0,50,0,0,0,0,0,0,0,0]
[91,null,"2016-12-31",{"$f":"H27","v":3436},1.4E-2,{"$f":"D28*E28/365*9","v":1.1861260273972603},0,{"$f":"D28-G28","v":3436},12,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA28,DA28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB28,DB28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC28,DC28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD28,DD28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE28,DE28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF28,DF28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG28,DG28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH28,DH28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI28,DI28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ28,DJ28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK28,DK28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL28,DL28))","v":0},{"$f":"SUM(J28:U28)","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM28,DM28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN28,DN28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO28,DO28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP28,DP28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ28,DQ28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR28,DR28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS28,DS28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT28,DT28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU28,DU28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV28,DV28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW28,DW28))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX28,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX28,DX28))","v":0},{"$f":"SUM(X28:AI28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,0,0,0,0,0,1.1861260273972603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,1.1861260273972603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA29,DA29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB29,DB29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC29,DC29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD29,DD29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE29,DE29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF29,DF29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG29,DG29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH29,DH29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI29,DI29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ29,DJ29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK29,DK29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL29,DL29))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM29,DM29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN29,DN29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO29,DO29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP29,DP29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ29,DQ29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR29,DR29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS29,DS29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT29,DT29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU29,DU29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV29,DV29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW29,DW29))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX29,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX29,DX29))","v":0},{"$f":"SUM(X29:AI29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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]
[91,"Summa",null,null,null,{"$f":"SUM(F24:F28)","v":44.613273059360729},{"$f":"SUM(G24:G28)","v":200},null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA30,DA30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB30,DB30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC30,DC30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD30,DD30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE30,DE30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF30,DF30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG30,DG30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH30,DH30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI30,DI30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ30,DJ30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK30,DK30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL30,DL30))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM30,DM30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN30,DN30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO30,DO30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP30,DP30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ30,DQ30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR30,DR30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS30,DS30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT30,DT30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU30,DU30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV30,DV30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW30,DW30))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX30,DX30))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I30=1,$G30,0)","v":0},{"$f":"IF($I30=2,$G30,0)","v":0},{"$f":"IF($I30=3,$G30,0)","v":0},{"$f":"IF($I30=4,$G30,0)","v":0},{"$f":"IF($I30=5,$G30,0)","v":0},{"$f":"IF($I30=6,$G30,0)","v":0},{"$f":"IF($I30=7,$G30,0)","v":0},{"$f":"IF($I30=8,$G30,0)","v":0},{"$f":"IF($I30=9,$G30,0)","v":0},{"$f":"IF($I30=10,$G30,0)","v":0},{"$f":"IF($I30=11,$G30,0)","v":0},{"$f":"IF($I30=12,$G30,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA31,DA31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB31,DB31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC31,DC31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD31,DD31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE31,DE31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF31,DF31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG31,DG31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH31,DH31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI31,DI31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ31,DJ31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK31,DK31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL31,DL31))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM31,DM31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN31,DN31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO31,DO31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP31,DP31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ31,DQ31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR31,DR31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS31,DS31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT31,DT31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU31,DU31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV31,DV31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW31,DW31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX31,DX31))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I31=1,$G31,0)","v":0},{"$f":"IF($I31=2,$G31,0)","v":0},{"$f":"IF($I31=3,$G31,0)","v":0},{"$f":"IF($I31=4,$G31,0)","v":0},{"$f":"IF($I31=5,$G31,0)","v":0},{"$f":"IF($I31=6,$G31,0)","v":0},{"$f":"IF($I31=7,$G31,0)","v":0},{"$f":"IF($I31=8,$G31,0)","v":0},{"$f":"IF($I31=9,$G31,0)","v":0},{"$f":"IF($I31=10,$G31,0)","v":0},{"$f":"IF($I31=11,$G31,0)","v":0},{"$f":"IF($I31=12,$G31,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"TOTALT",null,null,null,{"$f":"F30+F22+F14","v":290.12129246575341},{"$f":"G30+G22+G14","v":480},null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA32,DA32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB32,DB32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC32,DC32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD32,DD32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE32,DE32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF32,DF32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG32,DG32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH32,DH32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI32,DI32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ32,DJ32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK32,DK32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL32,DL32))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM32,DM32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN32,DN32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO32,DO32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP32,DP32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ32,DQ32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR32,DR32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS32,DS32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT32,DT32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU32,DU32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV32,DV32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW32,DW32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX32,DX32))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I32=1,$G32,0)","v":0},{"$f":"IF($I32=2,$G32,0)","v":0},{"$f":"IF($I32=3,$G32,0)","v":0},{"$f":"IF($I32=4,$G32,0)","v":0},{"$f":"IF($I32=5,$G32,0)","v":0},{"$f":"IF($I32=6,$G32,0)","v":0},{"$f":"IF($I32=7,$G32,0)","v":0},{"$f":"IF($I32=8,$G32,0)","v":0},{"$f":"IF($I32=9,$G32,0)","v":0},{"$f":"IF($I32=10,$G32,0)","v":0},{"$f":"IF($I32=11,$G32,0)","v":0},{"$f":"IF($I32=12,$G32,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA33,DA33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB33,DB33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC33,DC33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD33,DD33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE33,DE33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF33,DF33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG33,DG33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH33,DH33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI33,DI33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ33,DJ33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK33,DK33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL33,DL33))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM33,DM33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN33,DN33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO33,DO33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP33,DP33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ33,DQ33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR33,DR33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS33,DS33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT33,DT33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU33,DU33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV33,DV33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW33,DW33))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX33,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX33,DX33))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I33=1,$G33,0)","v":0},{"$f":"IF($I33=2,$G33,0)","v":0},{"$f":"IF($I33=3,$G33,0)","v":0},{"$f":"IF($I33=4,$G33,0)","v":0},{"$f":"IF($I33=5,$G33,0)","v":0},{"$f":"IF($I33=6,$G33,0)","v":0},{"$f":"IF($I33=7,$G33,0)","v":0},{"$f":"IF($I33=8,$G33,0)","v":0},{"$f":"IF($I33=9,$G33,0)","v":0},{"$f":"IF($I33=10,$G33,0)","v":0},{"$f":"IF($I33=11,$G33,0)","v":0},{"$f":"IF($I33=12,$G33,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA34,DA34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB34,DB34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC34,DC34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD34,DD34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE34,DE34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF34,DF34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG34,DG34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH34,DH34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI34,DI34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ34,DJ34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK34,DK34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL34,DL34))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM34,DM34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN34,DN34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO34,DO34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP34,DP34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ34,DQ34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR34,DR34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS34,DS34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT34,DT34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU34,DU34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV34,DV34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW34,DW34))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX34,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX34,DX34))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA35,DA35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB35,DB35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC35,DC35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD35,DD35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE35,DE35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF35,DF35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG35,DG35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH35,DH35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI35,DI35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ35,DJ35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK35,DK35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL35,DL35))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM35,DM35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN35,DN35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO35,DO35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP35,DP35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ35,DQ35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR35,DR35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS35,DS35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT35,DT35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU35,DU35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV35,DV35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW35,DW35))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX35,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX35,DX35))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA36,DA36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB36,DB36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC36,DC36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD36,DD36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE36,DE36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF36,DF36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG36,DG36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH36,DH36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI36,DI36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ36,DJ36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK36,DK36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL36,DL36))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM36,DM36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN36,DN36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO36,DO36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP36,DP36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ36,DQ36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR36,DR36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS36,DS36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT36,DT36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU36,DU36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV36,DV36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW36,DW36))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX36,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX36,DX36))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA37,DA37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB37,DB37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC37,DC37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD37,DD37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE37,DE37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF37,DF37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG37,DG37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH37,DH37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI37,DI37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ37,DJ37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK37,DK37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL37,DL37))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM37,DM37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN37,DN37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO37,DO37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP37,DP37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ37,DQ37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR37,DR37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS37,DS37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT37,DT37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU37,DU37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV37,DV37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW37,DW37))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX37,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX37,DX37))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I37=1,$G37,0)","v":0},{"$f":"IF($I37=2,$G37,0)","v":0},{"$f":"IF($I37=3,$G37,0)","v":0},{"$f":"IF($I37=4,$G37,0)","v":0},{"$f":"IF($I37=5,$G37,0)","v":0},{"$f":"IF($I37=6,$G37,0)","v":0},{"$f":"IF($I37=7,$G37,0)","v":0},{"$f":"IF($I37=8,$G37,0)","v":0},{"$f":"IF($I37=9,$G37,0)","v":0},{"$f":"IF($I37=10,$G37,0)","v":0},{"$f":"IF($I37=11,$G37,0)","v":0},{"$f":"IF($I37=12,$G37,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA38,DA38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB38,DB38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC38,DC38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD38,DD38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE38,DE38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF38,DF38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG38,DG38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH38,DH38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI38,DI38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ38,DJ38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK38,DK38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL38,DL38))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM38,DM38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN38,DN38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO38,DO38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP38,DP38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ38,DQ38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR38,DR38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS38,DS38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT38,DT38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU38,DU38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV38,DV38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW38,DW38))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX38,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX38,DX38))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I38=1,$G38,0)","v":0},{"$f":"IF($I38=2,$G38,0)","v":0},{"$f":"IF($I38=3,$G38,0)","v":0},{"$f":"IF($I38=4,$G38,0)","v":0},{"$f":"IF($I38=5,$G38,0)","v":0},{"$f":"IF($I38=6,$G38,0)","v":0},{"$f":"IF($I38=7,$G38,0)","v":0},{"$f":"IF($I38=8,$G38,0)","v":0},{"$f":"IF($I38=9,$G38,0)","v":0},{"$f":"IF($I38=10,$G38,0)","v":0},{"$f":"IF($I38=11,$G38,0)","v":0},{"$f":"IF($I38=12,$G38,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,{"$f":"IF(C39=0,0,MONTH(C39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA39,DA39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB39,DB39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC39,DC39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD39,DD39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE39,DE39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF39,DF39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG39,DG39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH39,DH39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI39,DI39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ39,DJ39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK39,DK39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL39,DL39))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM39,DM39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN39,DN39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO39,DO39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP39,DP39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ39,DQ39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR39,DR39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS39,DS39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT39,DT39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU39,DU39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV39,DV39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW39,DW39))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX39,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX39,DX39))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I39=1,$G39,0)","v":0},{"$f":"IF($I39=2,$G39,0)","v":0},{"$f":"IF($I39=3,$G39,0)","v":0},{"$f":"IF($I39=4,$G39,0)","v":0},{"$f":"IF($I39=5,$G39,0)","v":0},{"$f":"IF($I39=6,$G39,0)","v":0},{"$f":"IF($I39=7,$G39,0)","v":0},{"$f":"IF($I39=8,$G39,0)","v":0},{"$f":"IF($I39=9,$G39,0)","v":0},{"$f":"IF($I39=10,$G39,0)","v":0},{"$f":"IF($I39=11,$G39,0)","v":0},{"$f":"IF($I39=12,$G39,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA40,DA40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB40,DB40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC40,DC40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD40,DD40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE40,DE40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF40,DF40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG40,DG40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH40,DH40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI40,DI40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ40,DJ40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK40,DK40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL40,DL40))","v":0},{"$f":"SUM(J40:U40)","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM40,DM40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN40,DN40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO40,DO40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP40,DP40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ40,DQ40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR40,DR40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS40,DS40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT40,DT40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU40,DU40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV40,DV40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW40,DW40))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX40,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX40,DX40))","v":0},{"$f":"SUM(X40:AI40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I40=1,IF($I39=0,($D40*$E40)/365*$A40,IF($I39>0,$F40,0)),0)","v":0},{"$f":"IF($I40=2,IF($I39=0,($D40*$E40)/365*$A40,IF($I39>0,$F40,0)),0)","v":0},{"$f":"IF($I40=3,IF($I39=0,($D40*$E40)/365*$A40,IF($I39>0,$F40,0)),0)","v":0},{"$f":"IF($I40=4,IF($I39=0,($D40*$E40)/365*$A40,IF($I39>0,$F40,0)),0)","v":0},{"$f":"IF($I40=5,IF($I39=0,($D40*$E40)/365*$A40,IF($I39>0,$F40,0)),0)","v":0},{"$f":"IF($I40=6,IF($I39=0,($D40*$E40)/365*$A40,IF($I39>0,$F40,0)),0)","v":0},{"$f":"IF($I40=7,IF($I39=0,($D40*$E40)/365*$A40,IF($I39>0,$F40,0)),0)","v":0},{"$f":"IF($I40=8,IF($I39=0,($D40*$E40)/365*$A40,IF($I39>0,$F40,0)),0)","v":0},{"$f":"IF($I40=9,IF($I39=0,($D40*$E40)/365*$A40,IF($I39>0,$F40,0)),0)","v":0},{"$f":"IF($I40=10,IF($I39=0,($D40*$E40)/365*$A40,IF($I39>0,$F40,0)),0)","v":0},{"$f":"IF($I40=11,IF($I39=0,($D40*$E40)/365*$A40,IF($I39>0,$F40,0)),0)","v":0},{"$f":"IF($I40=12,IF($F40<($D40*$E40)/365*$A40,0,$F40),0)","v":0},{"$f":"IF($I40=1,$G40,0)","v":0},{"$f":"IF($I40=2,$G40,0)","v":0},{"$f":"IF($I40=3,$G40,0)","v":0},{"$f":"IF($I40=4,$G40,0)","v":0},{"$f":"IF($I40=5,$G40,0)","v":0},{"$f":"IF($I40=6,$G40,0)","v":0},{"$f":"IF($I40=7,$G40,0)","v":0},{"$f":"IF($I40=8,$G40,0)","v":0},{"$f":"IF($I40=9,$G40,0)","v":0},{"$f":"IF($I40=10,$G40,0)","v":0},{"$f":"IF($I40=11,$G40,0)","v":0},{"$f":"IF($I40=12,$G40,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA41,DA41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB41,DB41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC41,DC41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD41,DD41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE41,DE41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF41,DF41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG41,DG41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH41,DH41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI41,DI41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ41,DJ41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK41,DK41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL41,DL41))","v":0},{"$f":"SUM(J41:U41)","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM41,DM41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN41,DN41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO41,DO41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP41,DP41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ41,DQ41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR41,DR41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS41,DS41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT41,DT41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU41,DU41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV41,DV41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW41,DW41))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX41,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX41,DX41))","v":0},{"$f":"SUM(X41:AI41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA42,DA42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB42,DB42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC42,DC42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD42,DD42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE42,DE42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF42,DF42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG42,DG42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH42,DH42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI42,DI42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ42,DJ42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK42,DK42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL42,DL42))","v":0},{"$f":"SUM(J42:U42)","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM42,DM42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN42,DN42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO42,DO42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP42,DP42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ42,DQ42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR42,DR42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS42,DS42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT42,DT42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU42,DU42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV42,DV42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW42,DW42))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX42,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX42,DX42))","v":0},{"$f":"SUM(X42:AI42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA43,DA43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB43,DB43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC43,DC43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD43,DD43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE43,DE43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF43,DF43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG43,DG43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH43,DH43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI43,DI43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ43,DJ43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK43,DK43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL43,DL43))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM43,DM43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN43,DN43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO43,DO43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP43,DP43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ43,DQ43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR43,DR43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS43,DS43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT43,DT43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU43,DU43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV43,DV43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW43,DW43))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX43,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX43,DX43))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA44,DA44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB44,DB44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC44,DC44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD44,DD44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE44,DE44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF44,DF44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG44,DG44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH44,DH44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI44,DI44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ44,DJ44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK44,DK44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL44,DL44))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM44,DM44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN44,DN44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO44,DO44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP44,DP44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ44,DQ44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR44,DR44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS44,DS44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT44,DT44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU44,DU44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV44,DV44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW44,DW44))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX44,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX44,DX44))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA45,DA45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB45,DB45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC45,DC45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD45,DD45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE45,DE45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF45,DF45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG45,DG45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH45,DH45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI45,DI45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ45,DJ45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK45,DK45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL45,DL45))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM45,DM45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN45,DN45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO45,DO45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP45,DP45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ45,DQ45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR45,DR45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS45,DS45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT45,DT45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU45,DU45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV45,DV45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW45,DW45))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX45,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX45,DX45))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA46,DA46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB46,DB46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC46,DC46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD46,DD46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE46,DE46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF46,DF46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG46,DG46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH46,DH46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI46,DI46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ46,DJ46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK46,DK46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL46,DL46))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM46,DM46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN46,DN46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO46,DO46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP46,DP46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ46,DQ46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR46,DR46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS46,DS46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT46,DT46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU46,DU46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV46,DV46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW46,DW46))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX46,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX46,DX46))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA47,DA47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB47,DB47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC47,DC47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD47,DD47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE47,DE47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF47,DF47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG47,DG47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH47,DH47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI47,DI47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ47,DJ47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK47,DK47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL47,DL47))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM47,DM47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN47,DN47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO47,DO47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP47,DP47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ47,DQ47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR47,DR47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS47,DS47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT47,DT47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU47,DU47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV47,DV47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW47,DW47))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX47,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX47,DX47))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA48,DA48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB48,DB48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC48,DC48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD48,DD48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE48,DE48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF48,DF48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG48,DG48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH48,DH48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI48,DI48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ48,DJ48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK48,DK48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL48,DL48))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM48,DM48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN48,DN48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO48,DO48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP48,DP48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ48,DQ48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR48,DR48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS48,DS48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT48,DT48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU48,DU48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV48,DV48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW48,DW48))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX48,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX48,DX48))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA49,DA49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB49,DB49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC49,DC49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD49,DD49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE49,DE49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF49,DF49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG49,DG49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH49,DH49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI49,DI49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ49,DJ49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK49,DK49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL49,DL49))","v":0},{"$f":"SUM(J49:U49)","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM49,DM49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN49,DN49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO49,DO49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP49,DP49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ49,DQ49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR49,DR49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS49,DS49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT49,DT49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU49,DU49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV49,DV49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW49,DW49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX49,DX49))","v":0},{"$f":"SUM(X49:AI49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA50,DA50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB50,DB50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC50,DC50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD50,DD50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE50,DE50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF50,DF50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG50,DG50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH50,DH50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI50,DI50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ50,DJ50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK50,DK50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL50,DL50))","v":0},{"$f":"SUM(J50:U50)","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM50,DM50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN50,DN50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO50,DO50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP50,DP50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ50,DQ50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR50,DR50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS50,DS50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT50,DT50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU50,DU50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV50,DV50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW50,DW50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX50,DX50))","v":0},{"$f":"SUM(X50:AI50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA51,DA51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB51,DB51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC51,DC51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD51,DD51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE51,DE51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF51,DF51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG51,DG51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH51,DH51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI51,DI51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ51,DJ51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK51,DK51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL51,DL51))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM51,DM51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN51,DN51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO51,DO51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP51,DP51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ51,DQ51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR51,DR51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS51,DS51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT51,DT51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU51,DU51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV51,DV51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW51,DW51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX51,DX51))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA52,DA52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB52,DB52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC52,DC52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD52,DD52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE52,DE52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF52,DF52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG52,DG52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH52,DH52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI52,DI52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ52,DJ52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK52,DK52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL52,DL52))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM52,DM52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN52,DN52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO52,DO52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP52,DP52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ52,DQ52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR52,DR52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS52,DS52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT52,DT52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU52,DU52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV52,DV52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW52,DW52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX52,DX52))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA53,DA53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB53,DB53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC53,DC53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD53,DD53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE53,DE53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF53,DF53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG53,DG53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH53,DH53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI53,DI53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ53,DJ53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK53,DK53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL53,DL53))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM53,DM53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN53,DN53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO53,DO53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP53,DP53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ53,DQ53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR53,DR53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS53,DS53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT53,DT53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU53,DU53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV53,DV53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW53,DW53))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX53,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX53,DX53))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA54,DA54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB54,DB54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC54,DC54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD54,DD54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE54,DE54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF54,DF54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG54,DG54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH54,DH54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI54,DI54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ54,DJ54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK54,DK54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL54,DL54))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM54,DM54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN54,DN54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO54,DO54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP54,DP54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ54,DQ54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR54,DR54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS54,DS54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT54,DT54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU54,DU54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV54,DV54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW54,DW54))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX54,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX54,DX54))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA55,DA55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB55,DB55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC55,DC55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD55,DD55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE55,DE55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF55,DF55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG55,DG55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH55,DH55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI55,DI55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ55,DJ55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK55,DK55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL55,DL55))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM55,DM55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN55,DN55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO55,DO55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP55,DP55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ55,DQ55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR55,DR55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS55,DS55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT55,DT55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU55,DU55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV55,DV55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW55,DW55))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX55,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX55,DX55))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA56,DA56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB56,DB56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC56,DC56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD56,DD56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE56,DE56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF56,DF56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG56,DG56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH56,DH56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI56,DI56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ56,DJ56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK56,DK56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL56,DL56))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM56,DM56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN56,DN56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO56,DO56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP56,DP56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ56,DQ56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR56,DR56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS56,DS56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT56,DT56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU56,DU56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV56,DV56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW56,DW56))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX56,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX56,DX56))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA57,DA57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB57,DB57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC57,DC57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD57,DD57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE57,DE57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF57,DF57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG57,DG57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH57,DH57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI57,DI57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ57,DJ57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK57,DK57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL57,DL57))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM57,DM57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN57,DN57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO57,DO57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP57,DP57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ57,DQ57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR57,DR57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS57,DS57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT57,DT57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU57,DU57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV57,DV57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW57,DW57))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX57,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX57,DX57))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA58,DA58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB58,DB58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC58,DC58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD58,DD58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE58,DE58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF58,DF58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG58,DG58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH58,DH58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI58,DI58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ58,DJ58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK58,DK58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL58,DL58))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM58,DM58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN58,DN58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO58,DO58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP58,DP58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ58,DQ58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR58,DR58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS58,DS58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT58,DT58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU58,DU58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV58,DV58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW58,DW58))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX58,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX58,DX58))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA59,DA59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB59,DB59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC59,DC59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD59,DD59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE59,DE59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF59,DF59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG59,DG59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH59,DH59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI59,DI59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ59,DJ59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK59,DK59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL59,DL59))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM59,DM59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN59,DN59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO59,DO59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP59,DP59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ59,DQ59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR59,DR59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS59,DS59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT59,DT59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU59,DU59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV59,DV59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW59,DW59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX59,DX59))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA60,DA60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB60,DB60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC60,DC60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD60,DD60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE60,DE60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF60,DF60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG60,DG60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH60,DH60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI60,DI60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ60,DJ60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK60,DK60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL60,DL60))","v":0},{"$f":"SUM(J60:U60)","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM60,DM60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN60,DN60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO60,DO60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP60,DP60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ60,DQ60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR60,DR60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS60,DS60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT60,DT60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU60,DU60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV60,DV60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW60,DW60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX60,DX60))","v":0},{"$f":"SUM(X60:AI60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA61,DA61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB61,DB61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC61,DC61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD61,DD61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE61,DE61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF61,DF61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG61,DG61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH61,DH61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI61,DI61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ61,DJ61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK61,DK61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL61,DL61))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM61,DM61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN61,DN61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO61,DO61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP61,DP61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ61,DQ61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR61,DR61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS61,DS61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT61,DT61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU61,DU61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV61,DV61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW61,DW61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX61,DX61))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA62,DA62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB62,DB62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC62,DC62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD62,DD62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE62,DE62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF62,DF62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG62,DG62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH62,DH62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI62,DI62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ62,DJ62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK62,DK62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL62,DL62))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM62,DM62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN62,DN62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO62,DO62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP62,DP62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ62,DQ62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR62,DR62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS62,DS62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT62,DT62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU62,DU62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV62,DV62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW62,DW62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX62,DX62))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA63,DA63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB63,DB63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC63,DC63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD63,DD63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE63,DE63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF63,DF63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG63,DG63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH63,DH63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI63,DI63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ63,DJ63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK63,DK63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL63,DL63))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM63,DM63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN63,DN63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO63,DO63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP63,DP63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ63,DQ63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR63,DR63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS63,DS63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT63,DT63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU63,DU63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV63,DV63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW63,DW63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX63,DX63))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA64,DA64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB64,DB64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC64,DC64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD64,DD64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE64,DE64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF64,DF64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG64,DG64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH64,DH64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI64,DI64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ64,DJ64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK64,DK64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL64,DL64))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM64,DM64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN64,DN64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO64,DO64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP64,DP64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ64,DQ64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR64,DR64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS64,DS64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT64,DT64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU64,DU64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV64,DV64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW64,DW64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX64,DX64))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA65,DA65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB65,DB65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC65,DC65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD65,DD65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE65,DE65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF65,DF65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG65,DG65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH65,DH65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI65,DI65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ65,DJ65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK65,DK65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL65,DL65))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM65,DM65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN65,DN65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO65,DO65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP65,DP65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ65,DQ65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR65,DR65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS65,DS65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT65,DT65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU65,DU65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV65,DV65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW65,DW65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX65,DX65))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA66,DA66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB66,DB66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC66,DC66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD66,DD66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE66,DE66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF66,DF66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG66,DG66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH66,DH66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI66,DI66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ66,DJ66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK66,DK66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL66,DL66))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM66,DM66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN66,DN66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO66,DO66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP66,DP66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ66,DQ66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR66,DR66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS66,DS66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT66,DT66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU66,DU66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV66,DV66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW66,DW66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX66,DX66))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,{"$f":"IF(C67=0,0,MONTH(C67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA67,DA67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB67,DB67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC67,DC67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD67,DD67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE67,DE67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF67,DF67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG67,DG67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH67,DH67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI67,DI67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ67,DJ67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK67,DK67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL67,DL67))","v":0},{"$f":"SUM(J67:U67)","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM67,DM67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN67,DN67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO67,DO67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP67,DP67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ67,DQ67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR67,DR67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS67,DS67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT67,DT67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU67,DU67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV67,DV67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW67,DW67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX67,DX67))","v":0},{"$f":"SUM(X67:AI67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA68,DA68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB68,DB68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC68,DC68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD68,DD68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE68,DE68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF68,DF68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG68,DG68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH68,DH68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI68,DI68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ68,DJ68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK68,DK68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL68,DL68))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM68,DM68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN68,DN68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO68,DO68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP68,DP68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ68,DQ68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR68,DR68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS68,DS68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT68,DT68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU68,DU68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV68,DV68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW68,DW68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX68,DX68))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA69,DA69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB69,DB69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC69,DC69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD69,DD69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE69,DE69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF69,DF69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG69,DG69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH69,DH69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI69,DI69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ69,DJ69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK69,DK69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL69,DL69))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM69,DM69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN69,DN69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO69,DO69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP69,DP69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ69,DQ69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR69,DR69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS69,DS69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT69,DT69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU69,DU69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV69,DV69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW69,DW69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX69,DX69))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA70,DA70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB70,DB70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC70,DC70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD70,DD70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE70,DE70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF70,DF70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG70,DG70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH70,DH70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI70,DI70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ70,DJ70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK70,DK70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL70,DL70))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM70,DM70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN70,DN70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO70,DO70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP70,DP70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ70,DQ70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR70,DR70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS70,DS70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT70,DT70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU70,DU70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV70,DV70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW70,DW70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX70,DX70))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA71,DA71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB71,DB71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC71,DC71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD71,DD71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE71,DE71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF71,DF71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG71,DG71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH71,DH71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI71,DI71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ71,DJ71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK71,DK71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL71,DL71))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM71,DM71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN71,DN71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO71,DO71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP71,DP71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ71,DQ71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR71,DR71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS71,DS71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT71,DT71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU71,DU71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV71,DV71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW71,DW71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX71,DX71))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA72,DA72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB72,DB72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC72,DC72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD72,DD72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE72,DE72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF72,DF72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG72,DG72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH72,DH72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI72,DI72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ72,DJ72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK72,DK72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL72,DL72))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM72,DM72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN72,DN72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO72,DO72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP72,DP72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ72,DQ72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR72,DR72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS72,DS72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT72,DT72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU72,DU72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV72,DV72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW72,DW72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX72,DX72))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($I72=1,IF($I71=0,($D72*$E72)/365*$A72,IF($I71>0,$F72,0)),0)","v":0},{"$f":"IF($I72=2,IF($I71=0,($D72*$E72)/365*$A72,IF($I71>0,$F72,0)),0)","v":0},{"$f":"IF($I72=3,IF($I71=0,($D72*$E72)/365*$A72,IF($I71>0,$F72,0)),0)","v":0},{"$f":"IF($I72=4,IF($I71=0,($D72*$E72)/365*$A72,IF($I71>0,$F72,0)),0)","v":0},{"$f":"IF($I72=5,IF($I71=0,($D72*$E72)/365*$A72,IF($I71>0,$F72,0)),0)","v":0},{"$f":"IF($I72=6,IF($I71=0,($D72*$E72)/365*$A72,IF($I71>0,$F72,0)),0)","v":0},{"$f":"IF($I72=7,IF($I71=0,($D72*$E72)/365*$A72,IF($I71>0,$F72,0)),0)","v":0},{"$f":"IF($I72=8,IF($I71=0,($D72*$E72)/365*$A72,IF($I71>0,$F72,0)),0)","v":0},{"$f":"IF($I72=9,IF($I71=0,($D72*$E72)/365*$A72,IF($I71>0,$F72,0)),0)","v":0},{"$f":"IF($I72=10,IF($I71=0,($D72*$E72)/365*$A72,IF($I71>0,$F72,0)),0)","v":0},{"$f":"IF($I72=11,IF($I71=0,($D72*$E72)/365*$A72,IF($I71>0,$F72,0)),0)","v":0},{"$f":"IF($I72=12,IF($F72<($D72*$E72)/365*$A72,0,$F72),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,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,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]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA73,DA73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB73,DB73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC73,DC73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD73,DD73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE73,DE73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF73,DF73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG73,DG73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH73,DH73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI73,DI73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ73,DJ73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK73,DK73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL73,DL73))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM73,DM73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN73,DN73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO73,DO73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP73,DP73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ73,DQ73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR73,DR73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS73,DS73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT73,DT73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU73,DU73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV73,DV73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW73,DW73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX73,DX73))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF($I73=7,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=8,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=9,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=10,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=11,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=12,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=1,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=2,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=3,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=4,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=5,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=6,IF($F73<($D73*$E73)/360*$A73,0,$F73),0)","v":0},{"$f":"IF($I73=7,$G73,0)","v":0},{"$f":"IF($I73=8,$G73,0)","v":0},{"$f":"IF($I73=9,$G73,0)","v":0},{"$f":"IF($I73=10,$G73,0)","v":0},{"$f":"IF($I73=11,$G73,0)","v":0},{"$f":"IF($I73=12,$G73,0)","v":0},{"$f":"IF($I73=1,$G73,0)","v":0},{"$f":"IF($I73=2,$G73,0)","v":0},{"$f":"IF($I73=3,$G73,0)","v":0},{"$f":"IF($I73=4,$G73,0)","v":0},{"$f":"IF($I73=5,$G73,0)","v":0},{"$f":"IF($I73=6,$G73,0)","v":0},null,null,{"$f":"IF($I73=9,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=10,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=11,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=12,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=1,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=2,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=3,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=4,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=5,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=6,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=7,IF($I72=0,($D73*$E73)/360*$A73,IF($I72>0,$F73,0)),0)","v":0},{"$f":"IF($I73=8,IF($F73<($D73*$E73)/360*$A73,0,$F73),0)","v":0},{"$f":"IF($I73=9,$G73,0)","v":0},{"$f":"IF($I73=10,$G73,0)","v":0},{"$f":"IF($I73=11,$G73,0)","v":0},{"$f":"IF($I73=12,$G73,0)","v":0},{"$f":"IF($I73=1,$G73,0)","v":0},{"$f":"IF($I73=2,$G73,0)","v":0},{"$f":"IF($I73=3,$G73,0)","v":0},{"$f":"IF($I73=4,$G73,0)","v":0},{"$f":"IF($I73=5,$G73,0)","v":0},{"$f":"IF($I73=6,$G73,0)","v":0},{"$f":"IF($I73=7,$G73,0)","v":0},{"$f":"IF($I73=8,$G73,0)","v":0}]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA74,DA74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB74,DB74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC74,DC74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD74,DD74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE74,DE74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF74,DF74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG74,DG74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH74,DH74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI74,DI74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ74,DJ74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK74,DK74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL74,DL74))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM74,DM74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN74,DN74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO74,DO74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP74,DP74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ74,DQ74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR74,DR74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS74,DS74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT74,DT74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU74,DU74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV74,DV74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW74,DW74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX74,DX74))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA75,DA75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB75,DB75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC75,DC75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD75,DD75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE75,DE75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF75,DF75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG75,DG75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH75,DH75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI75,DI75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ75,DJ75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK75,DK75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL75,DL75))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM75,DM75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN75,DN75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO75,DO75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP75,DP75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ75,DQ75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR75,DR75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS75,DS75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT75,DT75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU75,DU75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV75,DV75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW75,DW75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX75,DX75))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA76,DA76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB76,DB76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC76,DC76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD76,DD76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE76,DE76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF76,DF76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG76,DG76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH76,DH76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI76,DI76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ76,DJ76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK76,DK76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL76,DL76))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM76,DM76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN76,DN76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO76,DO76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP76,DP76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ76,DQ76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR76,DR76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS76,DS76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT76,DT76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU76,DU76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV76,DV76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW76,DW76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX76,DX76))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA77,DA77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB77,DB77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC77,DC77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD77,DD77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE77,DE77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF77,DF77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG77,DG77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH77,DH77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI77,DI77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ77,DJ77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK77,DK77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL77,DL77))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM77,DM77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN77,DN77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO77,DO77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP77,DP77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ77,DQ77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR77,DR77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS77,DS77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT77,DT77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU77,DU77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV77,DV77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW77,DW77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX77,DX77))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA78,DA78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB78,DB78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC78,DC78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD78,DD78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE78,DE78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF78,DF78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG78,DG78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH78,DH78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI78,DI78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ78,DJ78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK78,DK78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL78,DL78))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM78,DM78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN78,DN78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO78,DO78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP78,DP78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ78,DQ78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR78,DR78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS78,DS78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT78,DT78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU78,DU78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV78,DV78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW78,DW78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX78,DX78))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA79,DA79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB79,DB79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC79,DC79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD79,DD79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE79,DE79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF79,DF79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG79,DG79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH79,DH79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI79,DI79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ79,DJ79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK79,DK79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL79,DL79))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM79,DM79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN79,DN79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO79,DO79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP79,DP79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ79,DQ79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR79,DR79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS79,DS79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT79,DT79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU79,DU79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV79,DV79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW79,DW79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX79,DX79))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA80,DA80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB80,DB80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC80,DC80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD80,DD80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE80,DE80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF80,DF80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG80,DG80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH80,DH80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI80,DI80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ80,DJ80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK80,DK80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL80,DL80))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM80,DM80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN80,DN80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO80,DO80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP80,DP80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ80,DQ80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR80,DR80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS80,DS80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT80,DT80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU80,DU80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV80,DV80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW80,DW80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX80,DX80))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA81,DA81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB81,DB81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC81,DC81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD81,DD81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE81,DE81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF81,DF81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG81,DG81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH81,DH81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI81,DI81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ81,DJ81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK81,DK81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL81,DL81))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM81,DM81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN81,DN81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO81,DO81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP81,DP81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ81,DQ81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR81,DR81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS81,DS81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT81,DT81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU81,DU81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV81,DV81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW81,DW81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX81,DX81))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA82,DA82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB82,DB82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC82,DC82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD82,DD82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE82,DE82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF82,DF82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG82,DG82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH82,DH82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI82,DI82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ82,DJ82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK82,DK82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL82,DL82))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM82,DM82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN82,DN82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO82,DO82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP82,DP82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ82,DQ82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR82,DR82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS82,DS82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT82,DT82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU82,DU82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV82,DV82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW82,DW82))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX82,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX82,DX82))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA83,DA83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB83,DB83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC83,DC83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD83,DD83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE83,DE83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF83,DF83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG83,DG83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH83,DH83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI83,DI83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ83,DJ83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK83,DK83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL83,DL83))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM83,DM83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN83,DN83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO83,DO83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP83,DP83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ83,DQ83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR83,DR83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS83,DS83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT83,DT83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU83,DU83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV83,DV83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW83,DW83))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX83,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX83,DX83))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA84,DA84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB84,DB84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC84,DC84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD84,DD84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE84,DE84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF84,DF84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG84,DG84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH84,DH84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI84,DI84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ84,DJ84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK84,DK84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL84,DL84))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM84,DM84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN84,DN84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO84,DO84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP84,DP84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ84,DQ84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR84,DR84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS84,DS84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT84,DT84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU84,DU84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV84,DV84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW84,DW84))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX84,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX84,DX84))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA85,DA85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB85,DB85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC85,DC85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD85,DD85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE85,DE85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF85,DF85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG85,DG85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH85,DH85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI85,DI85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ85,DJ85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK85,DK85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL85,DL85))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM85,DM85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN85,DN85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO85,DO85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP85,DP85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ85,DQ85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR85,DR85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS85,DS85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT85,DT85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU85,DU85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV85,DV85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW85,DW85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX85,DX85))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA86,DA86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB86,DB86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC86,DC86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD86,DD86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE86,DE86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF86,DF86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG86,DG86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH86,DH86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI86,DI86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ86,DJ86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK86,DK86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL86,DL86))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM86,DM86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN86,DN86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO86,DO86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP86,DP86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ86,DQ86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR86,DR86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS86,DS86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT86,DT86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU86,DU86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV86,DV86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW86,DW86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX86,DX86))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA87,DA87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB87,DB87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC87,DC87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD87,DD87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE87,DE87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF87,DF87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG87,DG87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH87,DH87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI87,DI87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ87,DJ87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK87,DK87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL87,DL87))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM87,DM87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN87,DN87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO87,DO87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP87,DP87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ87,DQ87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR87,DR87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS87,DS87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT87,DT87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU87,DU87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV87,DV87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW87,DW87))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX87,DX87))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,{"$f":"IF(C88=0,0,MONTH(C88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA88,DA88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB88,DB88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC88,DC88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD88,DD88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE88,DE88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF88,DF88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG88,DG88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH88,DH88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI88,DI88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ88,DJ88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK88,DK88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL88,DL88))","v":0},{"$f":"SUM(J88:U88)","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM88,DM88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN88,DN88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO88,DO88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP88,DP88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ88,DQ88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR88,DR88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS88,DS88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT88,DT88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU88,DU88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV88,DV88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW88,DW88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX88,DX88))","v":0},{"$f":"SUM(X88:AI88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA89,DA89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB89,DB89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC89,DC89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD89,DD89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE89,DE89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF89,DF89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG89,DG89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH89,DH89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI89,DI89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ89,DJ89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK89,DK89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL89,DL89))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM89,DM89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN89,DN89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO89,DO89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP89,DP89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ89,DQ89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR89,DR89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS89,DS89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT89,DT89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU89,DU89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV89,DV89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW89,DW89))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX89,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX89,DX89))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA90,DA90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB90,DB90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC90,DC90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD90,DD90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE90,DE90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF90,DF90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG90,DG90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH90,DH90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI90,DI90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ90,DJ90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK90,DK90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL90,DL90))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM90,DM90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN90,DN90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO90,DO90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP90,DP90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ90,DQ90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR90,DR90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS90,DS90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT90,DT90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU90,DU90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV90,DV90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW90,DW90))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX90,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX90,DX90))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA91,DA91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB91,DB91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC91,DC91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD91,DD91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE91,DE91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF91,DF91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG91,DG91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH91,DH91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI91,DI91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ91,DJ91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK91,DK91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL91,DL91))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM91,DM91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN91,DN91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO91,DO91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP91,DP91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ91,DQ91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR91,DR91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS91,DS91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT91,DT91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU91,DU91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV91,DV91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW91,DW91))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX91,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX91,DX91))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA92,DA92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB92,DB92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC92,DC92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD92,DD92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE92,DE92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF92,DF92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG92,DG92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH92,DH92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI92,DI92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ92,DJ92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK92,DK92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL92,DL92))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM92,DM92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN92,DN92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO92,DO92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP92,DP92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ92,DQ92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR92,DR92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS92,DS92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT92,DT92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU92,DU92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV92,DV92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW92,DW92))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX92,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX92,DX92))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA93,DA93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB93,DB93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC93,DC93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD93,DD93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE93,DE93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF93,DF93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG93,DG93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH93,DH93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI93,DI93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ93,DJ93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK93,DK93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL93,DL93))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM93,DM93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN93,DN93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO93,DO93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP93,DP93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ93,DQ93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR93,DR93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS93,DS93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT93,DT93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU93,DU93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV93,DV93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW93,DW93))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX93,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX93,DX93))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA94,DA94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB94,DB94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC94,DC94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD94,DD94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE94,DE94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF94,DF94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG94,DG94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH94,DH94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI94,DI94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ94,DJ94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK94,DK94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL94,DL94))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM94,DM94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN94,DN94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO94,DO94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP94,DP94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ94,DQ94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR94,DR94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS94,DS94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT94,DT94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU94,DU94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV94,DV94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW94,DW94))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX94,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX94,DX94))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A94","v":91},null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA95,DA95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB95,DB95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC95,DC95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD95,DD95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE95,DE95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF95,DF95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG95,DG95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH95,DH95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI95,DI95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ95,DJ95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK95,DK95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL95,DL95))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM95,DM95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN95,DN95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO95,DO95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP95,DP95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ95,DQ95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR95,DR95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS95,DS95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT95,DT95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU95,DU95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV95,DV95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW95,DW95))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX95,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX95,DX95))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA96,DA96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB96,DB96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC96,DC96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD96,DD96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE96,DE96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF96,DF96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG96,DG96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH96,DH96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI96,DI96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ96,DJ96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK96,DK96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL96,DL96))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM96,DM96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN96,DN96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO96,DO96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP96,DP96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ96,DQ96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR96,DR96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS96,DS96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT96,DT96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU96,DU96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV96,DV96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW96,DW96))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX96,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX96,DX96))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA97,DA97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB97,DB97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC97,DC97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD97,DD97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE97,DE97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF97,DF97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG97,DG97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH97,DH97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI97,DI97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ97,DJ97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK97,DK97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL97,DL97))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM97,DM97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN97,DN97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO97,DO97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP97,DP97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ97,DQ97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR97,DR97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS97,DS97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT97,DT97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU97,DU97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV97,DV97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW97,DW97))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX97,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX97,DX97))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA98,DA98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB98,DB98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC98,DC98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD98,DD98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE98,DE98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF98,DF98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG98,DG98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH98,DH98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI98,DI98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ98,DJ98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK98,DK98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL98,DL98))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM98,DM98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN98,DN98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO98,DO98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP98,DP98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ98,DQ98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR98,DR98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS98,DS98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT98,DT98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU98,DU98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV98,DV98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW98,DW98))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX98,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX98,DX98))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA99,DA99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB99,DB99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC99,DC99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD99,DD99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE99,DE99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF99,DF99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG99,DG99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH99,DH99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI99,DI99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ99,DJ99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK99,DK99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL99,DL99))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM99,DM99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN99,DN99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO99,DO99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP99,DP99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ99,DQ99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR99,DR99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS99,DS99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT99,DT99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU99,DU99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV99,DV99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW99,DW99))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX99,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX99,DX99))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA100,DA100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB100,DB100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC100,DC100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD100,DD100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE100,DE100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF100,DF100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG100,DG100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH100,DH100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI100,DI100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ100,DJ100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK100,DK100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL100,DL100))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM100,DM100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN100,DN100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO100,DO100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP100,DP100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ100,DQ100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR100,DR100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS100,DS100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT100,DT100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU100,DU100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV100,DV100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW100,DW100))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX100,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX100,DX100))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA101,DA101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB101,DB101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC101,DC101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD101,DD101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE101,DE101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF101,DF101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG101,DG101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH101,DH101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI101,DI101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ101,DJ101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK101,DK101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL101,DL101))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM101,DM101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN101,DN101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO101,DO101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP101,DP101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ101,DQ101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR101,DR101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS101,DS101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT101,DT101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU101,DU101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV101,DV101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW101,DW101))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX101,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX101,DX101))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA102,DA102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB102,DB102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC102,DC102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD102,DD102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE102,DE102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF102,DF102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG102,DG102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH102,DH102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI102,DI102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ102,DJ102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK102,DK102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL102,DL102))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM102,DM102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN102,DN102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO102,DO102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP102,DP102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ102,DQ102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR102,DR102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS102,DS102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT102,DT102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU102,DU102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV102,DV102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW102,DW102))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX102,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX102,DX102))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA103,DA103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB103,DB103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC103,DC103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD103,DD103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE103,DE103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF103,DF103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG103,DG103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH103,DH103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI103,DI103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ103,DJ103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK103,DK103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL103,DL103))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM103,DM103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN103,DN103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO103,DO103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP103,DP103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ103,DQ103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR103,DR103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS103,DS103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT103,DT103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU103,DU103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV103,DV103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW103,DW103))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX103,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX103,DX103))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA104,DA104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB104,DB104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC104,DC104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD104,DD104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE104,DE104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF104,DF104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG104,DG104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH104,DH104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI104,DI104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ104,DJ104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK104,DK104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL104,DL104))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM104,DM104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN104,DN104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO104,DO104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP104,DP104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ104,DQ104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR104,DR104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS104,DS104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT104,DT104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU104,DU104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV104,DV104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW104,DW104))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX104,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX104,DX104))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA105,DA105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB105,DB105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC105,DC105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD105,DD105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE105,DE105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF105,DF105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG105,DG105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH105,DH105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI105,DI105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ105,DJ105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK105,DK105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL105,DL105))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM105,DM105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN105,DN105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO105,DO105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP105,DP105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ105,DQ105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR105,DR105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS105,DS105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT105,DT105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU105,DU105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV105,DV105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW105,DW105))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX105,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX105,DX105))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA106,DA106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB106,DB106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC106,DC106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD106,DD106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE106,DE106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF106,DF106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG106,DG106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH106,DH106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI106,DI106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ106,DJ106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK106,DK106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL106,DL106))","v":0},0,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM106,DM106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN106,DN106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO106,DO106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP106,DP106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ106,DQ106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR106,DR106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS106,DS106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT106,DT106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU106,DU106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV106,DV106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW106,DW106))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX106,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX106,DX106))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,null,null,null,null,null,null,0,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BA107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CA107,DA107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BB107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CB107,DB107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BC107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CC107,DC107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BD107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CD107,DD107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BE107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CE107,DE107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BF107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CF107,DF107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BG107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CG107,DG107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BH107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CH107,DH107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BI107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CI107,DI107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BJ107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CJ107,DJ107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BK107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CK107,DK107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BL107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CL107,DL107))","v":0},0,"kontrollruta",{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BM107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CM107,DM107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BN107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CN107,DN107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BO107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CO107,DO107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BP107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CP107,DP107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BQ107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CQ107,DQ107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BR107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CR107,DR107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BS107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CS107,DS107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BT107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CT107,DT107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BU107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CU107,DU107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BV107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CV107,DV107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BW107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CW107,DW107))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",kapital!BX107,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",kapital!CX107,DX107))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,{"$f":"SUM(J8:J107)","v":0},{"$f":"SUM(K8:K107)","v":59.127561643835612},9.9716054794520534,0,58.99297945205479,10.492734246575344,0,62.168054794520543,11.586454794520547,0,63.745694444444439,12.472133333333334,{"$f":"SUM(V8:V107)","v":288.55721818873661},{"$f":"SUM(J108:U108)-V108","v":0},{"$f":"SUM(X8:X107)","v":0},70,50,0,70,50,0,70,50,0,70,50,480,"kontrolleras manuellt"]
[null,null,null,null,null,null,null,"korrigeringsrad"]
[null,null,null,null,null,{"$f":"LARGE(F8:F107,1)","v":290.12129246575341},{"$f":"LARGE(G8:G107,1)","v":480},"summa efter korr.",null,{"$f":"SUM(J108:J109)","v":0},{"$f":"SUM(K108:K109)","v":59.127561643835612},9.9716054794520534,0,58.99297945205479,10.492734246575344,0,62.168054794520543,11.586454794520547,0,63.745694444444439,12.472133333333334,288.55721818873661,null,{"$f":"SUM(X108:X109)","v":0},{"$f":"SUM(Y108:Y109)","v":70},50,0,70,50,0,70,50,0,70,50,480]

{"sheet":"SWAP-avtal","index":5,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[null,"SWAP-avtal (TKR)"]
[null,"Långivare","Förfallodag","Ing skuld","Räntesats","Ränta ","Amortering","Utg skuld"]
[null,"INTÄKTSRÄNTA",{"$f":"Grunddata!F8","v":201601}]
[null,"Bank","2016-03-30",null,1.2149999999999999E-2,{"$f":"D5*E5/365*(C5-DATE(LEFT($C$4,4),1,1))","v":0},null,{"$f":"D5-G5","v":0}]
[null,"Avtal","2016-06-30",null,{"$f":"E5","v":1.2149999999999999E-2},{"$f":"D6*E6/365*(C6-C5)","v":0},null,{"$f":"D6-G6","v":0}]
[null,null,"2016-09-30",null,{"$f":"E6","v":1.2149999999999999E-2},{"$f":"D7*E7/365*(C7-C6)","v":0},null,0]
[null,null,"2016-12-31",null,1.2149999999999999E-2,{"$f":"D8*E8/365*(C8-C7)","v":0},null,0]
[null,null,"2016-12-31",null,1.2149999999999999E-2,{"$f":"D9*E9/365*(C9-C8)","v":0},null,0]
[null,"Summa",null,null,null,{"$f":"SUM(F5:F9)","v":0}]
[null,"Bank","2016-03-30",0,1.2149999999999999E-2,{"$f":"D11*E11/365*(C11-DATE(LEFT($C$4,4),1,1))","v":0},null,{"$f":"D11-G11","v":0}]
[null,"Avtal","2016-06-30",0,{"$f":"E11","v":1.2149999999999999E-2},{"$f":"D12*E12/365*(C12-C11)","v":0},null,{"$f":"D12-G12","v":0}]
[null,null,"2016-09-30",0,{"$f":"E12","v":1.2149999999999999E-2},{"$f":"D13*E13/365*(C13-C12)","v":0},null,0]
[null,null,"2016-12-31",0,1.2149999999999999E-2,{"$f":"D14*E14/365*(C14-C13)","v":0},null,0]
[null,null,"2016-12-31",null,1.2149999999999999E-2,{"$f":"D15*E15/365*(C15-C14)","v":0},null,0]
[null,"Summa",null,null,null,{"$f":"SUM(F11:F15)","v":0}]
[null,"Bank","2016-03-30",0,1.2149999999999999E-2,{"$f":"D17*E17/365*(C17-DATE(LEFT($C$4,4),1,1))","v":0},null,{"$f":"D17-G17","v":0}]
[null,"Avtal","2016-06-30",0,{"$f":"E17","v":1.2149999999999999E-2},{"$f":"D18*E18/365*(C18-C17)","v":0},null,{"$f":"D18-G18","v":0}]
[null,null,"2016-09-30",0,{"$f":"E18","v":1.2149999999999999E-2},{"$f":"D19*E19/365*(C19-C18)","v":0},null,0]
[null,null,"2016-12-31",0,1.2149999999999999E-2,{"$f":"D20*E20/365*(C20-C19)","v":0},null,0]
[null,null,"2016-12-31",null,1.2149999999999999E-2,{"$f":"D21*E21/365*(C21-C20)","v":0},null,0]
[null,"Summa",null,null,null,{"$f":"SUM(F17:F21)","v":0}]
[]
[null,"SUMMA RÄNTEINTÄKTER ",null,null,null,{"$f":"F10+F16+F22","v":0}]
[null,"KOSTNADSRÄNTA"]
[null,"Bank","2016-03-30",null,3.7600000000000001E-2,{"$f":"D26*E26/365*(C26-DATE(LEFT($C$4,4),1,1))","v":0},null,{"$f":"D26-G26","v":0}]
[null,"Avtal","2016-06-30",null,{"$f":"E26","v":3.7600000000000001E-2},{"$f":"D27*E27/365*(C27-C26)","v":0},null,{"$f":"D27-G27","v":0}]
[null,null,"2016-09-30",null,{"$f":"E27","v":3.7600000000000001E-2},{"$f":"D28*E28/365*(C28-C27)","v":0},null,0]
[null,null,"2016-12-31",null,3.7600000000000001E-2,{"$f":"D29*E29/365*(C29-C28)","v":0},null,0]
[null,null,"2016-12-31",null,3.7600000000000001E-2,{"$f":"D30*E30/365*(C30-C29)","v":0},null,0]
[null,"Summa",null,null,null,{"$f":"SUM(F26:F30)","v":0}]
[null,"Bank","2016-03-30",0,4.1799999999999997E-2,{"$f":"D32*E32/365*(C32-DATE(LEFT($C$4,4),1,1))","v":0},null,{"$f":"D32-G32","v":0}]
[null,"Avtal","2016-06-30",0,{"$f":"E32","v":4.1799999999999997E-2},{"$f":"D33*E33/365*(C33-C32)","v":0},null,{"$f":"D33-G33","v":0}]
[null,null,"2016-09-30",0,{"$f":"E33","v":4.1799999999999997E-2},{"$f":"D34*E34/365*(C34-C33)","v":0},null,0]
[null,null,"2016-12-31",0,4.1799999999999997E-2,{"$f":"D35*E35/365*(C35-C34)","v":0},null,0]
[null,null,"2016-12-31",null,4.1799999999999997E-2,{"$f":"D36*E36/365*(C36-C35)","v":0},null,0]
[null,"Summa",null,null,null,{"$f":"SUM(F32:F36)","v":0}]
[null,"Bank","2016-03-30",0,3.5400000000000001E-2,{"$f":"D38*E38/365*(C38-DATE(LEFT($C$4,4),1,1))","v":0},null,{"$f":"D38-G38","v":0}]
[null,"Avtal","2016-06-30",0,{"$f":"E38","v":3.5400000000000001E-2},{"$f":"D39*E39/365*(C39-C38)","v":0},null,{"$f":"D39-G39","v":0}]
[null,null,"2016-09-30",0,{"$f":"E39","v":3.5400000000000001E-2},{"$f":"D40*E40/365*(C40-C39)","v":0},null,0]
[null,null,"2016-12-31",0,3.5400000000000001E-2,{"$f":"D41*E41/365*(C41-C40)","v":0},null,0]
[null,null,"2016-12-31",null,3.5400000000000001E-2,{"$f":"D42*E42/365*(C42-C41)","v":0},null,0]
[null,"Summa",null,null,null,{"$f":"SUM(F38:F42)","v":0}]
[]
[null,"SUMMA RÄNTEKOSTNADER",null,null,null,{"$f":"F31+F37+F43","v":0}]

{"sheet":"skatteberäkning","index":6,"n_rows":52,"n_cols":38,"rows_kept":52,"cut":false,"hidden":true,"merged":[[7,5,7,7],[8,5,8,7],[6,5,6,7]]}
[{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"},null,null,null,null,null,null,null,null,null,"KUND:",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"KUND:",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
["SKATTEBERÄKNINGAR avseende BUDGET",null,null,null,null,null,null,null,{"$f":"Grunddata!F8","v":201601},null,null,"SKATTEBERÄKNINGAR avseende BUDGET 1995",null,null,null,null,null,null,null,null,null,null,"FYLLNADSBETALNING TAX 95"]
[]
["Värdeår",{"$f":"Grunddata!F14","v":1999},null,null,"Beräkningsunderlag fastighetsskatt o fastighetsavgift"]
[null,null,null,null,"tax.v bostadsdel","tax.v lokaldel",null,null,"antal enheter",null,null,null,null,null,null,"Taxeringsvärde","Varav bostadsdel",null,null,null,null,null,null,null,null,null,"Taxeringsvärde","Varav bostadsdel"]
[null,"Småhus",null,null,{"$f":"+Grunddata!F26-skatteberäkning!F8","v":43302000},{"$f":"Grunddata!F28","v":0},null,null,{"$f":"+Grunddata!F29","v":21},null,null,null,"Småhus",null,null,null,null,null,null,null,null,null,null,"Småhus",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Hyreshus",null,null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",+Grunddata!F21-skatteberäkning!F9,IF(RIGHT('Från 3L'!C2,2)=\"07\",(Grunddata!F18+Grunddata!F21)/2-skatteberäkning!F9,(Grunddata!F18/12*4+Grunddata!F21/12*8)-skatteberäkning!F9))","v":8304000},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",Grunddata!F22,IF(RIGHT('Från 3L'!C2,2)=\"07\",Grunddata!F19/2+Grunddata!F22/2,Grunddata!F19/12*4+Grunddata!F22/12*8))","v":0},null,null,{"$f":"+Grunddata!F23","v":12},null,null,null,"Hyreshus",null,null,3005000,2941000,null,null,null,null,null,null,"Hyreshus",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
["Beräkning av fastighetsskatt och fastighetsavgift",null,null,null,null,null,null,null,null,null,null,"Beräkning av fastighetsskatt",null,null,null,null,null,null,null,null,null,null,"Beräkning av fastighetsskatt"]
[]
[null,null,null,null,"Underlag  ",null,"Procent",null,"Skatt",null,null,null,null,null,null,"Underlag  ",null,"Procent",null,"Skatt",null,null,null,null,null,null,"Underlag  ",null,"Procent",null,"Skatt"]
[]
["Lokaldel (fastighetsskatt)",null,null,null,{"$f":"SUM(F8+F9)","v":0},"*",1,"=",{"$f":"(E15*G15)/100","v":0},null,null,"Småhus",null,null,null,{"$f":"Q8","v":0},"*",null,"=",{"$f":"(P15*R15)/100","v":0},null,null,"Småhus",null,null,null,{"$f":"AB8","v":{"$error":"#REF!"}},"*",{"$f":"#REF!","v":{"$error":"#REF!"}},"=",{"$f":"(AA15*AC15)/100","v":{"$error":"#REF!"}},null,null,null,"Uppräkning inkomstbasbelopp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"start 2013",null,56600]
["Småhus",null,null,null,{"$f":"+E8","v":43302000},"*",{"$f":"IF($B$6=2016,0.75,IF($B$6>=2011,0,IF($B$6<=2005,0.75,0.375)))","v":0.75},{"$f":"IF($I$17=0,\" \",IF($I$17=(E17*G17)/100,\"=\",\" \"))","v":" "},{"$f":"IF($B$6=2016,(E17*G17)/100,IF((E17*G17)/100>(E18*G18),E18*G18,(E17*G17)/100))","v":155652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,null,59300,"preliminärt"]
[null,null,null,null,{"$f":"+I8","v":21},"*",{"$f":"IF($B$6>=2011,0,IF($B$6<=2005,CEILING((AK17/AK16*7074),1),CEILING((AK17/AK16*3537),1)))","v":7412},{"$f":"IF($I$17=0,\" \",IF($I$17=(E18*G18),\"=\",\" \"))","v":"="}]
[]
["Hyreshus",null,null,null,{"$f":"E9","v":8304000},"*",{"$f":"IF($B$6=2016,0.3,IF($B$6>=2011,0,IF($B$6<=2005,0.3,0.15)))","v":0.3},{"$f":"IF($I$20=0,\" \",IF($I$20=(E20*G20)/100,\"=\",\" \"))","v":" "},{"$f":"IF($B$6=2016,(E20*G20)/100,IF((E20*G20)/100>(E21*G21),E21*G21,(E20*G20)/100))","v":15216}]
[null,null,null,null,{"$f":"+I9","v":12},"*",{"$f":"IF($B$6>=2011,0,IF($B$6<=2005,CEILING((AK17/AK16*1210),1),CEILING((AK17/AK16*605),1)))","v":1268},{"$f":"IF($I$20=0,\" \",IF($I$20=(E21*G21),\"=\",\" \"))","v":"="}]
[]
["Summa kommunal fastighetsavgift",null,null,null,null,null,null,null,{"$f":"+I17+I20","v":170868}]
[]
["Statlig skatt",null,null,null,null,null,null,"=",{"$f":"(E25*G25)/100","v":0},null,null,"Hyreshus",null,null,null,{"$f":"Q9","v":2941000},"*",1.5,"=",{"$f":"(P25*R25)/100","v":44115},null,null,"Hyreshus",null,null,null,{"$f":"AB9","v":{"$error":"#REF!"}},"*",{"$f":"#REF!","v":{"$error":"#REF!"}},"=",{"$f":"(AA25*AC25)/100","v":{"$error":"#REF!"}}]
[]
[]
["Beräkning av underlag för inkomst av näringsverksamhet"]
["Intäkter enligt budget 2016"]
["Kapitalintäkter",null,null,"+",{"$f":"(budget!G211 +budget!G214)*1000","v":0}]
["[fri rad]",null,null,"+",0]
["Intäkter totalt",null,null,"=",{"$f":"SUM(E30:E31)","v":0}]
[]
["Kostnader enligt budget 2016",null,null,null," ",null,null,null,null,null,null,"3% av taxeringsvärde",null,null,null,{"$f":"(P8+P9)*#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"3% av taxeringsvärde",null,null,null,{"$f":"(AA8+AA9)*#REF!","v":{"$error":"#REF!"}}]
["[fri rad]",null,null,"-",0]
["Outnyttjat underskott",null,null,"-",{"$f":"-'ber. fyllnadsinbetalning'!E39","v":0},null,null,null,null,null,null,"Summa",null,null,"=",{"$f":"P34+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Summa",null,null,"=",{"$f":"AA34+#REF!","v":{"$error":"#REF!"}}]
["Överskott",null,null,"=",{"$f":"IF(($E$32-$E$35-$E$36)>0,$E$32-$E$35-$E$36,0)","v":0},null,null,null,null,null,null,"Räntebidrag",null,null,"+",15000,null,null,null,null,null,null,"Räntebidrag",null,null,"+",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Underskott",null,null,"=",{"$f":"IF(($E$32-$E$35-$E$36)<0,$E$32-$E$35-$E$36,0)","v":0},null,null,null,null,null,null,"Kostnader",null,null,null,null,null,null,null,null,null,null,"Kostnader"]
[null,null,null,null,null,null,null,null,null,null,null,"Räntekostn/tomträttsavg",null,null,"-",12500,null,null,null,null,null,null,"Räntekostn/tomträttsavg",null,null,"-",{"$f":"P39","v":12500}]
[null,null,null,null,null,null,null,null,null,null,null,"Outnyttjat underskott",null,null,"-",{"$f":"-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Outnyttjat underskott",null,null,"-",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Överskott",null,null,"=",{"$f":"IF(#REF!<0,0,#REF!)","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Överskott",null,null,"=",{"$f":"IF(#REF!<0,0,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Underskott",null,null,"=",{"$f":"IF(#REF!>0,0,#REF!)","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Underskott",null,null,"=",{"$f":"IF(#REF!>0,0,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,"BERÄKNAD SKATTEKOSTNAD",null,null,null,{"$f":"+I15+I23+I25","v":170868}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BERÄKNAD SKATTEKOSTNAD",null,null,null,{"$f":"T15+T25+#REF!","v":{"$error":"#REF!"}},null,null,null,null,"SKULD (-) / FORDRAN ( )"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OM SKULD, ATT FYLLNADSBETALA 3 MAJ",null,null,null,null,null,{"$f":"IF(#REF!>0,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ATT JÄMKA",null,null,null,{"$f":"-T46+#REF!","v":{"$error":"#REF!"}}]

{"sheet":"budgetnycklar","index":7,"n_rows":26,"n_cols":2,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[]
[]
["Budgetnyckel","Text"]
[1,"Allt i januari"]
[2,"Allt i februari"]
[3,"Allt i mars"]
[4,"Allt i april"]
[5,"Allt i maj"]
[6,"Allt i juni"]
[7,"Allt i juli"]
[8,"Allt i augusti "]
[9,"Allt i september"]
[10,"Allt i oktober"]
[11,"Allt i november"]
[12,"Allt i december"]
[20,"Jämn fördelning "]
[21,"Jämn fördelning kvartalsvis (1+4+7+10)"]
[22,"Jämn fördelning kvartalsvis (3+6+9+12)"]
[23,"Jämn fördelning kvartalsvis (2+5+8+11)"]
[24,"Fördelning  värme, mindre förening (13,5+10,3+9,2+8,7+7,9+6,5+5,4+5,4+5,7+6,5+8,7+12,2)"]
[25,"Fördelning värme, större förening (15,8+14,4+11,0+9,2+4,8+2,6+1,7+2,4+7,5+7,9+9,2+13,5)"]
[26,"Jämn fördelning halvårsvis (1 + 7)"]
[27,"Jämn fördelning halvårsvis (6 + 12)"]
[28,"Jämn fördelning 2-mån.intervall (1+3+5+7+9+11)"]
[29,"Jämn fördelning 2-mån.intervall (2+4+6+8+10+12)"]

{"sheet":"ber. fyllnadsinbetalning","index":8,"n_rows":65,"n_cols":37,"rows_kept":65,"cut":false,"hidden":true,"merged":[[7,5,7,7],[8,5,8,7],[9,5,9,7],[1,7,1,8]]}
[{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"},null,null,null,null,null,null,null,null,null,"KUND:",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,"KUND:",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Beräkningsflik",null,null,null,null,null,"OCR",{"$f":"+Grunddata!F32","v":1676960351175}]
[null,null,null,null,null,null,"BG",null,"5050-1055"]
[]
["SKATTEBERÄKNINGAR avseende PROGNOS",null,null,null,null,null,null,null,{"$f":"'Från 3L'!C2+100","v":201501},null,null,"SKATTEBERÄKNINGAR avseende BUDGET 1995",null,null,null,null,null,null,null,null,null,null,"FYLLNADSBETALNING TAX 95"]
[]
["Värdeår",{"$f":"Grunddata!F14","v":1999},null,null,"Beräkningsunderlag fastighetsskatt o fastighetsavgift"]
[null,null,null,null,"tax.v bostadsdel","tax.v lokaldel",null,null,"antal enheter",null,null,null,null,null,null,"Taxeringsvärde","Varav bostadsdel",null,null,null,null,null,null,null,null,null,"Taxeringsvärde","Varav bostadsdel"]
[null,"Småhus",null,null,{"$f":"+Grunddata!F25-F9","v":43302000},{"$f":"Grunddata!F27","v":0},null,null,{"$f":"+Grunddata!F29","v":21},null,null,null,"Småhus",null,null,null,null,null,null,null,null,null,null,"Småhus",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Hyreshus",null,null,{"$f":"+Grunddata!F18-F10","v":7549000},{"$f":"Grunddata!F19","v":0},null,null,{"$f":"+Grunddata!F23","v":12},null,null,null,"Hyreshus",null,null,3005000,2941000,null,null,null,null,null,null,"Hyreshus",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
["Beräkning av fastighetsskatt och fastighetsavgift",null,null,null,null,null,null,null,null,null,null,"Beräkning av fastighetsskatt",null,null,null,null,null,null,null,null,null,null,"Beräkning av fastighetsskatt"]
[]
[null,null,null,null,"Underlag  ",null,"Procent",null,"Skatt",null,null,null,null,null,null,"Underlag  ",null,"Procent",null,"Skatt",null,null,null,null,null,null,"Underlag  ",null,"Procent",null,"Skatt"]
[]
["Lokaldel (fastighetsskatt)",null,null,null,{"$f":"SUM(F9+F10)","v":0},"*",1,"=",{"$f":"(E16*G16)/100","v":0},null,null,"Småhus",null,null,null,{"$f":"Q9","v":0},"*",null,"=",{"$f":"(P16*R16)/100","v":0},null,null,"Småhus",null,null,null,{"$f":"AB9","v":{"$error":"#REF!"}},"*",{"$f":"#REF!","v":{"$error":"#REF!"}},"=",{"$f":"(AA16*AC16)/100","v":{"$error":"#REF!"}},null,null,null,"Uppräkning inkomstbasbelopp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,null,56600]
["Småhus",null,null,null,{"$f":"+E9","v":43302000},"*",{"$f":"IF($B$7=2015,0.75,IF($B$7>=2010,0,IF($B$7<=2004,0.75,0.375)))","v":0.75},{"$f":"IF($I$18=0,\" \",IF($I$18=(E18*G18)/100,\"=\",\" \"))","v":" "},{"$f":"IF($B$7=2015,(E18*G18)/100,IF((E18*G18)/100>(E19*G19),E19*G19,(E18*G18)/100))","v":152502},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,null,58100]
[null,null,null,null,{"$f":"+I9","v":21},"*",{"$f":"IF($B$7>=2010,0,IF($B$7<=2004,7262,3631))","v":7262},{"$f":"IF($I$18=0,\" \",IF($I$18=(E19*G19),\"=\",\" \"))","v":"="}]
[]
["Hyreshus",null,null,null,{"$f":"E10","v":7549000},"*",{"$f":"IF($B$7=2015,0.4,IF($B$7>=2010,0,IF($B$7<=2004,0.4,0.2)))","v":0.4},{"$f":"IF($I$21=0,\" \",IF($I$21=(E21*G21)/100,\"=\",\" \"))","v":" "},{"$f":"IF($B$7=2015,(E21*G21)/100,IF((E21*G21)/100>(E22*G22),E22*G22,(E21*G21)/100))","v":14916}]
[null,null,null,null,{"$f":"+I10","v":12},"*",{"$f":"IF($B$7>=2010,0,IF($B$7<=2004,1243,621))","v":1243},{"$f":"IF($I$21=0,\" \",IF($I$21=(E22*G22),\"=\",\" \"))","v":"="}]
[]
["Summa kommunal fastighetsavgift",null,null,null,null,null,null,null,{"$f":"+I18+I21","v":167418}]
[]
["Statlig skatt",null,null,null,{"$f":"E38","v":0},"*",null,"=",{"$f":"(E26*G26)/100","v":0},null,null,"Hyreshus",null,null,null,{"$f":"Q10","v":2941000},"*",1.5,"=",{"$f":"(P26*R26)/100","v":44115},null,null,"Hyreshus",null,null,null,{"$f":"AB10","v":{"$error":"#REF!"}},"*",{"$f":"#REF!","v":{"$error":"#REF!"}},"=",{"$f":"(AA26*AC26)/100","v":{"$error":"#REF!"}}]
[]
[]
["Beräkning av underlag för inkomst av näringsverksamhet"]
["Intäkter enligt prognos 2015"]
["Kapitalintäkter",null,null,"+",{"$f":"(budget!J211 +budget!J214)*1000","v":0}]
["[fri rad]",null,null,"+",0]
["Intäkter totalt",null,null,"=",{"$f":"SUM(E31:E32)","v":0}]
[]
["Kostnader enligt prognos 2015",null,null,null," ",null,null,null,null,null,null,"3% av taxeringsvärde",null,null,null,{"$f":"(P9+P10)*#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"3% av taxeringsvärde",null,null,null,{"$f":"(AA9+AA10)*#REF!","v":{"$error":"#REF!"}}]
["[fri rad]",null,null,"-",0]
["Outnyttjat underskott",null,null,"-",{"$f":"Grunddata!F30","v":0},null,null,null,null,null,null,"Summa",null,null,"=",{"$f":"P35+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Summa",null,null,"=",{"$f":"AA35+#REF!","v":{"$error":"#REF!"}}]
["Överskott",null,null,"=",{"$f":"IF(($E$33-$E$36-$E$37)>0,$E$33-$E$36-$E$37,0)","v":0},null,null,null,null,null,null,"Räntebidrag",null,null,"+",15000,null,null,null,null,null,null,"Räntebidrag",null,null,"+",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Underskott",null,null,"=",{"$f":"IF(($E$33-$E$36-$E$37)<0,$E$33-$E$36-$E$37,0)","v":0},null,null,null,null,null,null,"Kostnader",null,null,null,null,null,null,null,null,null,null,"Kostnader"]
[null,null,null,null,null,null,null,null,null,null,null,"Räntekostn/tomträttsavg",null,null,"-",12500,null,null,null,null,null,null,"Räntekostn/tomträttsavg",null,null,"-",{"$f":"P40","v":12500}]
[null,null,null,null,null,null,null,null,null,null,null,"Outnyttjat underskott",null,null,"-",{"$f":"-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Outnyttjat underskott",null,null,"-",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Överskott",null,null,"=",{"$f":"IF(#REF!<0,0,#REF!)","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Överskott",null,null,"=",{"$f":"IF(#REF!<0,0,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"Underskott",null,null,"=",{"$f":"IF(#REF!>0,0,#REF!)","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Underskott",null,null,"=",{"$f":"IF(#REF!>0,0,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,"BERÄKNAD SKATTEKOSTNAD",null,null,null,{"$f":"+I16+I24+I26","v":167418}]
[null,null,null,null,"Underlag särskild löneskatt"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BERÄKNAD SKATTEKOSTNAD",null,null,null,{"$f":"T16+T26+#REF!","v":{"$error":"#REF!"}},null,null,null,null,"SKULD (-) / FORDRAN ( )"]
[]
[]
[]
["Beräkning av fyllnadsinbetalning och skatt åter",null,null,null,null,null,{"$f":"+Grunddata!F8","v":201601},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OM SKULD, ATT FYLLNADSBETALA 3 MAJ",null,null,null,null,null,{"$f":"IF(#REF!>0,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[]
["Beräknad fastighetsskatt",null,null,null,{"$f":"+I24+I16","v":167418}]
["Beräknad statlig inkomstskatt",null,null,null,{"$f":"+I26","v":0}]
["Beräknad moms",null,null,null,{"$f":"-budget!J175*1000","v":0}]
["Summa",null,null,null,{"$f":"SUM(E53:E55)","v":167418},null,null,null,null,null,null,null,null,null,null,"ATT JÄMKA",null,null,null,{"$f":"-T47+#REF!","v":{"$error":"#REF!"}}]
["avgår:"]
["Debiterad prel.skatt",null,null,null,{"$f":"+Grunddata!F31","v":171228}]
[]
["beräknad skatt tillbaka (dec)",null,null,null,{"$f":"IF(($E$58-$E$56)>0,($E$58-$E$56),0)","v":3810}]
["beräknad skatt att betala",null,null,null,{"$f":"IF(($E$58-$E$56)<0,($E$58-$E$56),0)","v":0}]
[]
["betalas i februari",null,null,null,{"$f":"IF($E$61=0,0,IF($E$61<-30000,$E$61+30000,0))","v":0}]
["betalas i maj",null,null,null,{"$f":"IF($E$61=0,0,IF($E$61<-30000,-30000,$E$61))","v":0},null,"kontrollruta"]
["totalt att betala",null,null,null,{"$f":"SUM(E63:E64)","v":0},null,{"$f":"E58-E56-E60-E65","v":0}]

{"sheet":"Beräkningar likviditet","index":9,"n_rows":234,"n_cols":90,"rows_kept":234,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Från 3L'!A2","v":278}]
[{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[]
["Beräkningsflik"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kontrollrad"]
[null,{"$f":"+budget!G22","v":"Budget 2016"},{"$f":"+budget!H22","v":"BN"},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JAN\",IF((RIGHT('Från 3L'!$C$2,2))=\"07\",\"JUL\",\"SEP\"))","v":"JAN"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"FEB\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"AUG\",\"OKT\"))","v":"FEB"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"MAR\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"SEP\",\"NOV\"))","v":"MAR"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"APR\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"OKT\",\"DEC\"))","v":"APR"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"MAJ\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"NOV\",\"JAN\"))","v":"MAJ"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JUN\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"DEC\",\"FEB\"))","v":"JUN"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JUL\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"JAN\",\"MAR\"))","v":"JUL"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"AUG\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"FEB\",\"APR\"))","v":"AUG"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"SEP\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"MAR\",\"MAJ\"))","v":"SEP"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"OKT\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"APR\",\"JUN\"))","v":"OKT"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"NOV\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"MAJ\",\"JUL\"))","v":"NOV"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"DEC\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"JUN\",\"AUG\"))","v":"DEC"},"Totalt",null,null,null,null,null,null,null,null,null,null,"Kalenderår",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brutet juli - juni",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brutet september - augusti"]
[{"$f":"+budget!B27","v":"Årsavgifter"}]
[{"$f":"+'kostn med flera BN'!A9","v":"Årsavgifter bostäder, m"},{"$f":"+'kostn med flera BN'!B9","v":1901},{"$f":"+'kostn med flera BN'!C9","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA9,CA9))","v":158.41666666666666},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB9,CB9))","v":158.41666666666666},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC9,CC9))","v":158.41666666666666},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD9,CD9))","v":158.41666666666666},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE9,CE9))","v":158.41666666666666},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF9,CF9))","v":158.41666666666666},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG9,CG9))","v":158.41666666666666},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH9,CH9))","v":158.41666666666666},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI9,CI9))","v":158.41666666666666},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ9,CJ9))","v":158.41666666666666},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK9,CK9))","v":158.41666666666666},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL9,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL9,CL9))","v":158.41666666666666},{"$f":"SUM(E9:P9)","v":1901.0000000000002},null,null,null,null,null,null,null,null,null,{"$f":"IF($C9=1,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*13.5%,IF($C9=25,$B9*15.8%,IF($C9=26,$B9/2,IF($C9=28,$B9/6,0)))))))","v":158.41666666666666},{"$f":"IF($C9=2,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*10.3%,IF($C9=25,$B9*14.4%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=3,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*9.2%,IF($C9=25,$B9*11%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=4,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*8.7%,IF($C9=25,$B9*9.2%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=5,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*7.9%,IF($C9=25,$B9*4.8%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=6,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*6.5%,IF($C9=25,$B9*2.6%,IF($C9=27,$B9/2,IF($C9=29,$B9/6,0)))))))","v":158.41666666666666},{"$f":"IF($C9=7,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*5.4%,IF($C9=25,$B9*1.7%,IF($C9=26,$B9/2,IF($C9=28,$B9/6,0)))))))","v":158.41666666666666},{"$f":"IF($C9=8,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*5.4%,IF($C9=25,$B9*2.4%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=9,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*5.7%,IF($C9=25,$B9*7.5%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=10,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*6.5%,IF($C9=25,$B9*7.9%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=11,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*8.7%,IF($C9=25,$B9*9.2%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=12,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*12.2%,IF($C9=25,$B9*13.5%,IF($C9=27,$B9/2,IF($C9=29,$B9/6,0)))))))","v":158.41666666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C9=7,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*5.4%,IF($C9=25,$B9*1.7%,IF($C9=26,$B9/2,IF($C9=28,$B9/6,0)))))))","v":158.41666666666666},{"$f":"IF($C9=8,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*5.4%,IF($C9=25,$B9*2.4%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=9,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*5.7%,IF($C9=25,$B9*7.5%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=10,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*6.5%,IF($C9=25,$B9*7.9%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=11,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*8.7%,IF($C9=25,$B9*9.2%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=12,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*12.2%,IF($C9=25,$B9*13.5%,IF($C9=27,$B9/2,IF($C9=29,$B9/6,0)))))))","v":158.41666666666666},{"$f":"IF($C9=1,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*13.5%,IF($C9=25,$B9*15.8%,IF($C9=26,$B9/2,IF($C9=28,$B9/6,0)))))))","v":158.41666666666666},{"$f":"IF($C9=2,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*10.3%,IF($C9=25,$B9*14.4%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=3,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*9.2%,IF($C9=25,$B9*11%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=4,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*8.7%,IF($C9=25,$B9*9.2%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=5,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*7.9%,IF($C9=25,$B9*4.8%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=6,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*6.5%,IF($C9=25,$B9*2.6%,IF($C9=27,$B9/2,IF($C9=29,$B9/6,0)))))))","v":158.41666666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C9=9,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*5.7%,IF($C9=25,$B9*7.5%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=10,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*6.5%,IF($C9=25,$B9*7.9%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=11,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*8.7%,IF($C9=25,$B9*9.2%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=12,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*12.2%,IF($C9=25,$B9*13.5%,IF($C9=27,$B9/2,IF($C9=29,$B9/6,0)))))))","v":158.41666666666666},{"$f":"IF($C9=1,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*13.5%,IF($C9=25,$B9*15.8%,IF($C9=26,$B9/2,IF($C9=28,$B9/6,0)))))))","v":158.41666666666666},{"$f":"IF($C9=2,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*10.3%,IF($C9=25,$B9*14.4%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=3,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*9.2%,IF($C9=25,$B9*11%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=4,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*8.7%,IF($C9=25,$B9*9.2%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=5,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*7.9%,IF($C9=25,$B9*4.8%,IF($C9=28,$B9/6,0))))))","v":158.41666666666666},{"$f":"IF($C9=6,$B9,IF($C9=20,$B9/12,IF($C9=22,$B9/4,IF($C9=24,$B9*6.5%,IF($C9=25,$B9*2.6%,IF($C9=27,$B9/2,IF($C9=29,$B9/6,0)))))))","v":158.41666666666666},{"$f":"IF($C9=7,$B9,IF($C9=20,$B9/12,IF($C9=21,$B9/4,IF($C9=24,$B9*5.4%,IF($C9=25,$B9*1.7%,IF($C9=26,$B9/2,IF($C9=28,$B9/6,0)))))))","v":158.41666666666666},{"$f":"IF($C9=8,$B9,IF($C9=20,$B9/12,IF($C9=23,$B9/4,IF($C9=24,$B9*5.4%,IF($C9=25,$B9*2.4%,IF($C9=29,$B9/6,0))))))","v":158.41666666666666}]
[{"$f":"+'kostn med flera BN'!A10","v":"Årsavgifter bostäder, kv"},{"$f":"+'kostn med flera BN'!B10","v":0},{"$f":"+'kostn med flera BN'!C10","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA10,CA10))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB10,CB10))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC10,CC10))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD10,CD10))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE10,CE10))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF10,CF10))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG10,CG10))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH10,CH10))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI10,CI10))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ10,CJ10))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK10,CK10))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL10,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL10,CL10))","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"IF($C10=1,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*13.5%,IF($C10=25,$B10*15.8%,IF($C10=26,$B10/2,IF($C10=28,$B10/6,0)))))))","v":0},{"$f":"IF($C10=2,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*10.3%,IF($C10=25,$B10*14.4%,IF($C10=29,$B10/6,0))))))","v":0},{"$f":"IF($C10=3,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*9.2%,IF($C10=25,$B10*11%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=4,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*8.7%,IF($C10=25,$B10*9.2%,IF($C10=29,$B10/6,0))))))","v":0},{"$f":"IF($C10=5,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*7.9%,IF($C10=25,$B10*4.8%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=6,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*6.5%,IF($C10=25,$B10*2.6%,IF($C10=27,$B10/2,IF($C10=29,$B10/6,0)))))))","v":0},{"$f":"IF($C10=7,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*5.4%,IF($C10=25,$B10*1.7%,IF($C10=26,$B10/2,IF($C10=28,$B10/6,0)))))))","v":0},{"$f":"IF($C10=8,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*5.4%,IF($C10=25,$B10*2.4%,IF($C10=29,$B10/6,0))))))","v":0},{"$f":"IF($C10=9,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*5.7%,IF($C10=25,$B10*7.5%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=10,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*6.5%,IF($C10=25,$B10*7.9%,IF($C10=29,$B10/6,0))))))","v":0},{"$f":"IF($C10=11,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*8.7%,IF($C10=25,$B10*9.2%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=12,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*12.2%,IF($C10=25,$B10*13.5%,IF($C10=27,$B10/2,IF($C10=29,$B10/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C10=7,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*5.4%,IF($C10=25,$B10*1.7%,IF($C10=26,$B10/2,IF($C10=28,$B10/6,0)))))))","v":0},{"$f":"IF($C10=8,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*5.4%,IF($C10=25,$B10*2.4%,IF($C10=29,$B10/6,0))))))","v":0},{"$f":"IF($C10=9,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*5.7%,IF($C10=25,$B10*7.5%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=10,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*6.5%,IF($C10=25,$B10*7.9%,IF($C10=29,$B10/6,0))))))","v":0},{"$f":"IF($C10=11,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*8.7%,IF($C10=25,$B10*9.2%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=12,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*12.2%,IF($C10=25,$B10*13.5%,IF($C10=27,$B10/2,IF($C10=29,$B10/6,0)))))))","v":0},{"$f":"IF($C10=1,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*13.5%,IF($C10=25,$B10*15.8%,IF($C10=26,$B10/2,IF($C10=28,$B10/6,0)))))))","v":0},{"$f":"IF($C10=2,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*10.3%,IF($C10=25,$B10*14.4%,IF($C10=29,$B10/6,0))))))","v":0},{"$f":"IF($C10=3,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*9.2%,IF($C10=25,$B10*11%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=4,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*8.7%,IF($C10=25,$B10*9.2%,IF($C10=29,$B10/6,0))))))","v":0},{"$f":"IF($C10=5,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*7.9%,IF($C10=25,$B10*4.8%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=6,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*6.5%,IF($C10=25,$B10*2.6%,IF($C10=27,$B10/2,IF($C10=29,$B10/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C10=9,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*5.7%,IF($C10=25,$B10*7.5%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=10,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*6.5%,IF($C10=25,$B10*7.9%,IF($C10=29,$B10/6,0))))))","v":0},{"$f":"IF($C10=11,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*8.7%,IF($C10=25,$B10*9.2%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=12,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*12.2%,IF($C10=25,$B10*13.5%,IF($C10=27,$B10/2,IF($C10=29,$B10/6,0)))))))","v":0},{"$f":"IF($C10=1,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*13.5%,IF($C10=25,$B10*15.8%,IF($C10=26,$B10/2,IF($C10=28,$B10/6,0)))))))","v":0},{"$f":"IF($C10=2,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*10.3%,IF($C10=25,$B10*14.4%,IF($C10=29,$B10/6,0))))))","v":0},{"$f":"IF($C10=3,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*9.2%,IF($C10=25,$B10*11%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=4,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*8.7%,IF($C10=25,$B10*9.2%,IF($C10=29,$B10/6,0))))))","v":0},{"$f":"IF($C10=5,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*7.9%,IF($C10=25,$B10*4.8%,IF($C10=28,$B10/6,0))))))","v":0},{"$f":"IF($C10=6,$B10,IF($C10=20,$B10/12,IF($C10=22,$B10/4,IF($C10=24,$B10*6.5%,IF($C10=25,$B10*2.6%,IF($C10=27,$B10/2,IF($C10=29,$B10/6,0)))))))","v":0},{"$f":"IF($C10=7,$B10,IF($C10=20,$B10/12,IF($C10=21,$B10/4,IF($C10=24,$B10*5.4%,IF($C10=25,$B10*1.7%,IF($C10=26,$B10/2,IF($C10=28,$B10/6,0)))))))","v":0},{"$f":"IF($C10=8,$B10,IF($C10=20,$B10/12,IF($C10=23,$B10/4,IF($C10=24,$B10*5.4%,IF($C10=25,$B10*2.4%,IF($C10=29,$B10/6,0))))))","v":0}]
[{"$f":"+budget!B29","v":"Årsavgifter bostäder"},{"$f":"+budget!G29","v":0},{"$f":"+budget!H29","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA11,CA11))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB11,CB11))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC11,CC11))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD11,CD11))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE11,CE11))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF11,CF11))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG11,CG11))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH11,CH11))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI11,CI11))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ11,CJ11))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK11,CK11))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL11,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL11,CL11))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B30","v":0},{"$f":"+budget!G30","v":0},{"$f":"+budget!H30","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA12,CA12))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB12,CB12))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC12,CC12))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD12,CD12))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE12,CE12))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF12,CF12))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG12,CG12))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH12,CH12))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI12,CI12))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ12,CJ12))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK12,CK12))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL12,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL12,CL12))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'kostn med flera BN'!A14","v":"Årsavgifter lokaler, m"},{"$f":"+'kostn med flera BN'!B14","v":0},{"$f":"+'kostn med flera BN'!C14","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA13,CA13))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB13,CB13))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC13,CC13))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD13,CD13))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE13,CE13))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF13,CF13))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG13,CG13))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH13,CH13))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI13,CI13))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ13,CJ13))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK13,CK13))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL13,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL13,CL13))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+'kostn med flera BN'!A15","v":"Årsavgifter lokaler, kv"},{"$f":"+'kostn med flera BN'!B15","v":0},{"$f":"+'kostn med flera BN'!C15","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA14,CA14))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB14,CB14))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC14,CC14))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD14,CD14))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE14,CE14))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF14,CF14))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG14,CG14))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH14,CH14))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI14,CI14))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ14,CJ14))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK14,CK14))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL14,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL14,CL14))","v":0},{"$f":"SUM(E14:P14)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B32","v":"Årsavgifter lokaler"},{"$f":"+budget!G32","v":0},{"$f":"+budget!H32","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA15,CA15))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB15,CB15))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC15,CC15))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD15,CD15))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE15,CE15))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF15,CF15))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG15,CG15))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH15,CH15))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI15,CI15))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ15,CJ15))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK15,CK15))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL15,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL15,CL15))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B33","v":0},{"$f":"+budget!G33","v":0},{"$f":"+budget!H33","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA16,CA16))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB16,CB16))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC16,CC16))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD16,CD16))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE16,CE16))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF16,CF16))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG16,CG16))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH16,CH16))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI16,CI16))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ16,CJ16))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK16,CK16))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL16,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL16,CL16))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B34","v":"Årsavgifter reducering"},{"$f":"+budget!G34","v":0},{"$f":"+budget!H34","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA17,CA17))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB17,CB17))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC17,CC17))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD17,CD17))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE17,CE17))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF17,CF17))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG17,CG17))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH17,CH17))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI17,CI17))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ17,CJ17))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK17,CK17))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL17,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL17,CL17))","v":0},{"$f":"SUM(E17:P17)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B35","v":"Summa årsavgifter"},{"$f":"+budget!G35","v":1901},null,null,{"$f":"SUM(E9:E17)","v":158.41666666666666},{"$f":"SUM(F9:F17)","v":158.41666666666666},158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,1901.0000000000002,{"$f":"+Q18-B18","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA9:AA17)","v":158.41666666666666},{"$f":"SUM(AB9:AB17)","v":158.41666666666666},158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA9:BA17)","v":158.41666666666666},158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,{"$f":"SUM(BG9:BG17)","v":158.41666666666666},{"$f":"SUM(BH9:BH17)","v":158.41666666666666},158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA9:CA17)","v":158.41666666666666},158.41666666666666,158.41666666666666,158.41666666666666,{"$f":"SUM(CE9:CE17)","v":158.41666666666666},{"$f":"SUM(CF9:CF17)","v":158.41666666666666},158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666,158.41666666666666]
[]
[]
[{"$f":"+budget!B36","v":"Hyresintäkter"}]
[{"$f":"+budget!B37","v":"Hyresintäkter, bostäder"},{"$f":"+budget!G37","v":0},{"$f":"+budget!H37","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA22,CA22))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB22,CB22))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC22,CC22))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD22,CD22))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE22,CE22))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF22,CF22))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG22,CG22))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH22,CH22))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI22,CI22))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ22,CJ22))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK22,CK22))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL22,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL22,CL22))","v":0},{"$f":"SUM(E22:P22)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF($C22=1,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*13.5%,IF($C22=25,$B22*15.8%,IF($C22=26,$B22/2,IF($C22=28,$B22/6,0)))))))","v":0},{"$f":"IF($C22=2,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*10.3%,IF($C22=25,$B22*14.4%,IF($C22=29,$B22/6,0))))))","v":0},{"$f":"IF($C22=3,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*9.2%,IF($C22=25,$B22*11%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=4,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*8.7%,IF($C22=25,$B22*9.2%,IF($C22=29,$B22/6,0))))))","v":0},{"$f":"IF($C22=5,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*7.9%,IF($C22=25,$B22*4.8%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=6,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*6.5%,IF($C22=25,$B22*2.6%,IF($C22=27,$B22/2,IF($C22=29,$B22/6,0)))))))","v":0},{"$f":"IF($C22=7,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*5.4%,IF($C22=25,$B22*1.7%,IF($C22=26,$B22/2,IF($C22=28,$B22/6,0)))))))","v":0},{"$f":"IF($C22=8,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*5.4%,IF($C22=25,$B22*2.4%,IF($C22=29,$B22/6,0))))))","v":0},{"$f":"IF($C22=9,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*5.7%,IF($C22=25,$B22*7.5%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=10,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*6.5%,IF($C22=25,$B22*7.9%,IF($C22=29,$B22/6,0))))))","v":0},{"$f":"IF($C22=11,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*8.7%,IF($C22=25,$B22*9.2%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=12,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*12.2%,IF($C22=25,$B22*13.5%,IF($C22=27,$B22/2,IF($C22=29,$B22/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C22=7,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*5.4%,IF($C22=25,$B22*1.7%,IF($C22=26,$B22/2,IF($C22=28,$B22/6,0)))))))","v":0},{"$f":"IF($C22=8,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*5.4%,IF($C22=25,$B22*2.4%,IF($C22=29,$B22/6,0))))))","v":0},{"$f":"IF($C22=9,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*5.7%,IF($C22=25,$B22*7.5%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=10,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*6.5%,IF($C22=25,$B22*7.9%,IF($C22=29,$B22/6,0))))))","v":0},{"$f":"IF($C22=11,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*8.7%,IF($C22=25,$B22*9.2%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=12,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*12.2%,IF($C22=25,$B22*13.5%,IF($C22=27,$B22/2,IF($C22=29,$B22/6,0)))))))","v":0},{"$f":"IF($C22=1,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*13.5%,IF($C22=25,$B22*15.8%,IF($C22=26,$B22/2,IF($C22=28,$B22/6,0)))))))","v":0},{"$f":"IF($C22=2,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*10.3%,IF($C22=25,$B22*14.4%,IF($C22=29,$B22/6,0))))))","v":0},{"$f":"IF($C22=3,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*9.2%,IF($C22=25,$B22*11%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=4,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*8.7%,IF($C22=25,$B22*9.2%,IF($C22=29,$B22/6,0))))))","v":0},{"$f":"IF($C22=5,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*7.9%,IF($C22=25,$B22*4.8%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=6,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*6.5%,IF($C22=25,$B22*2.6%,IF($C22=27,$B22/2,IF($C22=29,$B22/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C22=9,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*5.7%,IF($C22=25,$B22*7.5%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=10,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*6.5%,IF($C22=25,$B22*7.9%,IF($C22=29,$B22/6,0))))))","v":0},{"$f":"IF($C22=11,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*8.7%,IF($C22=25,$B22*9.2%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=12,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*12.2%,IF($C22=25,$B22*13.5%,IF($C22=27,$B22/2,IF($C22=29,$B22/6,0)))))))","v":0},{"$f":"IF($C22=1,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*13.5%,IF($C22=25,$B22*15.8%,IF($C22=26,$B22/2,IF($C22=28,$B22/6,0)))))))","v":0},{"$f":"IF($C22=2,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*10.3%,IF($C22=25,$B22*14.4%,IF($C22=29,$B22/6,0))))))","v":0},{"$f":"IF($C22=3,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*9.2%,IF($C22=25,$B22*11%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=4,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*8.7%,IF($C22=25,$B22*9.2%,IF($C22=29,$B22/6,0))))))","v":0},{"$f":"IF($C22=5,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*7.9%,IF($C22=25,$B22*4.8%,IF($C22=28,$B22/6,0))))))","v":0},{"$f":"IF($C22=6,$B22,IF($C22=20,$B22/12,IF($C22=22,$B22/4,IF($C22=24,$B22*6.5%,IF($C22=25,$B22*2.6%,IF($C22=27,$B22/2,IF($C22=29,$B22/6,0)))))))","v":0},{"$f":"IF($C22=7,$B22,IF($C22=20,$B22/12,IF($C22=21,$B22/4,IF($C22=24,$B22*5.4%,IF($C22=25,$B22*1.7%,IF($C22=26,$B22/2,IF($C22=28,$B22/6,0)))))))","v":0},{"$f":"IF($C22=8,$B22,IF($C22=20,$B22/12,IF($C22=23,$B22/4,IF($C22=24,$B22*5.4%,IF($C22=25,$B22*2.4%,IF($C22=29,$B22/6,0))))))","v":0}]
[{"$f":"+budget!B38","v":"Hyresintäkter, lokaler moms"},{"$f":"+budget!G38","v":0},{"$f":"+budget!H38","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA23,CA23))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB23,CB23))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC23,CC23))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD23,CD23))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE23,CE23))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF23,CF23))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG23,CG23))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH23,CH23))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI23,CI23))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ23,CJ23))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK23,CK23))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL23,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL23,CL23))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B39","v":"Hyresintäkter, lokaler ej moms"},{"$f":"+budget!G39","v":0},{"$f":"+budget!H39","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA24,CA24))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB24,CB24))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC24,CC24))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD24,CD24))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE24,CE24))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF24,CF24))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG24,CG24))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH24,CH24))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI24,CI24))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ24,CJ24))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK24,CK24))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL24,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL24,CL24))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B40","v":"Hyresintäkter, garage moms"},{"$f":"+budget!G40","v":0},{"$f":"+budget!H40","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA25,CA25))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB25,CB25))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC25,CC25))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD25,CD25))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE25,CE25))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF25,CF25))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG25,CG25))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH25,CH25))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI25,CI25))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ25,CJ25))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK25,CK25))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL25,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL25,CL25))","v":0},{"$f":"SUM(E25:P25)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B41","v":"Hyresintäkter, garage ej moms"},{"$f":"+budget!G41","v":0},{"$f":"+budget!H41","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA26,CA26))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB26,CB26))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC26,CC26))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD26,CD26))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE26,CE26))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF26,CF26))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG26,CG26))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH26,CH26))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI26,CI26))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ26,CJ26))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK26,CK26))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL26,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL26,CL26))","v":0},{"$f":"SUM(E26:P26)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B42","v":"Hyresintäkter, p-plats moms"},{"$f":"+budget!G42","v":0},{"$f":"+budget!H42","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA27,CA27))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB27,CB27))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC27,CC27))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD27,CD27))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE27,CE27))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF27,CF27))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG27,CG27))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH27,CH27))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI27,CI27))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ27,CJ27))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK27,CK27))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL27,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL27,CL27))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B43","v":"Hyresintäkter, p-plats ej moms"},{"$f":"+budget!G43","v":0},{"$f":"+budget!H43","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA28,CA28))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB28,CB28))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC28,CC28))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD28,CD28))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE28,CE28))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF28,CF28))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG28,CG28))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH28,CH28))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI28,CI28))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ28,CJ28))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK28,CK28))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL28,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL28,CL28))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B44","v":"Hyresbortfall, bostad hyresr."},{"$f":"+budget!G44","v":0},{"$f":"+budget!H44","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA29,CA29))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB29,CB29))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC29,CC29))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD29,CD29))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE29,CE29))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF29,CF29))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG29,CG29))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH29,CH29))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI29,CI29))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ29,CJ29))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK29,CK29))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL29,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL29,CL29))","v":0},{"$f":"SUM(E29:P29)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B45","v":"Hyresbortfall, lokaler ej moms"},{"$f":"+budget!G45","v":0},{"$f":"+budget!H45","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA30,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA30,CA30))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB30,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB30,CB30))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC30,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC30,CC30))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD30,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD30,CD30))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE30,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE30,CE30))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF30,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF30,CF30))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG30,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG30,CG30))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH30,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH30,CH30))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI30,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI30,CI30))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ30,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ30,CJ30))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK30,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK30,CK30))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL30,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL30,CL30))","v":0},{"$f":"SUM(E30:P30)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B46","v":"Hyresbortfall, p-plats ej moms"},{"$f":"+budget!G46","v":0},{"$f":"+budget!H46","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA31,CA31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB31,CB31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC31,CC31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD31,CD31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE31,CE31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF31,CF31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG31,CG31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH31,CH31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI31,CI31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ31,CJ31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK31,CK31))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL31,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL31,CL31))","v":0},{"$f":"SUM(E31:P31)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B47","v":"Hyresbortfall, garage ej moms"},{"$f":"+budget!G47","v":0},{"$f":"+budget!H47","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA32,CA32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB32,CB32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC32,CC32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD32,CD32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE32,CE32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF32,CF32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG32,CG32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH32,CH32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI32,CI32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ32,CJ32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK32,CK32))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL32,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL32,CL32))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B48","v":"Summa hyresintäkter"},{"$f":"+budget!G48","v":0},{"$f":"+budget!H48","v":0},null,{"$f":"SUM(E22:E32)","v":0},{"$f":"SUM(F22:F32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E33:P33)","v":0},{"$f":"Q33-B33","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA22:AA32)","v":0},{"$f":"SUM(AB22:AB32)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA32)","v":0},{"$f":"SUM(BB22:BB32)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA22:CA32)","v":0},{"$f":"SUM(CB22:CB32)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B49","v":"Övriga rörelseintäkter"}]
[{"$f":"+budget!B50","v":"Deb. fastighetsskatt, moms"},{"$f":"+budget!G50","v":0},{"$f":"+budget!H50","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA35,CA35))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB35,CB35))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC35,CC35))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD35,CD35))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE35,CE35))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF35,CF35))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG35,CG35))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH35,CH35))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI35,CI35))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ35,CJ35))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK35,CK35))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL35,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL35,CL35))","v":0},{"$f":"SUM(E35:P35)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF($C35=1,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*13.5%,IF($C35=25,$B35*15.8%,IF($C35=26,$B35/2,IF($C35=28,$B35/6,0)))))))","v":0},{"$f":"IF($C35=2,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*10.3%,IF($C35=25,$B35*14.4%,IF($C35=29,$B35/6,0))))))","v":0},{"$f":"IF($C35=3,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*9.2%,IF($C35=25,$B35*11%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=4,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*8.7%,IF($C35=25,$B35*9.2%,IF($C35=29,$B35/6,0))))))","v":0},{"$f":"IF($C35=5,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*7.9%,IF($C35=25,$B35*4.8%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=6,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*6.5%,IF($C35=25,$B35*2.6%,IF($C35=27,$B35/2,IF($C35=29,$B35/6,0)))))))","v":0},{"$f":"IF($C35=7,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*5.4%,IF($C35=25,$B35*1.7%,IF($C35=26,$B35/2,IF($C35=28,$B35/6,0)))))))","v":0},{"$f":"IF($C35=8,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*5.4%,IF($C35=25,$B35*2.4%,IF($C35=29,$B35/6,0))))))","v":0},{"$f":"IF($C35=9,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*5.7%,IF($C35=25,$B35*7.5%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=10,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*6.5%,IF($C35=25,$B35*7.9%,IF($C35=29,$B35/6,0))))))","v":0},{"$f":"IF($C35=11,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*8.7%,IF($C35=25,$B35*9.2%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=12,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*12.2%,IF($C35=25,$B35*13.5%,IF($C35=27,$B35/2,IF($C35=29,$B35/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C35=7,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*5.4%,IF($C35=25,$B35*1.7%,IF($C35=26,$B35/2,IF($C35=28,$B35/6,0)))))))","v":0},{"$f":"IF($C35=8,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*5.4%,IF($C35=25,$B35*2.4%,IF($C35=29,$B35/6,0))))))","v":0},{"$f":"IF($C35=9,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*5.7%,IF($C35=25,$B35*7.5%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=10,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*6.5%,IF($C35=25,$B35*7.9%,IF($C35=29,$B35/6,0))))))","v":0},{"$f":"IF($C35=11,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*8.7%,IF($C35=25,$B35*9.2%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=12,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*12.2%,IF($C35=25,$B35*13.5%,IF($C35=27,$B35/2,IF($C35=29,$B35/6,0)))))))","v":0},{"$f":"IF($C35=1,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*13.5%,IF($C35=25,$B35*15.8%,IF($C35=26,$B35/2,IF($C35=28,$B35/6,0)))))))","v":0},{"$f":"IF($C35=2,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*10.3%,IF($C35=25,$B35*14.4%,IF($C35=29,$B35/6,0))))))","v":0},{"$f":"IF($C35=3,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*9.2%,IF($C35=25,$B35*11%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=4,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*8.7%,IF($C35=25,$B35*9.2%,IF($C35=29,$B35/6,0))))))","v":0},{"$f":"IF($C35=5,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*7.9%,IF($C35=25,$B35*4.8%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=6,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*6.5%,IF($C35=25,$B35*2.6%,IF($C35=27,$B35/2,IF($C35=29,$B35/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C35=9,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*5.7%,IF($C35=25,$B35*7.5%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=10,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*6.5%,IF($C35=25,$B35*7.9%,IF($C35=29,$B35/6,0))))))","v":0},{"$f":"IF($C35=11,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*8.7%,IF($C35=25,$B35*9.2%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=12,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*12.2%,IF($C35=25,$B35*13.5%,IF($C35=27,$B35/2,IF($C35=29,$B35/6,0)))))))","v":0},{"$f":"IF($C35=1,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*13.5%,IF($C35=25,$B35*15.8%,IF($C35=26,$B35/2,IF($C35=28,$B35/6,0)))))))","v":0},{"$f":"IF($C35=2,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*10.3%,IF($C35=25,$B35*14.4%,IF($C35=29,$B35/6,0))))))","v":0},{"$f":"IF($C35=3,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*9.2%,IF($C35=25,$B35*11%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=4,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*8.7%,IF($C35=25,$B35*9.2%,IF($C35=29,$B35/6,0))))))","v":0},{"$f":"IF($C35=5,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*7.9%,IF($C35=25,$B35*4.8%,IF($C35=28,$B35/6,0))))))","v":0},{"$f":"IF($C35=6,$B35,IF($C35=20,$B35/12,IF($C35=22,$B35/4,IF($C35=24,$B35*6.5%,IF($C35=25,$B35*2.6%,IF($C35=27,$B35/2,IF($C35=29,$B35/6,0)))))))","v":0},{"$f":"IF($C35=7,$B35,IF($C35=20,$B35/12,IF($C35=21,$B35/4,IF($C35=24,$B35*5.4%,IF($C35=25,$B35*1.7%,IF($C35=26,$B35/2,IF($C35=28,$B35/6,0)))))))","v":0},{"$f":"IF($C35=8,$B35,IF($C35=20,$B35/12,IF($C35=23,$B35/4,IF($C35=24,$B35*5.4%,IF($C35=25,$B35*2.4%,IF($C35=29,$B35/6,0))))))","v":0}]
[{"$f":"+budget!B51","v":"Deb. fastighetsskatt, ej moms"},{"$f":"+budget!G51","v":0},{"$f":"+budget!H51","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA36,CA36))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB36,CB36))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC36,CC36))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD36,CD36))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE36,CE36))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF36,CF36))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG36,CG36))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH36,CH36))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI36,CI36))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ36,CJ36))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK36,CK36))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL36,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL36,CL36))","v":0},{"$f":"SUM(E36:P36)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B52","v":"Samfällighetsavgift"},{"$f":"+budget!G52","v":0},{"$f":"+budget!H52","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA37,CA37))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB37,CB37))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC37,CC37))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD37,CD37))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE37,CE37))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF37,CF37))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG37,CG37))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH37,CH37))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI37,CI37))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ37,CJ37))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK37,CK37))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL37,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL37,CL37))","v":0},{"$f":"SUM(E37:P37)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B53","v":"Hyresintäkt kabel-tv, ej moms"},{"$f":"+budget!G53","v":0},{"$f":"+budget!H53","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA38,CA38))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB38,CB38))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC38,CC38))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD38,CD38))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE38,CE38))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF38,CF38))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG38,CG38))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH38,CH38))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI38,CI38))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ38,CJ38))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK38,CK38))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL38,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL38,CL38))","v":0},{"$f":"SUM(E38:P38)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B54","v":"Hyresintäkt bredband, ej moms"},{"$f":"+budget!G54","v":0},{"$f":"+budget!H54","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA39,CA39))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB39,CB39))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC39,CC39))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD39,CD39))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE39,CE39))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF39,CF39))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG39,CG39))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH39,CH39))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI39,CI39))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ39,CJ39))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK39,CK39))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL39,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL39,CL39))","v":0},{"$f":"SUM(E39:P39)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B55","v":"Vatten, ej moms"},{"$f":"+budget!G55","v":73},{"$f":"+budget!H55","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA40,CA40))","v":6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB40,CB40))","v":6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC40,CC40))","v":6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD40,CD40))","v":6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE40,CE40))","v":6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF40,CF40))","v":6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG40,CG40))","v":6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH40,CH40))","v":6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI40,CI40))","v":6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ40,CJ40))","v":6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK40,CK40))","v":6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL40,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL40,CL40))","v":6.083333333333333},73,null,null,null,null,null,null,null,null,null,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333]
[{"$f":"+budget!B56","v":"El, moms"},{"$f":"+budget!G56","v":0},{"$f":"+budget!H56","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA41,CA41))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB41,CB41))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC41,CC41))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD41,CD41))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE41,CE41))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF41,CF41))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG41,CG41))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH41,CH41))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI41,CI41))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ41,CJ41))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK41,CK41))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL41,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL41,CL41))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B57","v":"El, ej moms"},{"$f":"+budget!G57","v":0},{"$f":"+budget!H57","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA42,CA42))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB42,CB42))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC42,CC42))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD42,CD42))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE42,CE42))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF42,CF42))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG42,CG42))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH42,CH42))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI42,CI42))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ42,CJ42))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK42,CK42))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL42,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL42,CL42))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B58","v":"Uppvärmning, moms"},{"$f":"+budget!G58","v":0},{"$f":"+budget!H58","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA43,CA43))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB43,CB43))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC43,CC43))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD43,CD43))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE43,CE43))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF43,CF43))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG43,CG43))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH43,CH43))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI43,CI43))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ43,CJ43))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK43,CK43))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL43,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL43,CL43))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B59","v":"Uppvärmning, ej moms"},{"$f":"+budget!G59","v":0},{"$f":"+budget!H59","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA44,CA44))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB44,CB44))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC44,CC44))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD44,CD44))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE44,CE44))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF44,CF44))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG44,CG44))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH44,CH44))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI44,CI44))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ44,CJ44))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK44,CK44))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL44,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL44,CL44))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B60","v":"Tvättavgifter"},{"$f":"+budget!G60","v":0},{"$f":"+budget!H60","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA45,CA45))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB45,CB45))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC45,CC45))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD45,CD45))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE45,CE45))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF45,CF45))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG45,CG45))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH45,CH45))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI45,CI45))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ45,CJ45))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK45,CK45))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL45,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL45,CL45))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B61","v":"Gemensamhetslokal"},{"$f":"+budget!G61","v":0},{"$f":"+budget!H61","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA46,CA46))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB46,CB46))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC46,CC46))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD46,CD46))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE46,CE46))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF46,CF46))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG46,CG46))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH46,CH46))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI46,CI46))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ46,CJ46))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK46,CK46))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL46,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL46,CL46))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B62","v":"Övernattnings-/gästlägenhet"},{"$f":"+budget!G62","v":0},{"$f":"+budget!H62","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA47,CA47))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB47,CB47))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC47,CC47))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD47,CD47))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE47,CE47))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF47,CF47))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG47,CG47))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH47,CH47))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI47,CI47))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ47,CJ47))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK47,CK47))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL47,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL47,CL47))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B63","v":"Övriga fakturerade kostnader"},{"$f":"+budget!G63","v":0},{"$f":"+budget!H63","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA48,CA48))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB48,CB48))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC48,CC48))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD48,CD48))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE48,CE48))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF48,CF48))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG48,CG48))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH48,CH48))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI48,CI48))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ48,CJ48))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK48,CK48))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL48,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL48,CL48))","v":0},{"$f":"SUM(E48:P48)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B64","v":"Öres- och kronutjämning"},{"$f":"+budget!G64","v":0},{"$f":"+budget!H64","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA49,CA49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB49,CB49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC49,CC49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD49,CD49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE49,CE49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF49,CF49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG49,CG49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH49,CH49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI49,CI49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ49,CJ49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK49,CK49))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL49,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL49,CL49))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B65","v":"Ersättn ränta kapitaltillskott"},{"$f":"+budget!G65","v":0},{"$f":"+budget!H65","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA50,CA50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB50,CB50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC50,CC50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD50,CD50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE50,CE50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF50,CF50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG50,CG50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH50,CH50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI50,CI50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ50,CJ50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK50,CK50))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL50,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL50,CL50))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B66","v":"Övr momspl ersättn och intäkt"},{"$f":"+budget!G66","v":0},{"$f":"+budget!H66","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA51,CA51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB51,CB51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC51,CC51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD51,CD51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE51,CE51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF51,CF51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG51,CG51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH51,CH51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI51,CI51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ51,CJ51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK51,CK51))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL51,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL51,CL51))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B67","v":"Övr ej momspl ers. och intäkt"},{"$f":"+budget!G67","v":0},{"$f":"+budget!H67","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA52,CA52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB52,CB52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC52,CC52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD52,CD52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE52,CE52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF52,CF52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG52,CG52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH52,CH52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI52,CI52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ52,CJ52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK52,CK52))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL52,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL52,CL52))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B68","v":"Summa övriga rörelseintäkter"},{"$f":"SUM(B35:B52)","v":73},null,null,{"$f":"SUM(E35:E52)","v":6.083333333333333},{"$f":"SUM(F35:F52)","v":6.083333333333333},6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,73,{"$f":"+Q53-B53","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA35:AA52)","v":6.083333333333333},{"$f":"SUM(AB35:AB52)","v":6.083333333333333},6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA35:BA52)","v":6.083333333333333},{"$f":"SUM(BB35:BB52)","v":6.083333333333333},6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA35:CA52)","v":6.083333333333333},{"$f":"SUM(CB35:CB52)","v":6.083333333333333},6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333,6.083333333333333]
[]
[]
[{"$f":"+budget!B71","v":"Kostnader för fastighetsförvaltning"}]
[{"$f":"+budget!B72","v":"Reparationer och underhåll"}]
[{"$f":"+budget!B73","v":"Reparationer (samlingskonto)"},{"$f":"budget!G73","v":-35},{"$f":"budget!H73","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA58,CA58))","v":-2.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB58,CB58))","v":-2.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC58,CC58))","v":-2.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD58,CD58))","v":-2.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE58,CE58))","v":-2.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF58,CF58))","v":-2.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG58,CG58))","v":-2.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH58,CH58))","v":-2.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI58,CI58))","v":-2.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ58,CJ58))","v":-2.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK58,CK58))","v":-2.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL58,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL58,CL58))","v":-2.9166666666666665},{"$f":"SUM(E58:P58)","v":-35},null,null,null,null,null,null,null,null,null,{"$f":"IF($C58=1,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*13.5%,IF($C58=25,$B58*15.8%,IF($C58=26,$B58/2,IF($C58=28,$B58/6,0)))))))","v":-2.9166666666666665},{"$f":"IF($C58=2,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*10.3%,IF($C58=25,$B58*14.4%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=3,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*9.2%,IF($C58=25,$B58*11%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=4,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*8.7%,IF($C58=25,$B58*9.2%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=5,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*7.9%,IF($C58=25,$B58*4.8%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=6,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*6.5%,IF($C58=25,$B58*2.6%,IF($C58=27,$B58/2,IF($C58=29,$B58/6,0)))))))","v":-2.9166666666666665},{"$f":"IF($C58=7,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*5.4%,IF($C58=25,$B58*1.7%,IF($C58=26,$B58/2,IF($C58=28,$B58/6,0)))))))","v":-2.9166666666666665},{"$f":"IF($C58=8,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*5.4%,IF($C58=25,$B58*2.4%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=9,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*5.7%,IF($C58=25,$B58*7.5%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=10,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*6.5%,IF($C58=25,$B58*7.9%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=11,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*8.7%,IF($C58=25,$B58*9.2%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=12,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*12.2%,IF($C58=25,$B58*13.5%,IF($C58=27,$B58/2,IF($C58=29,$B58/6,0)))))))","v":-2.9166666666666665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C58=7,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*5.4%,IF($C58=25,$B58*1.7%,IF($C58=26,$B58/2,IF($C58=28,$B58/6,0)))))))","v":-2.9166666666666665},{"$f":"IF($C58=8,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*5.4%,IF($C58=25,$B58*2.4%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=9,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*5.7%,IF($C58=25,$B58*7.5%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=10,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*6.5%,IF($C58=25,$B58*7.9%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=11,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*8.7%,IF($C58=25,$B58*9.2%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=12,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*12.2%,IF($C58=25,$B58*13.5%,IF($C58=27,$B58/2,IF($C58=29,$B58/6,0)))))))","v":-2.9166666666666665},{"$f":"IF($C58=1,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*13.5%,IF($C58=25,$B58*15.8%,IF($C58=26,$B58/2,IF($C58=28,$B58/6,0)))))))","v":-2.9166666666666665},{"$f":"IF($C58=2,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*10.3%,IF($C58=25,$B58*14.4%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=3,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*9.2%,IF($C58=25,$B58*11%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=4,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*8.7%,IF($C58=25,$B58*9.2%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=5,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*7.9%,IF($C58=25,$B58*4.8%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=6,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*6.5%,IF($C58=25,$B58*2.6%,IF($C58=27,$B58/2,IF($C58=29,$B58/6,0)))))))","v":-2.9166666666666665},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C58=9,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*5.7%,IF($C58=25,$B58*7.5%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=10,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*6.5%,IF($C58=25,$B58*7.9%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=11,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*8.7%,IF($C58=25,$B58*9.2%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=12,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*12.2%,IF($C58=25,$B58*13.5%,IF($C58=27,$B58/2,IF($C58=29,$B58/6,0)))))))","v":-2.9166666666666665},{"$f":"IF($C58=1,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*13.5%,IF($C58=25,$B58*15.8%,IF($C58=26,$B58/2,IF($C58=28,$B58/6,0)))))))","v":-2.9166666666666665},{"$f":"IF($C58=2,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*10.3%,IF($C58=25,$B58*14.4%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=3,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*9.2%,IF($C58=25,$B58*11%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=4,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*8.7%,IF($C58=25,$B58*9.2%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=5,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*7.9%,IF($C58=25,$B58*4.8%,IF($C58=28,$B58/6,0))))))","v":-2.9166666666666665},{"$f":"IF($C58=6,$B58,IF($C58=20,$B58/12,IF($C58=22,$B58/4,IF($C58=24,$B58*6.5%,IF($C58=25,$B58*2.6%,IF($C58=27,$B58/2,IF($C58=29,$B58/6,0)))))))","v":-2.9166666666666665},{"$f":"IF($C58=7,$B58,IF($C58=20,$B58/12,IF($C58=21,$B58/4,IF($C58=24,$B58*5.4%,IF($C58=25,$B58*1.7%,IF($C58=26,$B58/2,IF($C58=28,$B58/6,0)))))))","v":-2.9166666666666665},{"$f":"IF($C58=8,$B58,IF($C58=20,$B58/12,IF($C58=23,$B58/4,IF($C58=24,$B58*5.4%,IF($C58=25,$B58*2.4%,IF($C58=29,$B58/6,0))))))","v":-2.9166666666666665}]
[{"$f":"+budget!B74","v":"Reparation bostad/hyreslokal"},{"$f":"budget!G74","v":0},{"$f":"budget!H74","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA59,CA59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB59,CB59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC59,CC59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD59,CD59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE59,CE59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF59,CF59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG59,CG59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH59,CH59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI59,CI59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ59,CJ59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK59,CK59))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL59,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL59,CL59))","v":0},{"$f":"SUM(E59:P59)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B75","v":"Fri rad"},{"$f":"budget!G75","v":0},{"$f":"budget!H75","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA60,CA60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB60,CB60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC60,CC60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD60,CD60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE60,CE60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF60,CF60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG60,CG60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH60,CH60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI60,CI60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ60,CJ60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK60,CK60))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL60,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL60,CL60))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B76","v":"Reparation vattenskada"},{"$f":"budget!G76","v":0},{"$f":"budget!H76","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA61,CA61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB61,CB61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC61,CC61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD61,CD61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE61,CE61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF61,CF61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG61,CG61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH61,CH61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI61,CI61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ61,CJ61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK61,CK61))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL61,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL61,CL61))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B77","v":"Reparation tvättstuga"},{"$f":"budget!G77","v":0},{"$f":"budget!H77","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA62,CA62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB62,CB62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC62,CC62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD62,CD62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE62,CE62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF62,CF62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG62,CG62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH62,CH62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI62,CI62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ62,CJ62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK62,CK62))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL62,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL62,CL62))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B78","v":"Reparation av installationer"},{"$f":"budget!G78","v":0},{"$f":"budget!H78","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA63,CA63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB63,CB63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC63,CC63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD63,CD63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE63,CE63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF63,CF63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG63,CG63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH63,CH63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI63,CI63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ63,CJ63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK63,CK63))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL63,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL63,CL63))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B79","v":"Reparation värme"},{"$f":"budget!G79","v":0},{"$f":"budget!H79","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA64,CA64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB64,CB64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC64,CC64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD64,CD64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE64,CE64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF64,CF64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG64,CG64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH64,CH64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI64,CI64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ64,CJ64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK64,CK64))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL64,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL64,CL64))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B80","v":"Reparation ventilation"},{"$f":"budget!G80","v":0},{"$f":"budget!H80","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA65,CA65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB65,CB65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC65,CC65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD65,CD65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE65,CE65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF65,CF65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG65,CG65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH65,CH65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI65,CI65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ65,CJ65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK65,CK65))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL65,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL65,CL65))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B81","v":"Rep kabel-tv/bredband/porttele"},{"$f":"budget!G81","v":0},{"$f":"budget!H81","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA66,CA66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB66,CB66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC66,CC66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD66,CD66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE66,CE66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF66,CF66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG66,CG66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH66,CH66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI66,CI66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ66,CJ66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK66,CK66))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL66,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL66,CL66))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B82","v":"Reparation hissar"},{"$f":"budget!G82","v":0},{"$f":"budget!H82","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA67,CA67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB67,CB67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC67,CC67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD67,CD67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE67,CE67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF67,CF67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG67,CG67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH67,CH67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI67,CI67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ67,CJ67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK67,CK67))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL67,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL67,CL67))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B83","v":"Reparation av markytor"},{"$f":"budget!G83","v":0},{"$f":"budget!H83","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA68,CA68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB68,CB68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC68,CC68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD68,CD68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE68,CE68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF68,CF68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG68,CG68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH68,CH68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI68,CI68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ68,CJ68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK68,CK68))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL68,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL68,CL68))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B84","v":"Fri rad"},{"$f":"budget!G84","v":0},{"$f":"budget!H84","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA69,CA69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB69,CB69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC69,CC69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD69,CD69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE69,CE69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF69,CF69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG69,CG69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH69,CH69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI69,CI69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ69,CJ69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK69,CK69))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL69,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL69,CL69))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B85","v":"Fri rad"},{"$f":"budget!G85","v":0},{"$f":"budget!H85","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA70,CA70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB70,CB70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC70,CC70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD70,CD70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE70,CE70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF70,CF70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG70,CG70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH70,CH70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI70,CI70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ70,CJ70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK70,CK70))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL70,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL70,CL70))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B86","v":"Fri rad"},{"$f":"budget!G86","v":0},{"$f":"budget!H86","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA71,CA71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB71,CB71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC71,CC71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD71,CD71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE71,CE71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF71,CF71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG71,CG71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH71,CH71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI71,CI71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ71,CJ71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK71,CK71))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL71,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL71,CL71))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B87","v":"Planerat underhåll (samlingsk)"},{"$f":"budget!G87","v":0},{"$f":"budget!H87","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA72,CA72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB72,CB72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC72,CC72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD72,CD72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE72,CE72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF72,CF72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG72,CG72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH72,CH72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI72,CI72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ72,CJ72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK72,CK72))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL72,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL72,CL72))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B88","v":"Underhåll av gem utrymmen"},{"$f":"budget!G88","v":0},{"$f":"budget!H88","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA73,CA73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB73,CB73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC73,CC73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD73,CD73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE73,CE73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF73,CF73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG73,CG73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH73,CH73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI73,CI73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ73,CJ73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK73,CK73))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL73,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL73,CL73))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B89","v":"Underhåll värme"},{"$f":"budget!G89","v":0},{"$f":"budget!H89","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA74,CA74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB74,CB74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC74,CC74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD74,CD74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE74,CE74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF74,CF74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG74,CG74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH74,CH74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI74,CI74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ74,CJ74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK74,CK74))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL74,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL74,CL74))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B90","v":"Underhåll ventilation"},{"$f":"budget!G90","v":0},{"$f":"budget!H90","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA75,CA75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB75,CB75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC75,CC75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD75,CD75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE75,CE75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF75,CF75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG75,CG75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH75,CH75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI75,CI75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ75,CJ75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK75,CK75))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL75,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL75,CL75))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B91","v":"Underhåll hissar"},{"$f":"budget!G91","v":0},{"$f":"budget!H91","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA76,CA76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB76,CB76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC76,CC76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD76,CD76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE76,CE76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF76,CF76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG76,CG76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH76,CH76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI76,CI76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ76,CJ76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK76,CK76))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL76,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL76,CL76))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B92","v":"OVK-besiktning"},{"$f":"budget!G92","v":0},{"$f":"budget!H92","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA77,CA77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB77,CB77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC77,CC77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD77,CD77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE77,CE77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF77,CF77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG77,CG77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH77,CH77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI77,CI77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ77,CJ77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK77,CK77))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL77,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL77,CL77))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B93","v":"Underh av huskropp utvändigt"},{"$f":"budget!G93","v":0},{"$f":"budget!H93","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA78,CA78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB78,CB78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC78,CC78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD78,CD78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE78,CE78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF78,CF78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG78,CG78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH78,CH78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI78,CI78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ78,CJ78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK78,CK78))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL78,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL78,CL78))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B94","v":"Underhåll av markytor"},{"$f":"budget!G94","v":0},{"$f":"budget!H94","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA79,CA79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB79,CB79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC79,CC79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD79,CD79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE79,CE79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF79,CF79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG79,CG79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH79,CH79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI79,CI79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ79,CJ79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK79,CK79))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL79,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL79,CL79))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B95","v":"Fri rad"},{"$f":"budget!G95","v":0},{"$f":"budget!H95","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA80,CA80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB80,CB80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC80,CC80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD80,CD80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE80,CE80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF80,CF80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG80,CG80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH80,CH80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI80,CI80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ80,CJ80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK80,CK80))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL80,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL80,CL80))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B96","v":"Fri rad"},{"$f":"budget!G96","v":0},{"$f":"budget!H96","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA81,CA81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB81,CB81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC81,CC81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD81,CD81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE81,CE81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF81,CF81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG81,CG81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH81,CH81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI81,CI81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ81,CJ81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK81,CK81))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL81,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL81,CL81))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B97","v":"Fri rad"},{"$f":"budget!G97","v":0},{"$f":"budget!H97","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA82,CA82))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB82,CB82))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC82,CC82))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD82,CD82))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE82,CE82))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF82,CF82))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG82,CG82))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH82,CH82))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI82,CI82))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ82,CJ82))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK82,CK82))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL82,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL82,CL82))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B98","v":"Summa reparationer och underhåll"},{"$f":"SUM(B58:B82)","v":-35},null,null,{"$f":"SUM(E58:E82)","v":-2.9166666666666665},{"$f":"SUM(F58:F82)","v":-2.9166666666666665},-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-35,{"$f":"+Q83-B83","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA58:AA82)","v":-2.9166666666666665},{"$f":"SUM(AB58:AB82)","v":-2.9166666666666665},-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA58)","v":-2.9166666666666665},{"$f":"SUM(BB58)","v":-2.9166666666666665},-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA58:CA82)","v":-2.9166666666666665},{"$f":"SUM(CB58:CB82)","v":-2.9166666666666665},-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665,-2.9166666666666665]
[{"$f":"+budget!B99","v":"Driftkostnader"}]
[{"$f":"+budget!B100","v":"Fastighetsskötsel grundavtal"},{"$f":"+budget!G100","v":0},{"$f":"+budget!H100","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA85,CA85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB85,CB85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC85,CC85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD85,CD85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE85,CE85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF85,CF85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG85,CG85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH85,CH85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI85,CI85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ85,CJ85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK85,CK85))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL85,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL85,CL85))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B101","v":"Fastighetsskötsel extradeb"},{"$f":"+budget!G101","v":0},{"$f":"+budget!H101","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA86,CA86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB86,CB86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC86,CC86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD86,CD86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE86,CE86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF86,CF86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG86,CG86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH86,CH86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI86,CI86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ86,CJ86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK86,CK86))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL86,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL86,CL86))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B102","v":"Trädgårdsskötsel grundavtal"},{"$f":"+budget!G102","v":-71},{"$f":"+budget!H102","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA87,CA87))","v":-5.916666666666667},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB87,CB87))","v":-5.916666666666667},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC87,CC87))","v":-5.916666666666667},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD87,CD87))","v":-5.916666666666667},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE87,CE87))","v":-5.916666666666667},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF87,CF87))","v":-5.916666666666667},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG87,CG87))","v":-5.916666666666667},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH87,CH87))","v":-5.916666666666667},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI87,CI87))","v":-5.916666666666667},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ87,CJ87))","v":-5.916666666666667},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK87,CK87))","v":-5.916666666666667},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL87,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL87,CL87))","v":-5.916666666666667},-71,null,null,null,null,null,null,null,null,null,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667,-5.916666666666667]
[{"$f":"+budget!B103","v":"Trädgårdsskötsel extradeb"},{"$f":"+budget!G103","v":0},{"$f":"+budget!H103","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA88,CA88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB88,CB88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC88,CC88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD88,CD88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE88,CE88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF88,CF88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG88,CG88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH88,CH88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI88,CI88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ88,CJ88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK88,CK88))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL88,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL88,CL88))","v":0},{"$f":"SUM(E88:P88)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B104","v":"Snöröjning/sandning"},{"$f":"B219","v":-36},{"$f":"+budget!H104","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AA219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BA219,CA219))","v":-9},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AB219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BB219,CB219))","v":-9},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AC219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BC219,CC219))","v":-9},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AD219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BD219,CD219))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AE219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BE219,CE219))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AF219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BF219,CF219))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AG219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BG219,CG219))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AH219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BH219,CH219))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AI219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BI219,CI219))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AJ219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BJ219,CJ219))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AK219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BK219,CK219))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AL219,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BL219,CL219))","v":-9},{"$f":"SUM(E89:P89)","v":-36},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C89=12,$B89,IF($C89=20,$B89/12,IF($C89=22,$B89/4,IF($C89=24,$B89*12.2%,IF($C89=25,$B89*13.5%,IF($C89=27,$B89/2,IF($C89=29,$B89/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B105","v":"Städdagar kostn i samband med"},{"$f":"+budget!G105","v":0},{"$f":"+budget!H105","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA90,CA90))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB90,CB90))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC90,CC90))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD90,CD90))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE90,CE90))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF90,CF90))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG90,CG90))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH90,CH90))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI90,CI90))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ90,CJ90))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK90,CK90))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL90,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL90,CL90))","v":0},{"$f":"SUM(E90:P90)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B106","v":"Fri rad"},{"$f":"+budget!G106","v":0},{"$f":"+budget!H106","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA91,CA91))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB91,CB91))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC91,CC91))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD91,CD91))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE91,CE91))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF91,CF91))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG91,CG91))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH91,CH91))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI91,CI91))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ91,CJ91))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK91,CK91))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL91,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL91,CL91))","v":0},{"$f":"SUM(E91:P91)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B107","v":"Fri rad"},{"$f":"+budget!G107","v":0},{"$f":"+budget!H107","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA92,CA92))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB92,CB92))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC92,CC92))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD92,CD92))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE92,CE92))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF92,CF92))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG92,CG92))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH92,CH92))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI92,CI92))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ92,CJ92))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK92,CK92))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL92,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL92,CL92))","v":0},{"$f":"SUM(E92:P92)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B108","v":"Städning grundavtal"},{"$f":"+budget!G108","v":0},{"$f":"+budget!H108","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA93,CA93))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB93,CB93))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC93,CC93))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD93,CD93))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE93,CE93))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF93,CF93))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG93,CG93))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH93,CH93))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI93,CI93))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ93,CJ93))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK93,CK93))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL93,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL93,CL93))","v":0},{"$f":"SUM(E93:P93)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B109","v":"Städning extradebiteringar"},{"$f":"+budget!G109","v":0},{"$f":"+budget!H109","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA94,CA94))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB94,CB94))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC94,CC94))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD94,CD94))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE94,CE94))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF94,CF94))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG94,CG94))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH94,CH94))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI94,CI94))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ94,CJ94))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK94,CK94))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL94,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL94,CL94))","v":0},{"$f":"SUM(E94:P94)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B110","v":"Sotning (ej planerad)"},{"$f":"+budget!G110","v":0},{"$f":"+budget!H110","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA95,CA95))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB95,CB95))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC95,CC95))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD95,CD95))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE95,CE95))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF95,CF95))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG95,CG95))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH95,CH95))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI95,CI95))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ95,CJ95))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK95,CK95))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL95,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL95,CL95))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B111","v":"Hyra av entrémattor"},{"$f":"+budget!G111","v":0},{"$f":"+budget!H111","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA96,CA96))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB96,CB96))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC96,CC96))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD96,CD96))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE96,CE96))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF96,CF96))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG96,CG96))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH96,CH96))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI96,CI96))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ96,CJ96))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK96,CK96))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL96,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL96,CL96))","v":0},{"$f":"SUM(E96:P96)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B112","v":"Hiss besiktning"},{"$f":"+budget!G112","v":0},{"$f":"+budget!H112","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA97,CA97))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB97,CB97))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC97,CC97))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD97,CD97))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE97,CE97))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF97,CF97))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG97,CG97))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH97,CH97))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI97,CI97))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ97,CJ97))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK97,CK97))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL97,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL97,CL97))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B113","v":"Hiss serviceavtal"},{"$f":"+budget!G113","v":0},{"$f":"+budget!H113","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA98,CA98))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB98,CB98))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC98,CC98))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD98,CD98))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE98,CE98))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF98,CF98))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG98,CG98))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH98,CH98))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI98,CI98))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ98,CJ98))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK98,CK98))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL98,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL98,CL98))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B114","v":"Hiss larmavtal"},{"$f":"+budget!G114","v":0},{"$f":"+budget!H114","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA99,CA99))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB99,CB99))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC99,CC99))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD99,CD99))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE99,CE99))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF99,CF99))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG99,CG99))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH99,CH99))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI99,CI99))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ99,CJ99))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK99,CK99))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL99,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL99,CL99))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B115","v":"Porttelefoner serviceavtal"},{"$f":"+budget!G115","v":0},{"$f":"+budget!H115","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA100,CA100))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB100,CB100))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC100,CC100))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD100,CD100))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE100,CE100))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF100,CF100))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG100,CG100))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH100,CH100))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI100,CI100))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ100,CJ100))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK100,CK100))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL100,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL100,CL100))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B116","v":"Övriga serviceavtal"},{"$f":"+budget!G116","v":0},{"$f":"+budget!H116","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA101,CA101))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB101,CB101))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC101,CC101))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD101,CD101))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE101,CE101))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF101,CF101))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG101,CG101))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH101,CH101))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI101,CI101))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ101,CJ101))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK101,CK101))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL101,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL101,CL101))","v":0},{"$f":"SUM(E101:P101)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B117","v":"Besiktningskostnader"},{"$f":"+budget!G117","v":0},{"$f":"+budget!H117","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA102,CA102))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB102,CB102))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC102,CC102))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD102,CD102))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE102,CE102))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF102,CF102))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG102,CG102))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH102,CH102))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI102,CI102))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ102,CJ102))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK102,CK102))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL102,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL102,CL102))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B118","v":"Bevakningskostnader grundavtal"},{"$f":"+budget!G118","v":0},{"$f":"+budget!H118","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA103,CA103))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB103,CB103))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC103,CC103))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD103,CD103))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE103,CE103))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF103,CF103))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG103,CG103))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH103,CH103))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI103,CI103))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ103,CJ103))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK103,CK103))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL103,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL103,CL103))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B119","v":"Bevakn.kostn utryckning/jour"},{"$f":"+budget!G119","v":0},{"$f":"+budget!H119","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA104,CA104))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB104,CB104))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC104,CC104))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD104,CD104))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE104,CE104))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF104,CF104))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG104,CG104))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH104,CH104))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI104,CI104))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ104,CJ104))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK104,CK104))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL104,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL104,CL104))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B120","v":"Inköp av parkeringstjänster"},{"$f":"+budget!G120","v":0},{"$f":"+budget!H120","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA105,CA105))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB105,CB105))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC105,CC105))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD105,CD105))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE105,CE105))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF105,CF105))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG105,CG105))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH105,CH105))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI105,CI105))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ105,CJ105))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK105,CK105))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL105,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL105,CL105))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B121","v":"Gemensamhetsanläggning 1"},{"$f":"+budget!G121","v":0},{"$f":"+budget!H121","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA106,CA106))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB106,CB106))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC106,CC106))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD106,CD106))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE106,CE106))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF106,CF106))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG106,CG106))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH106,CH106))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI106,CI106))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ106,CJ106))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK106,CK106))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL106,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL106,CL106))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B122","v":"Övriga driftskostnader"},{"$f":"+budget!G122","v":0},{"$f":"+budget!H122","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA107,CA107))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB107,CB107))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC107,CC107))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD107,CD107))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE107,CE107))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF107,CF107))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG107,CG107))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH107,CH107))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI107,CI107))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ107,CJ107))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK107,CK107))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL107,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL107,CL107))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B123","v":"Fastighetsel"},{"$f":"+budget!G123","v":-18},{"$f":"+budget!H123","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA108,CA108))","v":-1.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB108,CB108))","v":-1.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC108,CC108))","v":-1.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD108,CD108))","v":-1.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE108,CE108))","v":-1.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF108,CF108))","v":-1.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG108,CG108))","v":-1.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH108,CH108))","v":-1.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI108,CI108))","v":-1.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ108,CJ108))","v":-1.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK108,CK108))","v":-1.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL108,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL108,CL108))","v":-1.5},{"$f":"SUM(E108:P108)","v":-18},null,null,null,null,null,null,null,null,null,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5,-1.5]
[{"$f":"+budget!B124","v":"Fjärrvärme"},{"$f":"+budget!G124","v":0},{"$f":"+budget!H124","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA109,CA109))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB109,CB109))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC109,CC109))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD109,CD109))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE109,CE109))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF109,CF109))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG109,CG109))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH109,CH109))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI109,CI109))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ109,CJ109))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK109,CK109))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL109,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL109,CL109))","v":0},{"$f":"SUM(E109:P109)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B125","v":"Vatten- och avlopp"},{"$f":"+budget!G125","v":-69},{"$f":"+budget!H125","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA110,CA110))","v":-5.75},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB110,CB110))","v":-5.75},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC110,CC110))","v":-5.75},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD110,CD110))","v":-5.75},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE110,CE110))","v":-5.75},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF110,CF110))","v":-5.75},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG110,CG110))","v":-5.75},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH110,CH110))","v":-5.75},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI110,CI110))","v":-5.75},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ110,CJ110))","v":-5.75},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK110,CK110))","v":-5.75},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL110,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL110,CL110))","v":-5.75},{"$f":"SUM(E110:P110)","v":-69},null,null,null,null,null,null,null,null,null,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75,-5.75]
[{"$f":"+budget!B126","v":"Avhärdningssalt"},{"$f":"+budget!G126","v":0},{"$f":"+budget!H126","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA111,CA111))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB111,CB111))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC111,CC111))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD111,CD111))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE111,CE111))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF111,CF111))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG111,CG111))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH111,CH111))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI111,CI111))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ111,CJ111))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK111,CK111))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL111,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL111,CL111))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B127","v":"Avfallshantering"},{"$f":"B227","v":-73},{"$f":"+budget!H127","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AA227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BA227,CA227))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AB227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BB227,CB227))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AC227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BC227,CC227))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AD227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BD227,CD227))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AE227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BE227,CE227))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AF227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BF227,CF227))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AG227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BG227,CG227))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AH227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BH227,CH227))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AI227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BI227,CI227))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AJ227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BJ227,CJ227))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AK227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BK227,CK227))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C2,2)=\"01\",AL227,IF(RIGHT('Från 3L'!$C2,2)=\"07\",BL227,CL227))","v":-6.083333333333333},-73,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B128","v":"Avfall med producentansvar"},{"$f":"+budget!G128","v":0},{"$f":"+budget!H128","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA113,CA113))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB113,CB113))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC113,CC113))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD113,CD113))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE113,CE113))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF113,CF113))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG113,CG113))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH113,CH113))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI113,CI113))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ113,CJ113))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK113,CK113))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL113,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL113,CL113))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B129","v":"Container/tippavgift"},{"$f":"+budget!G129","v":0},{"$f":"+budget!H129","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA114,CA114))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB114,CB114))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC114,CC114))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD114,CD114))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE114,CE114))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF114,CF114))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG114,CG114))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH114,CH114))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI114,CI114))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ114,CJ114))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK114,CK114))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL114,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL114,CL114))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B130","v":"Fjärrkyla"},{"$f":"+budget!G130","v":0},{"$f":"+budget!H130","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA115,CA115))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB115,CB115))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC115,CC115))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD115,CD115))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE115,CE115))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF115,CF115))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG115,CG115))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH115,CH115))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI115,CI115))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ115,CJ115))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK115,CK115))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL115,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL115,CL115))","v":0},{"$f":"SUM(E115:P115)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B131","v":"Fastighetsförsäkring"},{"$f":"+budget!G131","v":-47},{"$f":"+budget!H131","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA116,CA116))","v":-3.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB116,CB116))","v":-3.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC116,CC116))","v":-3.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD116,CD116))","v":-3.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE116,CE116))","v":-3.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF116,CF116))","v":-3.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG116,CG116))","v":-3.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH116,CH116))","v":-3.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI116,CI116))","v":-3.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ116,CJ116))","v":-3.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK116,CK116))","v":-3.9166666666666665},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL116,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL116,CL116))","v":-3.9166666666666665},{"$f":"SUM(E116:P116)","v":-46.999999999999993},null,null,null,null,null,null,null,null,null,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665,-3.9166666666666665]
[{"$f":"+budget!B132","v":"Självrisker"},{"$f":"+budget!G132","v":0},{"$f":"+budget!H132","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA117,CA117))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB117,CB117))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC117,CC117))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD117,CD117))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE117,CE117))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF117,CF117))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG117,CG117))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH117,CH117))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI117,CI117))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ117,CJ117))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK117,CK117))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL117,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL117,CL117))","v":0},{"$f":"SUM(E117:P117)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B133","v":"Försäkringsersättningar"},{"$f":"+budget!G133","v":0},{"$f":"+budget!H133","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA118,CA118))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB118,CB118))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC118,CC118))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD118,CD118))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE118,CE118))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF118,CF118))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG118,CG118))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH118,CH118))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI118,CI118))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ118,CJ118))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK118,CK118))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL118,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL118,CL118))","v":0},{"$f":"SUM(E118:P118)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B134","v":"Tomträttsavgälder"},{"$f":"+budget!G134","v":0},{"$f":"+budget!H134","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA119,CA119))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB119,CB119))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC119,CC119))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD119,CD119))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE119,CE119))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF119,CF119))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG119,CG119))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH119,CH119))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI119,CI119))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ119,CJ119))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK119,CK119))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL119,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL119,CL119))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B135","v":"Kabel-tv"},{"$f":"+budget!G135","v":-54},{"$f":"+budget!H135","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA120,CA120))","v":-4.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB120,CB120))","v":-4.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC120,CC120))","v":-4.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD120,CD120))","v":-4.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE120,CE120))","v":-4.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF120,CF120))","v":-4.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG120,CG120))","v":-4.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH120,CH120))","v":-4.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI120,CI120))","v":-4.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ120,CJ120))","v":-4.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK120,CK120))","v":-4.5},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL120,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL120,CL120))","v":-4.5},{"$f":"SUM(E120:P120)","v":-54},null,null,null,null,null,null,null,null,null,{"$f":"IF($C120=1,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*13.5%,IF($C120=25,$B120*15.8%,IF($C120=26,$B120/2,IF($C120=28,$B120/6,0)))))))","v":-4.5},{"$f":"IF($C120=2,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*10.3%,IF($C120=25,$B120*14.4%,IF($C120=29,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=3,$B120,IF($C120=20,$B120/12,IF($C120=22,$B120/4,IF($C120=24,$B120*9.2%,IF($C120=25,$B120*11%,IF($C120=28,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=4,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*8.7%,IF($C120=25,$B120*9.2%,IF($C120=29,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=5,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*7.9%,IF($C120=25,$B120*4.8%,IF($C120=28,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=6,$B120,IF($C120=20,$B120/12,IF($C120=22,$B120/4,IF($C120=24,$B120*6.5%,IF($C120=25,$B120*2.6%,IF($C120=27,$B120/2,IF($C120=29,$B120/6,0)))))))","v":-4.5},{"$f":"IF($C120=7,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*5.4%,IF($C120=25,$B120*1.7%,IF($C120=26,$B120/2,IF($C120=28,$B120/6,0)))))))","v":-4.5},{"$f":"IF($C120=8,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*5.4%,IF($C120=25,$B120*2.4%,IF($C120=29,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=9,$B120,IF($C120=20,$B120/12,IF($C120=22,$B120/4,IF($C120=24,$B120*5.7%,IF($C120=25,$B120*7.5%,IF($C120=28,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=10,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*6.5%,IF($C120=25,$B120*7.9%,IF($C120=29,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=11,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*8.7%,IF($C120=25,$B120*9.2%,IF($C120=28,$B120/6,0))))))","v":-4.5},-4.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C120=7,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*5.4%,IF($C120=25,$B120*1.7%,IF($C120=26,$B120/2,IF($C120=28,$B120/6,0)))))))","v":-4.5},{"$f":"IF($C120=8,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*5.4%,IF($C120=25,$B120*2.4%,IF($C120=29,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=9,$B120,IF($C120=20,$B120/12,IF($C120=22,$B120/4,IF($C120=24,$B120*5.7%,IF($C120=25,$B120*7.5%,IF($C120=28,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=10,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*6.5%,IF($C120=25,$B120*7.9%,IF($C120=29,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=11,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*8.7%,IF($C120=25,$B120*9.2%,IF($C120=28,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=12,$B120,IF($C120=20,$B120/12,IF($C120=22,$B120/4,IF($C120=24,$B120*12.2%,IF($C120=25,$B120*13.5%,IF($C120=27,$B120/2,IF($C120=29,$B120/6,0)))))))","v":-4.5},{"$f":"IF($C120=1,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*13.5%,IF($C120=25,$B120*15.8%,IF($C120=26,$B120/2,IF($C120=28,$B120/6,0)))))))","v":-4.5},{"$f":"IF($C120=2,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*10.3%,IF($C120=25,$B120*14.4%,IF($C120=29,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=3,$B120,IF($C120=20,$B120/12,IF($C120=22,$B120/4,IF($C120=24,$B120*9.2%,IF($C120=25,$B120*11%,IF($C120=28,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=4,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*8.7%,IF($C120=25,$B120*9.2%,IF($C120=29,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=5,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*7.9%,IF($C120=25,$B120*4.8%,IF($C120=28,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=6,$B120,IF($C120=20,$B120/12,IF($C120=22,$B120/4,IF($C120=24,$B120*6.5%,IF($C120=25,$B120*2.6%,IF($C120=27,$B120/2,IF($C120=29,$B120/6,0)))))))","v":-4.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C120=9,$B120,IF($C120=20,$B120/12,IF($C120=22,$B120/4,IF($C120=24,$B120*5.7%,IF($C120=25,$B120*7.5%,IF($C120=28,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=10,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*6.5%,IF($C120=25,$B120*7.9%,IF($C120=29,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=11,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*8.7%,IF($C120=25,$B120*9.2%,IF($C120=28,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=12,$B120,IF($C120=20,$B120/12,IF($C120=22,$B120/4,IF($C120=24,$B120*12.2%,IF($C120=25,$B120*13.5%,IF($C120=27,$B120/2,IF($C120=29,$B120/6,0)))))))","v":-4.5},{"$f":"IF($C120=1,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*13.5%,IF($C120=25,$B120*15.8%,IF($C120=26,$B120/2,IF($C120=28,$B120/6,0)))))))","v":-4.5},{"$f":"IF($C120=2,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*10.3%,IF($C120=25,$B120*14.4%,IF($C120=29,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=3,$B120,IF($C120=20,$B120/12,IF($C120=22,$B120/4,IF($C120=24,$B120*9.2%,IF($C120=25,$B120*11%,IF($C120=28,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=4,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*8.7%,IF($C120=25,$B120*9.2%,IF($C120=29,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=5,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*7.9%,IF($C120=25,$B120*4.8%,IF($C120=28,$B120/6,0))))))","v":-4.5},{"$f":"IF($C120=6,$B120,IF($C120=20,$B120/12,IF($C120=22,$B120/4,IF($C120=24,$B120*6.5%,IF($C120=25,$B120*2.6%,IF($C120=27,$B120/2,IF($C120=29,$B120/6,0)))))))","v":-4.5},{"$f":"IF($C120=7,$B120,IF($C120=20,$B120/12,IF($C120=21,$B120/4,IF($C120=24,$B120*5.4%,IF($C120=25,$B120*1.7%,IF($C120=26,$B120/2,IF($C120=28,$B120/6,0)))))))","v":-4.5},{"$f":"IF($C120=8,$B120,IF($C120=20,$B120/12,IF($C120=23,$B120/4,IF($C120=24,$B120*5.4%,IF($C120=25,$B120*2.4%,IF($C120=29,$B120/6,0))))))","v":-4.5}]
[{"$f":"+budget!B136","v":"Bredband"},{"$f":"+budget!G136","v":0},{"$f":"+budget!H136","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA121,CA121))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB121,CB121))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC121,CC121))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD121,CD121))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE121,CE121))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF121,CF121))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG121,CG121))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH121,CH121))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI121,CI121))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ121,CJ121))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK121,CK121))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL121,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL121,CL121))","v":0},{"$f":"SUM(E121:P121)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B137","v":"Förbrukningsinventarier"},{"$f":"+budget!G137","v":0},{"$f":"+budget!H137","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA122,CA122))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB122,CB122))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC122,CC122))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD122,CD122))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE122,CE122))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF122,CF122))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG122,CG122))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH122,CH122))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI122,CI122))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ122,CJ122))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK122,CK122))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL122,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL122,CL122))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B138","v":"Datorprogram"},{"$f":"+budget!G138","v":0},{"$f":"+budget!H138","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA123,CA123))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB123,CB123))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC123,CC123))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD123,CD123))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE123,CE123))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF123,CF123))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG123,CG123))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH123,CH123))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI123,CI123))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ123,CJ123))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK123,CK123))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL123,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL123,CL123))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B139","v":"Förbrukningsmaterial"},{"$f":"+budget!G139","v":-13},{"$f":"+budget!H139","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA124,CA124))","v":-1.0833333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB124,CB124))","v":-1.0833333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC124,CC124))","v":-1.0833333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD124,CD124))","v":-1.0833333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE124,CE124))","v":-1.0833333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF124,CF124))","v":-1.0833333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG124,CG124))","v":-1.0833333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH124,CH124))","v":-1.0833333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI124,CI124))","v":-1.0833333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ124,CJ124))","v":-1.0833333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK124,CK124))","v":-1.0833333333333333},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL124,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL124,CL124))","v":-1.0833333333333333},-13.000000000000002,null,null,null,null,null,null,null,null,null,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333,-1.0833333333333333]
[{"$f":"+budget!B140","v":"Reparation inv/verktyg/IT"},{"$f":"+budget!G140","v":0},{"$f":"+budget!H140","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA125,CA125))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB125,CB125))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC125,CC125))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD125,CD125))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE125,CE125))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF125,CF125))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG125,CG125))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH125,CH125))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI125,CI125))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ125,CJ125))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK125,CK125))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL125,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL125,CL125))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B141","v":"Biljetter"},{"$f":"+budget!G141","v":0},{"$f":"+budget!H141","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA126,CA126))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB126,CB126))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC126,CC126))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD126,CD126))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE126,CE126))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF126,CF126))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG126,CG126))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH126,CH126))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI126,CI126))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ126,CJ126))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK126,CK126))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL126,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL126,CL126))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B142","v":"Summa driftskostnader"},{"$f":"SUM(B85:B126)","v":-381},null,null,{"$f":"SUM(E85:E126)","v":-37.75},{"$f":"SUM(F85:F126)","v":-37.75},-37.75,-28.75,-28.75,-28.75,-28.75,-28.75,-28.75,-28.75,-28.75,-37.75,{"$f":"SUM(E127:P127)","v":-381},{"$f":"Q127-B127","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA85:AA126)","v":-22.666666666666668},{"$f":"SUM(AB85:AB126)","v":-22.666666666666668},-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA85:BA126)","v":-22.666666666666668},{"$f":"SUM(BB85:BB126)","v":-22.666666666666668},-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA85:CA126)","v":-22.666666666666668},{"$f":"SUM(CB85:CB126)","v":-22.666666666666668},-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668,-22.666666666666668]
[{"$f":"+budget!B143","v":"Administrationskostnader"}]
[{"$f":"+budget!B144","v":"Kreditupplysning"},{"$f":"+budget!G144","v":0},{"$f":"+budget!H144","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA129,CA129))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB129,CB129))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC129,CC129))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD129,CD129))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE129,CE129))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF129,CF129))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG129,CG129))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH129,CH129))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI129,CI129))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ129,CJ129))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK129,CK129))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL129,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL129,CL129))","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"IF($C129=1,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*13.5%,IF($C129=25,$B129*15.8%,IF($C129=26,$B129/2,IF($C129=28,$B129/6,0)))))))","v":0},{"$f":"IF($C129=2,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*10.3%,IF($C129=25,$B129*14.4%,IF($C129=29,$B129/6,0))))))","v":0},{"$f":"IF($C129=3,$B129,IF($C129=20,$B129/12,IF($C129=22,$B129/4,IF($C129=24,$B129*9.2%,IF($C129=25,$B129*11%,IF($C129=28,$B129/6,0))))))","v":0},{"$f":"IF($C129=4,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*8.7%,IF($C129=25,$B129*9.2%,IF($C129=29,$B129/6,0))))))","v":0},{"$f":"IF($C129=5,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*7.9%,IF($C129=25,$B129*4.8%,IF($C129=28,$B129/6,0))))))","v":0},{"$f":"IF($C129=6,$B129,IF($C129=20,$B129/12,IF($C129=22,$B129/4,IF($C129=24,$B129*6.5%,IF($C129=25,$B129*2.6%,IF($C129=27,$B129/2,IF($C129=29,$B129/6,0)))))))","v":0},{"$f":"IF($C129=7,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*5.4%,IF($C129=25,$B129*1.7%,IF($C129=26,$B129/2,IF($C129=28,$B129/6,0)))))))","v":0},{"$f":"IF($C129=8,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*5.4%,IF($C129=25,$B129*2.4%,IF($C129=29,$B129/6,0))))))","v":0},{"$f":"IF($C129=9,$B129,IF($C129=20,$B129/12,IF($C129=22,$B129/4,IF($C129=24,$B129*5.7%,IF($C129=25,$B129*7.5%,IF($C129=28,$B129/6,0))))))","v":0},{"$f":"IF($C129=10,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*6.5%,IF($C129=25,$B129*7.9%,IF($C129=29,$B129/6,0))))))","v":0},{"$f":"IF($C129=11,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*8.7%,IF($C129=25,$B129*9.2%,IF($C129=28,$B129/6,0))))))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C129=7,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*5.4%,IF($C129=25,$B129*1.7%,IF($C129=26,$B129/2,IF($C129=28,$B129/6,0)))))))","v":0},{"$f":"IF($C129=8,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*5.4%,IF($C129=25,$B129*2.4%,IF($C129=29,$B129/6,0))))))","v":0},{"$f":"IF($C129=9,$B129,IF($C129=20,$B129/12,IF($C129=22,$B129/4,IF($C129=24,$B129*5.7%,IF($C129=25,$B129*7.5%,IF($C129=28,$B129/6,0))))))","v":0},{"$f":"IF($C129=10,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*6.5%,IF($C129=25,$B129*7.9%,IF($C129=29,$B129/6,0))))))","v":0},{"$f":"IF($C129=11,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*8.7%,IF($C129=25,$B129*9.2%,IF($C129=28,$B129/6,0))))))","v":0},{"$f":"IF($C129=12,$B129,IF($C129=20,$B129/12,IF($C129=22,$B129/4,IF($C129=24,$B129*12.2%,IF($C129=25,$B129*13.5%,IF($C129=27,$B129/2,IF($C129=29,$B129/6,0)))))))","v":0},{"$f":"IF($C129=1,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*13.5%,IF($C129=25,$B129*15.8%,IF($C129=26,$B129/2,IF($C129=28,$B129/6,0)))))))","v":0},{"$f":"IF($C129=2,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*10.3%,IF($C129=25,$B129*14.4%,IF($C129=29,$B129/6,0))))))","v":0},{"$f":"IF($C129=3,$B129,IF($C129=20,$B129/12,IF($C129=22,$B129/4,IF($C129=24,$B129*9.2%,IF($C129=25,$B129*11%,IF($C129=28,$B129/6,0))))))","v":0},{"$f":"IF($C129=4,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*8.7%,IF($C129=25,$B129*9.2%,IF($C129=29,$B129/6,0))))))","v":0},{"$f":"IF($C129=5,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*7.9%,IF($C129=25,$B129*4.8%,IF($C129=28,$B129/6,0))))))","v":0},{"$f":"IF($C129=6,$B129,IF($C129=20,$B129/12,IF($C129=22,$B129/4,IF($C129=24,$B129*6.5%,IF($C129=25,$B129*2.6%,IF($C129=27,$B129/2,IF($C129=29,$B129/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C129=9,$B129,IF($C129=20,$B129/12,IF($C129=22,$B129/4,IF($C129=24,$B129*5.7%,IF($C129=25,$B129*7.5%,IF($C129=28,$B129/6,0))))))","v":0},{"$f":"IF($C129=10,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*6.5%,IF($C129=25,$B129*7.9%,IF($C129=29,$B129/6,0))))))","v":0},{"$f":"IF($C129=11,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*8.7%,IF($C129=25,$B129*9.2%,IF($C129=28,$B129/6,0))))))","v":0},{"$f":"IF($C129=12,$B129,IF($C129=20,$B129/12,IF($C129=22,$B129/4,IF($C129=24,$B129*12.2%,IF($C129=25,$B129*13.5%,IF($C129=27,$B129/2,IF($C129=29,$B129/6,0)))))))","v":0},{"$f":"IF($C129=1,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*13.5%,IF($C129=25,$B129*15.8%,IF($C129=26,$B129/2,IF($C129=28,$B129/6,0)))))))","v":0},{"$f":"IF($C129=2,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*10.3%,IF($C129=25,$B129*14.4%,IF($C129=29,$B129/6,0))))))","v":0},{"$f":"IF($C129=3,$B129,IF($C129=20,$B129/12,IF($C129=22,$B129/4,IF($C129=24,$B129*9.2%,IF($C129=25,$B129*11%,IF($C129=28,$B129/6,0))))))","v":0},{"$f":"IF($C129=4,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*8.7%,IF($C129=25,$B129*9.2%,IF($C129=29,$B129/6,0))))))","v":0},{"$f":"IF($C129=5,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*7.9%,IF($C129=25,$B129*4.8%,IF($C129=28,$B129/6,0))))))","v":0},{"$f":"IF($C129=6,$B129,IF($C129=20,$B129/12,IF($C129=22,$B129/4,IF($C129=24,$B129*6.5%,IF($C129=25,$B129*2.6%,IF($C129=27,$B129/2,IF($C129=29,$B129/6,0)))))))","v":0},{"$f":"IF($C129=7,$B129,IF($C129=20,$B129/12,IF($C129=21,$B129/4,IF($C129=24,$B129*5.4%,IF($C129=25,$B129*1.7%,IF($C129=26,$B129/2,IF($C129=28,$B129/6,0)))))))","v":0},{"$f":"IF($C129=8,$B129,IF($C129=20,$B129/12,IF($C129=23,$B129/4,IF($C129=24,$B129*5.4%,IF($C129=25,$B129*2.4%,IF($C129=29,$B129/6,0))))))","v":0}]
[{"$f":"+budget!B145","v":"Inkasso- och KFM-avgifter"},{"$f":"+budget!G145","v":0},{"$f":"+budget!H145","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA130,CA130))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB130,CB130))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC130,CC130))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD130,CD130))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE130,CE130))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF130,CF130))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG130,CG130))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH130,CH130))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI130,CI130))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ130,CJ130))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK130,CK130))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL130,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL130,CL130))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B146","v":"Kontorsmaterial"},{"$f":"+budget!G146","v":0},{"$f":"+budget!H146","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA131,CA131))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB131,CB131))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC131,CC131))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD131,CD131))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE131,CE131))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF131,CF131))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG131,CG131))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH131,CH131))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI131,CI131))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ131,CJ131))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK131,CK131))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL131,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL131,CL131))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B147","v":"Mobil- och IP-telefoni"},{"$f":"+budget!G147","v":0},{"$f":"+budget!H147","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA132,CA132))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB132,CB132))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC132,CC132))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD132,CD132))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE132,CE132))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF132,CF132))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG132,CG132))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH132,CH132))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI132,CI132))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ132,CJ132))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK132,CK132))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL132,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL132,CL132))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B148","v":"Datorkommunikation"},{"$f":"+budget!G148","v":-1},{"$f":"+budget!H148","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA133,CA133))","v":-8.3333333333333329E-2},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB133,CB133))","v":-8.3333333333333329E-2},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC133,CC133))","v":-8.3333333333333329E-2},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD133,CD133))","v":-8.3333333333333329E-2},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE133,CE133))","v":-8.3333333333333329E-2},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF133,CF133))","v":-8.3333333333333329E-2},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG133,CG133))","v":-8.3333333333333329E-2},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH133,CH133))","v":-8.3333333333333329E-2},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI133,CI133))","v":-8.3333333333333329E-2},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ133,CJ133))","v":-8.3333333333333329E-2},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK133,CK133))","v":-8.3333333333333329E-2},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL133,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL133,CL133))","v":-8.3333333333333329E-2},-1,null,null,null,null,null,null,null,null,null,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2,-8.3333333333333329E-2]
[{"$f":"+budget!B149","v":"Postbefordran"},{"$f":"+budget!G149","v":-2},{"$f":"+budget!H149","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA134,CA134))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB134,CB134))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC134,CC134))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD134,CD134))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE134,CE134))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF134,CF134))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG134,CG134))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH134,CH134))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI134,CI134))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ134,CJ134))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK134,CK134))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL134,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL134,CL134))","v":-0.16666666666666666},-2,null,null,null,null,null,null,null,null,null,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666]
[{"$f":"+budget!B150","v":"Styrelsearvode"},{"$f":"+budget!G150","v":-22},{"$f":"+budget!H150","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA135,CA135))","v":-1.8333333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB135,CB135))","v":-1.8333333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC135,CC135))","v":-1.8333333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD135,CD135))","v":-1.8333333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE135,CE135))","v":-1.8333333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF135,CF135))","v":-1.8333333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG135,CG135))","v":-1.8333333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH135,CH135))","v":-1.8333333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI135,CI135))","v":-1.8333333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ135,CJ135))","v":-1.8333333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK135,CK135))","v":-1.8333333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL135,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL135,CL135))","v":-1.8333333333333333},-21.999999999999996,null,null,null,null,null,null,null,null,null,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333,-1.8333333333333333]
[{"$f":"+budget!B151","v":"Revisionsarvode extern revisor"},{"$f":"+budget!G151","v":-26},{"$f":"+budget!H151","v":6},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA136,CA136))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB136,CB136))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC136,CC136))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD136,CD136))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE136,CE136))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF136,CF136))","v":-26},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG136,CG136))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH136,CH136))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI136,CI136))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ136,CJ136))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK136,CK136))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL136,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL136,CL136))","v":0},-26,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-26,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,-26,0,0]
[{"$f":"+budget!B152","v":"Årsredovisning tryck"},{"$f":"+budget!G152","v":0},{"$f":"+budget!H152","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA137,CA137))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB137,CB137))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC137,CC137))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD137,CD137))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE137,CE137))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF137,CF137))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG137,CG137))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH137,CH137))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI137,CI137))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ137,CJ137))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK137,CK137))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL137,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL137,CL137))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B153","v":"Föreningsstämma/medlemsmöten"},{"$f":"+budget!G153","v":-2},{"$f":"+budget!H153","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA138,CA138))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB138,CB138))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC138,CC138))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD138,CD138))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE138,CE138))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF138,CF138))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG138,CG138))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH138,CH138))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI138,CI138))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ138,CJ138))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK138,CK138))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL138,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL138,CL138))","v":-0.16666666666666666},-2,null,null,null,null,null,null,null,null,null,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666]
[{"$f":"+budget!B154","v":"Kostnader för styrelsemöten"},{"$f":"+budget!G154","v":0},{"$f":"+budget!H154","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA139,CA139))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB139,CB139))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC139,CC139))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD139,CD139))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE139,CE139))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF139,CF139))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG139,CG139))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH139,CH139))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI139,CI139))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ139,CJ139))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK139,CK139))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL139,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL139,CL139))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B155","v":"Föreningsgemensamma aktivitet."},{"$f":"+budget!G155","v":-5},{"$f":"+budget!H155","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA140,CA140))","v":-0.41666666666666669},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB140,CB140))","v":-0.41666666666666669},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC140,CC140))","v":-0.41666666666666669},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD140,CD140))","v":-0.41666666666666669},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE140,CE140))","v":-0.41666666666666669},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF140,CF140))","v":-0.41666666666666669},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG140,CG140))","v":-0.41666666666666669},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH140,CH140))","v":-0.41666666666666669},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI140,CI140))","v":-0.41666666666666669},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ140,CJ140))","v":-0.41666666666666669},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK140,CK140))","v":-0.41666666666666669},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL140,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL140,CL140))","v":-0.41666666666666669},-5,null,null,null,null,null,null,null,null,null,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669,-0.41666666666666669]
[{"$f":"+budget!B156","v":"Ek förvaltning grundavtal"},{"$f":"+budget!G156","v":-71.25},{"$f":"+budget!H156","v":22},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA141,CA141))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB141,CB141))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC141,CC141))","v":-17.8125},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD141,CD141))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE141,CE141))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF141,CF141))","v":-17.8125},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG141,CG141))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH141,CH141))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI141,CI141))","v":-17.8125},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ141,CJ141))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK141,CK141))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL141,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL141,CL141))","v":-17.8125},-71.25,null,null,null,null,null,null,null,null,null,0,0,-17.8125,0,0,-17.8125,0,0,-17.8125,0,0,-17.8125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-17.8125,0,0,-17.8125,0,0,-17.8125,0,0,-17.8125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-17.8125,0,0,-17.8125,0,0,-17.8125,0,0,-17.8125,0,0]
[{"$f":"+budget!B157","v":"Ek förvaltning extradeb."},{"$f":"+budget!G157","v":-2},{"$f":"+budget!H157","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA142,CA142))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB142,CB142))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC142,CC142))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD142,CD142))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE142,CE142))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF142,CF142))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG142,CG142))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH142,CH142))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI142,CI142))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ142,CJ142))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK142,CK142))","v":-0.16666666666666666},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL142,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL142,CL142))","v":-0.16666666666666666},-2,null,null,null,null,null,null,null,null,null,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666,-0.16666666666666666]
[{"$f":"+budget!B158","v":"Avgifter Bolagsverket"},{"$f":"+budget!G158","v":0},{"$f":"+budget!H158","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA143,CA143))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB143,CB143))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC143,CC143))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD143,CD143))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE143,CE143))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF143,CF143))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG143,CG143))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH143,CH143))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI143,CI143))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ143,CJ143))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK143,CK143))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL143,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL143,CL143))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B159","v":"Övriga förvaltningskostnader"},{"$f":"+budget!G159","v":0},{"$f":"+budget!H159","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA144,CA144))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB144,CB144))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC144,CC144))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD144,CD144))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE144,CE144))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF144,CF144))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG144,CG144))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH144,CH144))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI144,CI144))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ144,CJ144))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK144,CK144))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL144,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL144,CL144))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B160","v":"Underhållsplan"},{"$f":"+budget!G160","v":0},{"$f":"+budget!H160","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA145,CA145))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB145,CB145))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC145,CC145))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD145,CD145))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE145,CE145))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF145,CF145))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG145,CG145))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH145,CH145))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI145,CI145))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ145,CJ145))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK145,CK145))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL145,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL145,CL145))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B161","v":"Konsultarvoden"},{"$f":"+budget!G161","v":0},{"$f":"+budget!H161","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA146,CA146))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB146,CB146))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC146,CC146))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD146,CD146))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE146,CE146))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF146,CF146))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG146,CG146))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH146,CH146))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI146,CI146))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ146,CJ146))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK146,CK146))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL146,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL146,CL146))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B162","v":"Bankkostnader"},{"$f":"+budget!G162","v":-3},{"$f":"+budget!H162","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA147,CA147))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB147,CB147))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC147,CC147))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD147,CD147))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE147,CE147))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF147,CF147))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG147,CG147))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH147,CH147))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI147,CI147))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ147,CJ147))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK147,CK147))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL147,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL147,CL147))","v":-0.25},-3,null,null,null,null,null,null,null,null,null,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25]
[{"$f":"+budget!B163","v":"Advokat- och rättegångskostn"},{"$f":"+budget!G163","v":0},{"$f":"+budget!H163","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA148,CA148))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB148,CB148))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC148,CC148))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD148,CD148))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE148,CE148))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF148,CF148))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG148,CG148))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH148,CH148))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI148,CI148))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ148,CJ148))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK148,CK148))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL148,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL148,CL148))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B164","v":"Övriga externa tjänster"},{"$f":"+budget!G164","v":0},{"$f":"+budget!H164","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA149,CA149))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB149,CB149))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC149,CC149))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD149,CD149))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE149,CE149))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF149,CF149))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG149,CG149))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH149,CH149))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI149,CI149))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ149,CJ149))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK149,CK149))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL149,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL149,CL149))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B165","v":"Medlem/föreningsavg, avdragsg"},{"$f":"+budget!G165","v":-3},{"$f":"+budget!H165","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA150,CA150))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB150,CB150))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC150,CC150))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD150,CD150))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE150,CE150))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF150,CF150))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG150,CG150))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH150,CH150))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI150,CI150))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ150,CJ150))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK150,CK150))","v":-0.25},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL150,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL150,CL150))","v":-0.25},-3,null,null,null,null,null,null,null,null,null,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25,-0.25]
[{"$f":"+budget!B166","v":"Fri rad"},{"$f":"+budget!G166","v":0},{"$f":"+budget!H166","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA151,CA151))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB151,CB151))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC151,CC151))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD151,CD151))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE151,CE151))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF151,CF151))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG151,CG151))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH151,CH151))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI151,CI151))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ151,CJ151))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK151,CK151))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL151,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL151,CL151))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B167","v":"Övr ext kostnader, avdragsgill"},{"$f":"+budget!G167","v":0},{"$f":"+budget!H167","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA152,CA152))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB152,CB152))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC152,CC152))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD152,CD152))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE152,CE152))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF152,CF152))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG152,CG152))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH152,CH152))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI152,CI152))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ152,CJ152))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK152,CK152))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL152,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL152,CL152))","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"IF($C152=1,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*13.5%,IF($C152=25,$B152*15.8%,IF($C152=26,$B152/2,IF($C152=28,$B152/6,0)))))))","v":0},{"$f":"IF($C152=2,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*10.3%,IF($C152=25,$B152*14.4%,IF($C152=29,$B152/6,0))))))","v":0},{"$f":"IF($C152=3,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*9.2%,IF($C152=25,$B152*11%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=4,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*8.7%,IF($C152=25,$B152*9.2%,IF($C152=29,$B152/6,0))))))","v":0},{"$f":"IF($C152=5,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*7.9%,IF($C152=25,$B152*4.8%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=6,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*6.5%,IF($C152=25,$B152*2.6%,IF($C152=27,$B152/2,IF($C152=29,$B152/6,0)))))))","v":0},{"$f":"IF($C152=7,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*5.4%,IF($C152=25,$B152*1.7%,IF($C152=26,$B152/2,IF($C152=28,$B152/6,0)))))))","v":0},{"$f":"IF($C152=8,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*5.4%,IF($C152=25,$B152*2.4%,IF($C152=29,$B152/6,0))))))","v":0},{"$f":"IF($C152=9,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*5.7%,IF($C152=25,$B152*7.5%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=10,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*6.5%,IF($C152=25,$B152*7.9%,IF($C152=29,$B152/6,0))))))","v":0},{"$f":"IF($C152=11,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*8.7%,IF($C152=25,$B152*9.2%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=12,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*12.2%,IF($C152=25,$B152*13.5%,IF($C152=27,$B152/2,IF($C152=29,$B152/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C152=7,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*5.4%,IF($C152=25,$B152*1.7%,IF($C152=26,$B152/2,IF($C152=28,$B152/6,0)))))))","v":0},{"$f":"IF($C152=8,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*5.4%,IF($C152=25,$B152*2.4%,IF($C152=29,$B152/6,0))))))","v":0},{"$f":"IF($C152=9,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*5.7%,IF($C152=25,$B152*7.5%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=10,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*6.5%,IF($C152=25,$B152*7.9%,IF($C152=29,$B152/6,0))))))","v":0},{"$f":"IF($C152=11,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*8.7%,IF($C152=25,$B152*9.2%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=12,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*12.2%,IF($C152=25,$B152*13.5%,IF($C152=27,$B152/2,IF($C152=29,$B152/6,0)))))))","v":0},{"$f":"IF($C152=1,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*13.5%,IF($C152=25,$B152*15.8%,IF($C152=26,$B152/2,IF($C152=28,$B152/6,0)))))))","v":0},{"$f":"IF($C152=2,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*10.3%,IF($C152=25,$B152*14.4%,IF($C152=29,$B152/6,0))))))","v":0},{"$f":"IF($C152=3,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*9.2%,IF($C152=25,$B152*11%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=4,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*8.7%,IF($C152=25,$B152*9.2%,IF($C152=29,$B152/6,0))))))","v":0},{"$f":"IF($C152=5,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*7.9%,IF($C152=25,$B152*4.8%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=6,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*6.5%,IF($C152=25,$B152*2.6%,IF($C152=27,$B152/2,IF($C152=29,$B152/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C152=9,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*5.7%,IF($C152=25,$B152*7.5%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=10,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*6.5%,IF($C152=25,$B152*7.9%,IF($C152=29,$B152/6,0))))))","v":0},{"$f":"IF($C152=11,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*8.7%,IF($C152=25,$B152*9.2%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=12,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*12.2%,IF($C152=25,$B152*13.5%,IF($C152=27,$B152/2,IF($C152=29,$B152/6,0)))))))","v":0},{"$f":"IF($C152=1,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*13.5%,IF($C152=25,$B152*15.8%,IF($C152=26,$B152/2,IF($C152=28,$B152/6,0)))))))","v":0},{"$f":"IF($C152=2,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*10.3%,IF($C152=25,$B152*14.4%,IF($C152=29,$B152/6,0))))))","v":0},{"$f":"IF($C152=3,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*9.2%,IF($C152=25,$B152*11%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=4,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*8.7%,IF($C152=25,$B152*9.2%,IF($C152=29,$B152/6,0))))))","v":0},{"$f":"IF($C152=5,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*7.9%,IF($C152=25,$B152*4.8%,IF($C152=28,$B152/6,0))))))","v":0},{"$f":"IF($C152=6,$B152,IF($C152=20,$B152/12,IF($C152=22,$B152/4,IF($C152=24,$B152*6.5%,IF($C152=25,$B152*2.6%,IF($C152=27,$B152/2,IF($C152=29,$B152/6,0)))))))","v":0},{"$f":"IF($C152=7,$B152,IF($C152=20,$B152/12,IF($C152=21,$B152/4,IF($C152=24,$B152*5.4%,IF($C152=25,$B152*1.7%,IF($C152=26,$B152/2,IF($C152=28,$B152/6,0)))))))","v":0},{"$f":"IF($C152=8,$B152,IF($C152=20,$B152/12,IF($C152=23,$B152/4,IF($C152=24,$B152*5.4%,IF($C152=25,$B152*2.4%,IF($C152=29,$B152/6,0))))))","v":0}]
[{"$f":"+budget!B168","v":"Gåvor"},{"$f":"+budget!G168","v":0},{"$f":"+budget!H168","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA153,CA153))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB153,CB153))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC153,CC153))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD153,CD153))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE153,CE153))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF153,CF153))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG153,CG153))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH153,CH153))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI153,CI153))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ153,CJ153))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK153,CK153))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL153,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL153,CL153))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B169","v":"Summa administrationskostnader"},{"$f":"SUM(B129:B153)","v":-137.25},null,null,{"$f":"SUM(E129:E153)","v":-3.3333333333333326},{"$f":"SUM(F129:F153)","v":-3.3333333333333326},-21.145833333333332,-3.3333333333333326,-3.3333333333333326,-47.145833333333336,-3.3333333333333326,-3.3333333333333326,-21.145833333333332,-3.3333333333333326,-3.3333333333333326,-21.145833333333332,{"$f":"SUM(E154:P154)","v":-137.24999999999997},{"$f":"Q154-B154","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA129:AA153)","v":-3.3333333333333326},{"$f":"SUM(AB129:AB153)","v":-3.3333333333333326},-21.145833333333332,-3.3333333333333326,-3.3333333333333326,-47.145833333333336,-3.3333333333333326,-3.3333333333333326,-21.145833333333332,-3.3333333333333326,-3.3333333333333326,-21.145833333333332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA128:BA153)","v":-3.3333333333333326},{"$f":"SUM(BB128:BB153)","v":-3.3333333333333326},-21.145833333333332,-3.3333333333333326,-3.3333333333333326,-21.145833333333332,-3.3333333333333326,-3.3333333333333326,-21.145833333333332,-3.3333333333333326,-3.3333333333333326,-47.145833333333336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA129:CA153)","v":-21.145833333333332},{"$f":"SUM(CB129:CB153)","v":-3.3333333333333326},-3.3333333333333326,-21.145833333333332,-3.3333333333333326,-3.3333333333333326,-21.145833333333332,-3.3333333333333326,-3.3333333333333326,-47.145833333333336,-3.3333333333333326,-3.3333333333333326]
[{"$f":"+budget!B170","v":"Personalkostnader"}]
[{"$f":"+budget!B171","v":"Lön fastighetsskötare"},{"$f":"+budget!G171","v":0},{"$f":"+budget!H171","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA156,CA156))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB156,CB156))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC156,CC156))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD156,CD156))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE156,CE156))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF156,CF156))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG156,CG156))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH156,CH156))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI156,CI156))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ156,CJ156))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK156,CK156))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL156,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL156,CL156))","v":0},{"$f":"SUM(E156:P156)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF($C156=1,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*13.5%,IF($C156=25,$B156*15.8%,IF($C156=26,$B156/2,IF($C156=28,$B156/6,0)))))))","v":0},{"$f":"IF($C156=2,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*10.3%,IF($C156=25,$B156*14.4%,IF($C156=29,$B156/6,0))))))","v":0},{"$f":"IF($C156=3,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*9.2%,IF($C156=25,$B156*11%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=4,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*8.7%,IF($C156=25,$B156*9.2%,IF($C156=29,$B156/6,0))))))","v":0},{"$f":"IF($C156=5,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*7.9%,IF($C156=25,$B156*4.8%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=6,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*6.5%,IF($C156=25,$B156*2.6%,IF($C156=27,$B156/2,IF($C156=29,$B156/6,0)))))))","v":0},{"$f":"IF($C156=7,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*5.4%,IF($C156=25,$B156*1.7%,IF($C156=26,$B156/2,IF($C156=28,$B156/6,0)))))))","v":0},{"$f":"IF($C156=8,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*5.4%,IF($C156=25,$B156*2.4%,IF($C156=29,$B156/6,0))))))","v":0},{"$f":"IF($C156=9,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*5.7%,IF($C156=25,$B156*7.5%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=10,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*6.5%,IF($C156=25,$B156*7.9%,IF($C156=29,$B156/6,0))))))","v":0},{"$f":"IF($C156=11,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*8.7%,IF($C156=25,$B156*9.2%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=12,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*12.2%,IF($C156=25,$B156*13.5%,IF($C156=27,$B156/2,IF($C156=29,$B156/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C156=7,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*5.4%,IF($C156=25,$B156*1.7%,IF($C156=26,$B156/2,IF($C156=28,$B156/6,0)))))))","v":0},{"$f":"IF($C156=8,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*5.4%,IF($C156=25,$B156*2.4%,IF($C156=29,$B156/6,0))))))","v":0},{"$f":"IF($C156=9,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*5.7%,IF($C156=25,$B156*7.5%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=10,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*6.5%,IF($C156=25,$B156*7.9%,IF($C156=29,$B156/6,0))))))","v":0},{"$f":"IF($C156=11,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*8.7%,IF($C156=25,$B156*9.2%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=12,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*12.2%,IF($C156=25,$B156*13.5%,IF($C156=27,$B156/2,IF($C156=29,$B156/6,0)))))))","v":0},{"$f":"IF($C156=1,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*13.5%,IF($C156=25,$B156*15.8%,IF($C156=26,$B156/2,IF($C156=28,$B156/6,0)))))))","v":0},{"$f":"IF($C156=2,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*10.3%,IF($C156=25,$B156*14.4%,IF($C156=29,$B156/6,0))))))","v":0},{"$f":"IF($C156=3,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*9.2%,IF($C156=25,$B156*11%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=4,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*8.7%,IF($C156=25,$B156*9.2%,IF($C156=29,$B156/6,0))))))","v":0},{"$f":"IF($C156=5,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*7.9%,IF($C156=25,$B156*4.8%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=6,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*6.5%,IF($C156=25,$B156*2.6%,IF($C156=27,$B156/2,IF($C156=29,$B156/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C156=9,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*5.7%,IF($C156=25,$B156*7.5%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=10,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*6.5%,IF($C156=25,$B156*7.9%,IF($C156=29,$B156/6,0))))))","v":0},{"$f":"IF($C156=11,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*8.7%,IF($C156=25,$B156*9.2%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=12,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*12.2%,IF($C156=25,$B156*13.5%,IF($C156=27,$B156/2,IF($C156=29,$B156/6,0)))))))","v":0},{"$f":"IF($C156=1,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*13.5%,IF($C156=25,$B156*15.8%,IF($C156=26,$B156/2,IF($C156=28,$B156/6,0)))))))","v":0},{"$f":"IF($C156=2,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*10.3%,IF($C156=25,$B156*14.4%,IF($C156=29,$B156/6,0))))))","v":0},{"$f":"IF($C156=3,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*9.2%,IF($C156=25,$B156*11%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=4,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*8.7%,IF($C156=25,$B156*9.2%,IF($C156=29,$B156/6,0))))))","v":0},{"$f":"IF($C156=5,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*7.9%,IF($C156=25,$B156*4.8%,IF($C156=28,$B156/6,0))))))","v":0},{"$f":"IF($C156=6,$B156,IF($C156=20,$B156/12,IF($C156=22,$B156/4,IF($C156=24,$B156*6.5%,IF($C156=25,$B156*2.6%,IF($C156=27,$B156/2,IF($C156=29,$B156/6,0)))))))","v":0},{"$f":"IF($C156=7,$B156,IF($C156=20,$B156/12,IF($C156=21,$B156/4,IF($C156=24,$B156*5.4%,IF($C156=25,$B156*1.7%,IF($C156=26,$B156/2,IF($C156=28,$B156/6,0)))))))","v":0},{"$f":"IF($C156=8,$B156,IF($C156=20,$B156/12,IF($C156=23,$B156/4,IF($C156=24,$B156*5.4%,IF($C156=25,$B156*2.4%,IF($C156=29,$B156/6,0))))))","v":0}]
[{"$f":"+budget!B172","v":"Lön lokalvårdare"},{"$f":"+budget!G172","v":0},{"$f":"+budget!H172","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA157,CA157))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB157,CB157))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC157,CC157))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD157,CD157))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE157,CE157))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF157,CF157))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG157,CG157))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH157,CH157))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI157,CI157))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ157,CJ157))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK157,CK157))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL157,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL157,CL157))","v":0},{"$f":"SUM(E157:P157)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF($C157=1,$B157,IF($C157=20,$B157/12,IF($C157=21,$B157/4,IF($C157=24,$B157*13.5%,IF($C157=25,$B157*15.8%,IF($C157=26,$B157/2,IF($C157=28,$B157/6,0)))))))","v":0},0,0,0,0,0,0,0]
[{"$f":"+budget!B173","v":"Lön vicevärd"},{"$f":"+budget!G173","v":0},{"$f":"+budget!H173","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA158,CA158))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB158,CB158))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC158,CC158))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD158,CD158))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE158,CE158))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF158,CF158))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG158,CG158))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH158,CH158))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI158,CI158))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ158,CJ158))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK158,CK158))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL158,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL158,CL158))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B174","v":"Övriga löner"},{"$f":"+budget!G174","v":0},{"$f":"+budget!H174","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA159,CA159))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB159,CB159))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC159,CC159))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD159,CD159))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE159,CE159))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF159,CF159))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG159,CG159))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH159,CH159))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI159,CI159))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ159,CJ159))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK159,CK159))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL159,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL159,CL159))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B175","v":"Telefonersättningar"},{"$f":"+budget!G175","v":0},{"$f":"+budget!H175","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA160,CA160))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB160,CB160))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC160,CC160))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD160,CD160))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE160,CE160))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF160,CF160))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG160,CG160))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH160,CH160))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI160,CI160))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ160,CJ160))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK160,CK160))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL160,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL160,CL160))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B176","v":"Bilersättning, skattefri"},{"$f":"+budget!G176","v":0},{"$f":"+budget!H176","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA161,CA161))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB161,CB161))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC161,CC161))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD161,CD161))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE161,CE161))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF161,CF161))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG161,CG161))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH161,CH161))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI161,CI161))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ161,CJ161))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK161,CK161))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL161,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL161,CL161))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B177","v":"Bilersättning, skattepliktig"},{"$f":"+budget!G177","v":0},{"$f":"+budget!H177","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA162,CA162))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB162,CB162))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC162,CC162))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD162,CD162))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE162,CE162))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF162,CF162))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG162,CG162))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH162,CH162))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI162,CI162))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ162,CJ162))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK162,CK162))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL162,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL162,CL162))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B178","v":"Soc avg för löner och ersättn"},{"$f":"+budget!G178","v":0},{"$f":"+budget!H178","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA163,CA163))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB163,CB163))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC163,CC163))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD163,CD163))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE163,CE163))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF163,CF163))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG163,CG163))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH163,CH163))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI163,CI163))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ163,CJ163))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK163,CK163))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL163,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL163,CL163))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B179","v":"Sociala avgifter på arvoden"},{"$f":"B234","v":-7},{"$f":"+budget!H179","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AA234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BA234,CA234))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AB234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BB234,CB234))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AC234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BC234,CC234))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AD234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BD234,CD234))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AE234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BE234,CE234))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AF234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BF234,CF234))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AG234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BG234,CG234))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AH234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BH234,CH234))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AI234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BI234,CI234))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AJ234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BJ234,CJ234))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AK234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BK234,CK234))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C10,2)=\"01\",AL234,IF(RIGHT('Från 3L'!$C10,2)=\"07\",BL234,CL234))","v":-0.58333333333333337},-6.9999999999999991,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B180","v":"Premier för AMF"},{"$f":"+budget!G180","v":0},{"$f":"+budget!H180","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA165,CA165))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB165,CB165))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC165,CC165))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD165,CD165))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE165,CE165))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF165,CF165))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG165,CG165))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH165,CH165))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI165,CI165))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ165,CJ165))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK165,CK165))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL165,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL165,CL165))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B181","v":"Sk löneskatt på löner/ ersättn"},{"$f":"+budget!G181","v":0},{"$f":"+budget!H181","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA166,CA166))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB166,CB166))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC166,CC166))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD166,CD166))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE166,CE166))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF166,CF166))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG166,CG166))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH166,CH166))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI166,CI166))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ166,CJ166))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK166,CK166))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL166,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL166,CL166))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B182","v":"Utbildning kurs/konf/seminarie"},{"$f":"+budget!G182","v":0},{"$f":"+budget!H182","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA167,CA167))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB167,CB167))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC167,CC167))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD167,CD167))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE167,CE167))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF167,CF167))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG167,CG167))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH167,CH167))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI167,CI167))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ167,CJ167))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK167,CK167))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL167,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL167,CL167))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B183","v":"Summa personalkostnader"},{"$f":"SUM(B156:B167)","v":-7},null,null,{"$f":"SUM(E156:E167)","v":-0.58333333333333337},-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,{"$f":"SUM(E168:P168)","v":-6.9999999999999991},{"$f":"Q168-B168","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA156:AA167)","v":0},{"$f":"SUM(AB156:AB167)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA156:BA167)","v":0},{"$f":"SUM(BB156:BB167)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($C168=6,$B168,IF($C168=20,$B168/12,IF($C168=22,$B168/4,IF($C168=24,$B168*6.5%,IF($C168=25,$B168*2.6%,IF($C168=27,$B168/2,IF($C168=29,$B168/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA156:CA167)","v":0},{"$f":"SUM(CB156:CB167)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B184","v":"Fastighetsskatt och fastighetsavgift "}]
[{"$f":"+budget!B185","v":"Fastighetsskatt"},{"$f":"budget!G185","v":0},{"$f":"budget!H185","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA170,CA170))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB170,CB170))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC170,CC170))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD170,CD170))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE170,CE170))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF170,CF170))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG170,CG170))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH170,CH170))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI170,CI170))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ170,CJ170))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK170,CK170))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL170,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL170,CL170))","v":0},{"$f":"SUM(E170:P170)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF($C170=1,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*13.5%,IF($C170=25,$B170*15.8%,IF($C170=26,$B170/2,IF($C170=28,$B170/6,0)))))))","v":0},{"$f":"IF($C170=2,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*10.3%,IF($C170=25,$B170*14.4%,IF($C170=29,$B170/6,0))))))","v":0},{"$f":"IF($C170=3,$B170,IF($C170=20,$B170/12,IF($C170=22,$B170/4,IF($C170=24,$B170*9.2%,IF($C170=25,$B170*11%,IF($C170=28,$B170/6,0))))))","v":0},{"$f":"IF($C170=4,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*8.7%,IF($C170=25,$B170*9.2%,IF($C170=29,$B170/6,0))))))","v":0},{"$f":"IF($C170=5,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*7.9%,IF($C170=25,$B170*4.8%,IF($C170=28,$B170/6,0))))))","v":0},{"$f":"IF($C170=6,$B170,IF($C170=20,$B170/12,IF($C170=22,$B170/4,IF($C170=24,$B170*6.5%,IF($C170=25,$B170*2.6%,IF($C170=27,$B170/2,IF($C170=29,$B170/6,0)))))))","v":0},{"$f":"IF($C170=7,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*5.4%,IF($C170=25,$B170*1.7%,IF($C170=26,$B170/2,IF($C170=28,$B170/6,0)))))))","v":0},{"$f":"IF($C170=8,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*5.4%,IF($C170=25,$B170*2.4%,IF($C170=29,$B170/6,0))))))","v":0},{"$f":"IF($C170=9,$B170,IF($C170=20,$B170/12,IF($C170=22,$B170/4,IF($C170=24,$B170*5.7%,IF($C170=25,$B170*7.5%,IF($C170=28,$B170/6,0))))))","v":0},{"$f":"IF($C170=10,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*6.5%,IF($C170=25,$B170*7.9%,IF($C170=29,$B170/6,0))))))","v":0},{"$f":"IF($C170=11,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*8.7%,IF($C170=25,$B170*9.2%,IF($C170=28,$B170/6,0))))))","v":0},{"$f":"IF($C170=12,$B170,IF($C170=20,$B170/12,IF($C170=22,$B170/4,IF($C170=24,$B170*12.2%,IF($C170=25,$B170*13.5%,IF($C170=27,$B170/2,IF($C170=29,$B170/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C170=7,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*5.4%,IF($C170=25,$B170*1.7%,IF($C170=26,$B170/2,IF($C170=28,$B170/6,0)))))))","v":0},{"$f":"IF($C170=8,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*5.4%,IF($C170=25,$B170*2.4%,IF($C170=29,$B170/6,0))))))","v":0},{"$f":"IF($C170=9,$B170,IF($C170=20,$B170/12,IF($C170=22,$B170/4,IF($C170=24,$B170*5.7%,IF($C170=25,$B170*7.5%,IF($C170=28,$B170/6,0))))))","v":0},{"$f":"IF($C170=10,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*6.5%,IF($C170=25,$B170*7.9%,IF($C170=29,$B170/6,0))))))","v":0},{"$f":"IF($C170=11,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*8.7%,IF($C170=25,$B170*9.2%,IF($C170=28,$B170/6,0))))))","v":0},{"$f":"IF($C170=12,$B170,IF($C170=20,$B170/12,IF($C170=22,$B170/4,IF($C170=24,$B170*12.2%,IF($C170=25,$B170*13.5%,IF($C170=27,$B170/2,IF($C170=29,$B170/6,0)))))))","v":0},{"$f":"IF($C170=1,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*13.5%,IF($C170=25,$B170*15.8%,IF($C170=26,$B170/2,IF($C170=28,$B170/6,0)))))))","v":0},{"$f":"IF($C170=2,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*10.3%,IF($C170=25,$B170*14.4%,IF($C170=29,$B170/6,0))))))","v":0},{"$f":"IF($C170=3,$B170,IF($C170=20,$B170/12,IF($C170=22,$B170/4,IF($C170=24,$B170*9.2%,IF($C170=25,$B170*11%,IF($C170=28,$B170/6,0))))))","v":0},{"$f":"IF($C170=4,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*8.7%,IF($C170=25,$B170*9.2%,IF($C170=29,$B170/6,0))))))","v":0},{"$f":"IF($C170=5,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*7.9%,IF($C170=25,$B170*4.8%,IF($C170=28,$B170/6,0))))))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C170=9,$B170,IF($C170=20,$B170/12,IF($C170=22,$B170/4,IF($C170=24,$B170*5.7%,IF($C170=25,$B170*7.5%,IF($C170=28,$B170/6,0))))))","v":0},{"$f":"IF($C170=10,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*6.5%,IF($C170=25,$B170*7.9%,IF($C170=29,$B170/6,0))))))","v":0},{"$f":"IF($C170=11,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*8.7%,IF($C170=25,$B170*9.2%,IF($C170=28,$B170/6,0))))))","v":0},{"$f":"IF($C170=12,$B170,IF($C170=20,$B170/12,IF($C170=22,$B170/4,IF($C170=24,$B170*12.2%,IF($C170=25,$B170*13.5%,IF($C170=27,$B170/2,IF($C170=29,$B170/6,0)))))))","v":0},{"$f":"IF($C170=1,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*13.5%,IF($C170=25,$B170*15.8%,IF($C170=26,$B170/2,IF($C170=28,$B170/6,0)))))))","v":0},{"$f":"IF($C170=2,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*10.3%,IF($C170=25,$B170*14.4%,IF($C170=29,$B170/6,0))))))","v":0},{"$f":"IF($C170=3,$B170,IF($C170=20,$B170/12,IF($C170=22,$B170/4,IF($C170=24,$B170*9.2%,IF($C170=25,$B170*11%,IF($C170=28,$B170/6,0))))))","v":0},{"$f":"IF($C170=4,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*8.7%,IF($C170=25,$B170*9.2%,IF($C170=29,$B170/6,0))))))","v":0},{"$f":"IF($C170=5,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*7.9%,IF($C170=25,$B170*4.8%,IF($C170=28,$B170/6,0))))))","v":0},{"$f":"IF($C170=6,$B170,IF($C170=20,$B170/12,IF($C170=22,$B170/4,IF($C170=24,$B170*6.5%,IF($C170=25,$B170*2.6%,IF($C170=27,$B170/2,IF($C170=29,$B170/6,0)))))))","v":0},{"$f":"IF($C170=7,$B170,IF($C170=20,$B170/12,IF($C170=21,$B170/4,IF($C170=24,$B170*5.4%,IF($C170=25,$B170*1.7%,IF($C170=26,$B170/2,IF($C170=28,$B170/6,0)))))))","v":0},{"$f":"IF($C170=8,$B170,IF($C170=20,$B170/12,IF($C170=23,$B170/4,IF($C170=24,$B170*5.4%,IF($C170=25,$B170*2.4%,IF($C170=29,$B170/6,0))))))","v":0}]
[{"$f":"+budget!B186","v":"Kommunal fastighetsavgift"},{"$f":"budget!G186","v":-170.86799999999999},{"$f":"budget!H186","v":20},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA171,CA171))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB171,CB171))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC171,CC171))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD171,CD171))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE171,CE171))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF171,CF171))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG171,CG171))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH171,CH171))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI171,CI171))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ171,CJ171))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK171,CK171))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL171,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL171,CL171))","v":-14.238999999999999},{"$f":"SUM(E171:P171)","v":-170.86800000000002},null,null,null,null,null,null,null,null,null,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999]
[{"$f":"+budget!B187","v":"Fast.skatt/avgift ändrad tax"},{"$f":"budget!G187","v":0},{"$f":"budget!H187","v":0},null,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AA172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BA172,CA172))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AB172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BB172,CB172))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AC172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BC172,CC172))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AD172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BD172,CD172))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AE172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BE172,CE172))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AF172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BF172,CF172))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AG172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BG172,CG172))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AH172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BH172,CH172))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AI172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BI172,CI172))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AJ172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BJ172,CJ172))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AK172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BK172,CK172))","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",AL172,IF(RIGHT('Från 3L'!C2,2)=\"07\",BL172,CL172))","v":0},{"$f":"SUM(E172:P172)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B188","v":"Summa fastighetsskatt och fastighetsavgift"},{"$f":"+budget!G166","v":0},null,null,{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AA173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BA173,CA173))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AB173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BB173,CB173))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AC173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BC173,CC173))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AD173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BD173,CD173))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AE173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BE173,CE173))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AF173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BF173,CF173))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AG173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BG173,CG173))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AH173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BH173,CH173))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AI173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BI173,CI173))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AJ173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BJ173,CJ173))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AK173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BK173,CK173))","v":-14.238999999999999},{"$f":"IF(RIGHT('Från 3L'!C3,2)=\"01\",AL173,IF(RIGHT('Från 3L'!C3,2)=\"07\",BL173,CL173))","v":-14.238999999999999},{"$f":"SUM(E173:P173)","v":-170.86800000000002},{"$f":"Q173-B173","v":-170.86800000000002},null,null,null,null,null,null,null,null,{"$f":"SUM(AA170:AA172)","v":-14.238999999999999},{"$f":"SUM(AB170:AB172)","v":-14.238999999999999},-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA170:BA172)","v":-14.238999999999999},{"$f":"SUM(BB170:BB172)","v":-14.238999999999999},-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA170:CA172)","v":-14.238999999999999},{"$f":"SUM(CB170:CB172)","v":-14.238999999999999},-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999,-14.238999999999999]
[]
[]
[{"$f":"+budget!B210","v":"Resultat från aktier och andelar"}]
[{"$f":"+budget!B211","v":"Res fsg vp/långf ford ftg"},{"$f":"budget!G211","v":0},{"$f":"budget!H211","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA177,CA177))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB177,CB177))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC177,CC177))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD177,CD177))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE177,CE177))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF177,CF177))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG177,CG177))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH177,CH177))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI177,CI177))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ177,CJ177))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK177,CK177))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL177,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL177,CL177))","v":0},{"$f":"SUM(E177:P177)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B212","v":"Fri rad"},{"$f":"budget!G212","v":0},{"$f":"budget!H212","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA178,CA178))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB178,CB178))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC178,CC178))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD178,CD178))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE178,CE178))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF178,CF178))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG178,CG178))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH178,CH178))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI178,CI178))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ178,CJ178))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK178,CK178))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL178,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL178,CL178))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B213","v":"Res vid fsg av kortfr plac"},{"$f":"budget!G213","v":0},{"$f":"budget!H213","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA179,CA179))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB179,CB179))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC179,CC179))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD179,CD179))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE179,CE179))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF179,CF179))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG179,CG179))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH179,CH179))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI179,CI179))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ179,CJ179))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK179,CK179))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL179,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL179,CL179))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B214","v":"Åtf av nedskr av kortfr plac"},{"$f":"budget!G214","v":0},{"$f":"budget!H214","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA180,CA180))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB180,CB180))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC180,CC180))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD180,CD180))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE180,CE180))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF180,CF180))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG180,CG180))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH180,CH180))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI180,CI180))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ180,CJ180))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK180,CK180))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL180,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL180,CL180))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B215","v":"Summa resultat från aktier och andelar"},{"$f":"SUM(B177:B180)","v":0},null,null,{"$f":"SUM(E177:E180)","v":0},{"$f":"SUM(F177:F180)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q181-B181","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA177:AA180)","v":0},{"$f":"SUM(AB177:AB180)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA177:BA180)","v":0},{"$f":"SUM(BB177:BB180)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA177:CA180)","v":0},{"$f":"SUM(CB177:CB180)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B216","v":"Ränteintäkter"}]
[{"$f":"+budget!B217","v":"Ränteint från omsättn.tillg."},{"$f":"budget!G217","v":0},{"$f":"budget!H217","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA183,CA183))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB183,CB183))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC183,CC183))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD183,CD183))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE183,CE183))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF183,CF183))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG183,CG183))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH183,CH183))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI183,CI183))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ183,CJ183))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK183,CK183))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL183,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL183,CL183))","v":0},0,{"$f":"+Q183-B183","v":0},null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B218","v":"Ränteintäkter från bank"},{"$f":"budget!G218","v":1},{"$f":"budget!H218","v":12},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA184,CA184))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB184,CB184))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC184,CC184))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD184,CD184))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE184,CE184))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF184,CF184))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG184,CG184))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH184,CH184))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI184,CI184))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ184,CJ184))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK184,CK184))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL184,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL184,CL184))","v":1},1,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B219","v":"Ränteint från räntederivat"},{"$f":"budget!G219","v":0},{"$f":"budget!H219","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA185,CA185))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB185,CB185))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC185,CC185))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD185,CD185))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE185,CE185))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF185,CF185))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG185,CG185))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH185,CH185))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI185,CI185))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ185,CJ185))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK185,CK185))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL185,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL185,CL185))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B220","v":"Skattefria ränteintäkter"},{"$f":"budget!G220","v":0},{"$f":"budget!H220","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA186,CA186))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB186,CB186))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC186,CC186))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD186,CD186))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE186,CE186))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF186,CF186))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG186,CG186))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH186,CH186))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI186,CI186))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ186,CJ186))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK186,CK186))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL186,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL186,CL186))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B221","v":"Övriga finansiella intäkter"},{"$f":"budget!G221","v":0},{"$f":"budget!H221","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA187,CA187))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB187,CB187))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC187,CC187))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD187,CD187))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE187,CE187))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF187,CF187))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG187,CG187))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH187,CH187))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI187,CI187))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ187,CJ187))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK187,CK187))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL187,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL187,CL187))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B222","v":"Summa ränteintäkter"},{"$f":"SUM(B183:B187)","v":1},null,null,{"$f":"SUM(E183:E187)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,{"$f":"Q188-B188","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA183:AA187)","v":0},{"$f":"SUM(AB183:AB187)","v":0},0,0,0,0,0,0,0,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA183:BA187)","v":0},{"$f":"SUM(BB183:BB187)","v":0},0,0,0,1,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA183:CA187)","v":0},{"$f":"SUM(CB183:CB187)","v":0},0,1,0,0,0,0,0,0,0,0]
["Räntekostnader utöver från flik Kapital"]
[{"$f":"+budget!B224","v":"Räntekostn för fastighetslån"}]
[{"$f":"+budget!B225","v":"Räntekostn på byggn.kreditiv"},{"$f":"budget!G225","v":0},{"$f":"budget!H225","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA191,CA191))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB191,CB191))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC191,CC191))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD191,CD191))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE191,CE191))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF191,CF191))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG191,CG191))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH191,CH191))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI191,CI191))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ191,CJ191))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK191,CK191))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL191,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL191,CL191))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B226","v":"Räntekostn för räntederivat"},{"$f":"budget!G226","v":0},{"$f":"budget!H226","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA192,CA192))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB192,CB192))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC192,CC192))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD192,CD192))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE192,CE192))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF192,CF192))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG192,CG192))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH192,CH192))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI192,CI192))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ192,CJ192))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK192,CK192))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL192,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL192,CL192))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B227","v":"Summa räntekostnader"},{"$f":"SUM(B190:B192)","v":0},null,null,{"$f":"SUM(E190:E192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q193-B193","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA191:AA192)","v":0},{"$f":"SUM(AB191:AB192)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA191:BA192)","v":0},{"$f":"SUM(BB191:BB192)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA191:CA192)","v":0},{"$f":"SUM(CB191:CB192)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B228","v":"Ledig rubrik"}]
[{"$f":"+budget!B229","v":"Fri rad"},{"$f":"+budget!G229","v":0},{"$f":"+budget!H229","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA195,CA195))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB195,CB195))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC195,CC195))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD195,CD195))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE195,CE195))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF195,CF195))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG195,CG195))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH195,CH195))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI195,CI195))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ195,CJ195))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK195,CK195))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL195,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL195,CL195))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B230","v":"Summa"},{"$f":"SUM(B195)","v":0},null,null,{"$f":"SUM(E195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q196-B196","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA195)","v":0},{"$f":"SUM(AB195)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA195)","v":0},{"$f":"SUM(BB195)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA195)","v":0},{"$f":"SUM(CB195)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B231","v":"Övriga räntekostnader och liknande resultatposter"}]
[{"$f":"+budget!B232","v":"Dröjsmålsräntor på lev.skulder"},{"$f":"budget!G232","v":0},{"$f":"budget!H232","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA198,CA198))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB198,CB198))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC198,CC198))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD198,CD198))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE198,CE198))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF198,CF198))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG198,CG198))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH198,CH198))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI198,CI198))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ198,CJ198))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK198,CK198))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL198,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL198,CL198))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B233","v":"Räntekostn ej avdragsgilla"},{"$f":"budget!G233","v":0},{"$f":"budget!H233","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA199,CA199))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB199,CB199))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC199,CC199))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD199,CD199))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE199,CE199))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF199,CF199))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG199,CG199))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH199,CH199))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI199,CI199))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ199,CJ199))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK199,CK199))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL199,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL199,CL199))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B234","v":"Övriga finansiella kostnader"},{"$f":"budget!G234","v":0},{"$f":"budget!H234","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA200,CA200))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB200,CB200))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC200,CC200))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD200,CD200))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE200,CE200))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF200,CF200))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG200,CG200))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH200,CH200))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI200,CI200))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ200,CJ200))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK200,CK200))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL200,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL200,CL200))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B235","v":"Summa övriga räntekostnader och likn. res.poster"},{"$f":"SUM(B198:B200)","v":0},null,null,{"$f":"SUM(E198:E200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q201-B201","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA198:AA200)","v":0},{"$f":"SUM(AB198:AB200)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA198:BA200)","v":0},{"$f":"SUM(BB198:BB200)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA198:CA200)","v":0},{"$f":"SUM(CB198:CB200)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"+budget!B238","v":"Bokslutsdispositioner"}]
[{"$f":"+budget!B239","v":"Avsättning till inre fond"},null,null,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA205,CA205))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB205,CB205))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC205,CC205))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD205,CD205))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE205,CE205))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF205,CF205))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG205,CG205))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH205,CH205))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI205,CI205))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ205,CJ205))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK205,CK205))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL205,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL205,CL205))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B240","v":"Avsättning till yttre fond"},null,null,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA206,CA206))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB206,CB206))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC206,CC206))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD206,CD206))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE206,CE206))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF206,CF206))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG206,CG206))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH206,CH206))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI206,CI206))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ206,CJ206))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK206,CK206))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL206,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL206,CL206))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B241","v":"Fri rad"},null,null,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA207,CA207))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB207,CB207))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC207,CC207))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD207,CD207))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE207,CE207))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF207,CF207))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG207,CG207))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH207,CH207))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI207,CI207))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ207,CJ207))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK207,CK207))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL207,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL207,CL207))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B242","v":"Summa bokslutsdispositioner"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA205:AA207)","v":0},{"$f":"SUM(AB205:AB207)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA205:BA207)","v":0},{"$f":"SUM(BB205:BB207)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA205:CA207)","v":0},{"$f":"SUM(CB205:CB207)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B243","v":"Skatter"}]
[{"$f":"+budget!B244","v":"Statlig inkomstskatt"},{"$f":"budget!G244","v":0},{"$f":"budget!H244","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA210,CA210))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB210,CB210))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC210,CC210))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD210,CD210))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE210,CE210))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF210,CF210))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG210,CG210))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH210,CH210))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI210,CI210))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ210,CJ210))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK210,CK210))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL210,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL210,CL210))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B245","v":"Statlig ink.skatt ändrad tax"},{"$f":"budget!G245","v":0},{"$f":"budget!H245","v":0},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA211,CA211))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB211,CB211))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC211,CC211))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD211,CD211))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE211,CE211))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF211,CF211))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG211,CG211))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH211,CH211))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI211,CI211))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ211,CJ211))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK211,CK211))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL211,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL211,CL211))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+budget!B246","v":"Summa skatter"},{"$f":"SUM(B210:B211)","v":0},null,null,{"$f":"SUM(E210:E211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q212-B212","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA210:AA211)","v":0},{"$f":"SUM(AB210:AB211)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA210:BA211)","v":0},{"$f":"SUM(BB210:BB211)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA210:CA211)","v":0},{"$f":"SUM(CB210:CB211)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Snöröjning/sandning"]
["Snöröjning/sandning 1",{"$f":"'kostn med flera BN'!B19","v":-9},{"$f":"'kostn med flera BN'!C19","v":12},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA215,CA215))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB215,CB215))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC215,CC215))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD215,CD215))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE215,CE215))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF215,CF215))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG215,CG215))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH215,CH215))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI215,CI215))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ215,CJ215))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK215,CK215))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL215,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL215,CL215))","v":-9},{"$f":"SUM(E215:P215)","v":-9},null,null,null,null,null,null,null,null,null,{"$f":"IF($C215=1,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*13.5%,IF($C215=25,$B215*15.8%,IF($C215=26,$B215/2,IF($C215=28,$B215/6,0)))))))","v":0},{"$f":"IF($C215=2,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*10.3%,IF($C215=25,$B215*14.4%,IF($C215=29,$B215/6,0))))))","v":0},{"$f":"IF($C215=3,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*9.2%,IF($C215=25,$B215*11%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=4,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*8.7%,IF($C215=25,$B215*9.2%,IF($C215=29,$B215/6,0))))))","v":0},{"$f":"IF($C215=5,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*7.9%,IF($C215=25,$B215*4.8%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=6,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*6.5%,IF($C215=25,$B215*2.6%,IF($C215=27,$B215/2,IF($C215=29,$B215/6,0)))))))","v":0},{"$f":"IF($C215=7,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*5.4%,IF($C215=25,$B215*1.7%,IF($C215=26,$B215/2,IF($C215=28,$B215/6,0)))))))","v":0},{"$f":"IF($C215=8,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*5.4%,IF($C215=25,$B215*2.4%,IF($C215=29,$B215/6,0))))))","v":0},{"$f":"IF($C215=9,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*5.7%,IF($C215=25,$B215*7.5%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=10,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*6.5%,IF($C215=25,$B215*7.9%,IF($C215=29,$B215/6,0))))))","v":0},{"$f":"IF($C215=11,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*8.7%,IF($C215=25,$B215*9.2%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=12,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*12.2%,IF($C215=25,$B215*13.5%,IF($C215=27,$B215/2,IF($C215=29,$B215/6,0)))))))","v":-9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C215=7,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*5.4%,IF($C215=25,$B215*1.7%,IF($C215=26,$B215/2,IF($C215=28,$B215/6,0)))))))","v":0},{"$f":"IF($C215=8,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*5.4%,IF($C215=25,$B215*2.4%,IF($C215=29,$B215/6,0))))))","v":0},{"$f":"IF($C215=9,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*5.7%,IF($C215=25,$B215*7.5%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=10,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*6.5%,IF($C215=25,$B215*7.9%,IF($C215=29,$B215/6,0))))))","v":0},{"$f":"IF($C215=11,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*8.7%,IF($C215=25,$B215*9.2%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=12,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*12.2%,IF($C215=25,$B215*13.5%,IF($C215=27,$B215/2,IF($C215=29,$B215/6,0)))))))","v":-9},{"$f":"IF($C215=1,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*13.5%,IF($C215=25,$B215*15.8%,IF($C215=26,$B215/2,IF($C215=28,$B215/6,0)))))))","v":0},{"$f":"IF($C215=2,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*10.3%,IF($C215=25,$B215*14.4%,IF($C215=29,$B215/6,0))))))","v":0},{"$f":"IF($C215=3,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*9.2%,IF($C215=25,$B215*11%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=4,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*8.7%,IF($C215=25,$B215*9.2%,IF($C215=29,$B215/6,0))))))","v":0},{"$f":"IF($C215=5,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*7.9%,IF($C215=25,$B215*4.8%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=6,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*6.5%,IF($C215=25,$B215*2.6%,IF($C215=27,$B215/2,IF($C215=29,$B215/6,0)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C215=9,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*5.7%,IF($C215=25,$B215*7.5%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=10,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*6.5%,IF($C215=25,$B215*7.9%,IF($C215=29,$B215/6,0))))))","v":0},{"$f":"IF($C215=11,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*8.7%,IF($C215=25,$B215*9.2%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=12,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*12.2%,IF($C215=25,$B215*13.5%,IF($C215=27,$B215/2,IF($C215=29,$B215/6,0)))))))","v":-9},{"$f":"IF($C215=1,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*13.5%,IF($C215=25,$B215*15.8%,IF($C215=26,$B215/2,IF($C215=28,$B215/6,0)))))))","v":0},{"$f":"IF($C215=2,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*10.3%,IF($C215=25,$B215*14.4%,IF($C215=29,$B215/6,0))))))","v":0},{"$f":"IF($C215=3,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*9.2%,IF($C215=25,$B215*11%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=4,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*8.7%,IF($C215=25,$B215*9.2%,IF($C215=29,$B215/6,0))))))","v":0},{"$f":"IF($C215=5,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*7.9%,IF($C215=25,$B215*4.8%,IF($C215=28,$B215/6,0))))))","v":0},{"$f":"IF($C215=6,$B215,IF($C215=20,$B215/12,IF($C215=22,$B215/4,IF($C215=24,$B215*6.5%,IF($C215=25,$B215*2.6%,IF($C215=27,$B215/2,IF($C215=29,$B215/6,0)))))))","v":0},{"$f":"IF($C215=7,$B215,IF($C215=20,$B215/12,IF($C215=21,$B215/4,IF($C215=24,$B215*5.4%,IF($C215=25,$B215*1.7%,IF($C215=26,$B215/2,IF($C215=28,$B215/6,0)))))))","v":0},{"$f":"IF($C215=8,$B215,IF($C215=20,$B215/12,IF($C215=23,$B215/4,IF($C215=24,$B215*5.4%,IF($C215=25,$B215*2.4%,IF($C215=29,$B215/6,0))))))","v":0}]
["Snöröjning/sandning 2",{"$f":"'kostn med flera BN'!B20","v":-9},{"$f":"'kostn med flera BN'!C20","v":1},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA216,CA216))","v":-9},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB216,CB216))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC216,CC216))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD216,CD216))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE216,CE216))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF216,CF216))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG216,CG216))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH216,CH216))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI216,CI216))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ216,CJ216))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK216,CK216))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL216,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL216,CL216))","v":0},-9,null,null,null,null,null,null,null,null,null,-9,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-9,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-9,0,0,0,0,0,0,0]
["Snöröjning/sandning 3",{"$f":"'kostn med flera BN'!B21","v":-9},{"$f":"'kostn med flera BN'!C21","v":2},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA217,CA217))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB217,CB217))","v":-9},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC217,CC217))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD217,CD217))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE217,CE217))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF217,CF217))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG217,CG217))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH217,CH217))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI217,CI217))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ217,CJ217))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK217,CK217))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL217,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL217,CL217))","v":0},-9,null,null,null,null,null,null,null,null,null,0,-9,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,-9,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-9,0,0,0,0,0,0]
["Snöröjning/sandning 4",{"$f":"'kostn med flera BN'!B22","v":-9},{"$f":"'kostn med flera BN'!C22","v":3},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA218,CA218))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB218,CB218))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC218,CC218))","v":-9},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD218,CD218))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE218,CE218))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF218,CF218))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG218,CG218))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH218,CH218))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI218,CI218))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ218,CJ218))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK218,CK218))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL218,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL218,CL218))","v":0},-9,null,null,null,null,null,null,null,null,null,0,0,-9,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,-9,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-9,0,0,0,0,0]
["Totalt snöröjning/sandning ",{"$f":"SUM(B215:B218)","v":-36},null,null,{"$f":"SUM(E215:E218)","v":-9},{"$f":"SUM(F215:F218)","v":-9},-9,0,0,0,0,0,0,0,0,-9,-36,{"$f":"Q219-B219","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA215:AA218)","v":-9},{"$f":"SUM(AB215:AB218)","v":-9},-9,0,0,0,0,0,0,0,0,-9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA215:BA218)","v":0},{"$f":"SUM(BB215:BB218)","v":0},0,0,0,-9,-9,-9,-9,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA215:CA218)","v":0},{"$f":"SUM(CB215:CB218)","v":0},0,-9,-9,-9,-9,0,0,0,0,0]
[]
[]
["Renhållning"]
["Renhållning 1",{"$f":"'kostn med flera BN'!B27","v":-73},{"$f":"'kostn med flera BN'!C27","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA223,CA223))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB223,CB223))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC223,CC223))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD223,CD223))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE223,CE223))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF223,CF223))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG223,CG223))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH223,CH223))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI223,CI223))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ223,CJ223))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK223,CK223))","v":-6.083333333333333},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL223,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL223,CL223))","v":-6.083333333333333},-73,null,null,null,null,null,null,null,null,null,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333]
["Renhållning 2",{"$f":"'kostn med flera BN'!B28","v":0},{"$f":"'kostn med flera BN'!C28","v":8},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA224,CA224))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB224,CB224))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC224,CC224))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD224,CD224))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE224,CE224))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF224,CF224))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG224,CG224))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH224,CH224))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI224,CI224))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ224,CJ224))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK224,CK224))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL224,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL224,CL224))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Renhållning 3",{"$f":"'kostn med flera BN'!B29","v":0},{"$f":"'kostn med flera BN'!C29","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA225,CA225))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB225,CB225))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC225,CC225))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD225,CD225))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE225,CE225))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF225,CF225))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG225,CG225))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH225,CH225))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI225,CI225))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ225,CJ225))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK225,CK225))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL225,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL225,CL225))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Renhållning 4",{"$f":"'kostn med flera BN'!B30","v":0},{"$f":"'kostn med flera BN'!C30","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA226,CA226))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB226,CB226))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC226,CC226))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD226,CD226))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE226,CE226))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF226,CF226))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG226,CG226))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH226,CH226))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI226,CI226))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ226,CJ226))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK226,CK226))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL226,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL226,CL226))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Totalt renhållning",{"$f":"SUM(B223:B226)","v":-73},null,null,{"$f":"SUM(E223:E226)","v":-6.083333333333333},{"$f":"SUM(F223:F226)","v":-6.083333333333333},-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-73,{"$f":"Q227-B227","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA223:AA226)","v":-6.083333333333333},{"$f":"SUM(AB223:AB226)","v":-6.083333333333333},-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA223:BA226)","v":-6.083333333333333},{"$f":"SUM(BB223:BB226)","v":-6.083333333333333},-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA223:CA226)","v":-6.083333333333333},{"$f":"SUM(CB223:CB226)","v":-6.083333333333333},-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333,-6.083333333333333]
[]
["Sociala kostnader"]
["Sociala kostnader 1",{"$f":"'kostn med flera BN'!B34","v":0},{"$f":"'kostn med flera BN'!C34","v":6},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA230,CA230))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB230,CB230))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC230,CC230))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD230,CD230))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE230,CE230))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF230,CF230))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG230,CG230))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH230,CH230))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI230,CI230))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ230,CJ230))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK230,CK230))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL230,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL230,CL230))","v":0},0,null,null,null,null,null,null,null,null,null,{"$f":"IF($C230=1,$B230,IF($C230=20,$B230/12,IF($C230=21,$B230/4,IF($C230=24,$B230*13.5%,IF($C230=25,$B230*15.8%,IF($C230=26,$B230/2,IF($C230=28,$B230/6,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Sociala kostnader 2",{"$f":"'kostn med flera BN'!B35","v":0},{"$f":"'kostn med flera BN'!C35","v":10},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA231,CA231))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB231,CB231))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC231,CC231))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD231,CD231))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE231,CE231))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF231,CF231))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG231,CG231))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH231,CH231))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI231,CI231))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ231,CJ231))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK231,CK231))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL231,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL231,CL231))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Sociala kostnader 3",{"$f":"'kostn med flera BN'!B36","v":-7},{"$f":"'kostn med flera BN'!C36","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA232,CA232))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB232,CB232))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC232,CC232))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD232,CD232))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE232,CE232))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF232,CF232))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG232,CG232))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH232,CH232))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI232,CI232))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ232,CJ232))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK232,CK232))","v":-0.58333333333333337},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL232,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL232,CL232))","v":-0.58333333333333337},-6.9999999999999991,null,null,null,null,null,null,null,null,null,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337]
["Sociala kostnader 4",{"$f":"'kostn med flera BN'!B37","v":0},{"$f":"'kostn med flera BN'!C37","v":20},null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AA233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BA233,CA233))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AB233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BB233,CB233))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AC233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BC233,CC233))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AD233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BD233,CD233))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AE233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BE233,CE233))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AF233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BF233,CF233))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AG233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BG233,CG233))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AH233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BH233,CH233))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AI233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BI233,CI233))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AJ233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BJ233,CJ233))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AK233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BK233,CK233))","v":0},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",AL233,IF(RIGHT('Från 3L'!$C$2,2)=\"07\",BL233,CL233))","v":0},0,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Totalt sociala kostnader",{"$f":"SUM(B230:B233)","v":-7},null,null,{"$f":"SUM(E230:E233)","v":-0.58333333333333337},{"$f":"SUM(F230:F233)","v":-0.58333333333333337},-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-6.9999999999999991,{"$f":"Q234-B234","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AA230:AA233)","v":-0.58333333333333337},{"$f":"SUM(AB230:AB233)","v":-0.58333333333333337},-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA230:BA233)","v":-0.58333333333333337},{"$f":"SUM(BB230:BB233)","v":-0.58333333333333337},-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA230:CA233)","v":-0.58333333333333337},{"$f":"SUM(CB230:CB233)","v":-0.58333333333333337},-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337,-0.58333333333333337]

{"sheet":"likviditetsbudget","index":10,"n_rows":63,"n_cols":17,"rows_kept":63,"cut":false,"hidden":false,"merged":[[63,0,63,14],[64,0,64,14],[65,0,65,14],[66,0,66,14],[71,0,71,14],[67,0,67,14],[68,0,68,14],[69,0,69,14],[70,0,70,14]]}
[null,{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[]
[]
["LIKVIDITETSBUDGET",{"$f":"+Grunddata!F8","v":201601}]
["belopp i TSEK"]
[null,null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JAN\",IF((RIGHT('Från 3L'!$C$2,2))=\"07\",\"JUL\",\"SEP\"))","v":"JAN"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"FEB\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"AUG\",\"OKT\"))","v":"FEB"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"MAR\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"SEP\",\"NOV\"))","v":"MAR"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"APR\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"OKT\",\"DEC\"))","v":"APR"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"MAJ\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"NOV\",\"JAN\"))","v":"MAJ"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JUN\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"DEC\",\"FEB\"))","v":"JUN"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JUL\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"JAN\",\"MAR\"))","v":"JUL"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"AUG\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"FEB\",\"APR\"))","v":"AUG"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"SEP\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"MAR\",\"MAJ\"))","v":"SEP"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"OKT\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"APR\",\"JUN\"))","v":"OKT"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"NOV\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"MAJ\",\"JUL\"))","v":"NOV"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"DEC\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"JUN\",\"AUG\"))","v":"DEC"},"TOTALT",null,"kontrollrad"]
["Inbetalningar"]
[]
["Årsavgifter",null,{"$f":"+'Beräkningar likviditet'!E18","v":158.41666666666666},{"$f":"+'Beräkningar likviditet'!F18","v":158.41666666666666},{"$f":"+'Beräkningar likviditet'!G18","v":158.41666666666666},{"$f":"+'Beräkningar likviditet'!H18","v":158.41666666666666},{"$f":"+'Beräkningar likviditet'!I18","v":158.41666666666666},{"$f":"+'Beräkningar likviditet'!J18","v":158.41666666666666},{"$f":"+'Beräkningar likviditet'!K18","v":158.41666666666666},{"$f":"+'Beräkningar likviditet'!L18","v":158.41666666666666},{"$f":"+'Beräkningar likviditet'!M18","v":158.41666666666666},{"$f":"+'Beräkningar likviditet'!N18","v":158.41666666666666},{"$f":"+'Beräkningar likviditet'!O18","v":158.41666666666666},{"$f":"+'Beräkningar likviditet'!P18","v":158.41666666666666},{"$f":"+budget!G35","v":1901},null,{"$f":"SUM(C9:N9)-O9","v":0}]
["Hyresintäkter",null,{"$f":"+'Beräkningar likviditet'!E33","v":0},{"$f":"+'Beräkningar likviditet'!F33","v":0},{"$f":"+'Beräkningar likviditet'!G33","v":0},{"$f":"+'Beräkningar likviditet'!H33","v":0},{"$f":"+'Beräkningar likviditet'!I33","v":0},{"$f":"+'Beräkningar likviditet'!J33","v":0},{"$f":"+'Beräkningar likviditet'!K33","v":0},{"$f":"+'Beräkningar likviditet'!L33","v":0},{"$f":"+'Beräkningar likviditet'!M33","v":0},{"$f":"+'Beräkningar likviditet'!N33","v":0},{"$f":"+'Beräkningar likviditet'!O33","v":0},{"$f":"+'Beräkningar likviditet'!P33","v":0},{"$f":"+budget!G48","v":0},null,{"$f":"SUM(C10:N10)-O10","v":0}]
["Övriga rörelseintäkter",null,{"$f":"+'Beräkningar likviditet'!E53","v":6.083333333333333},{"$f":"+'Beräkningar likviditet'!F53","v":6.083333333333333},{"$f":"+'Beräkningar likviditet'!G53","v":6.083333333333333},{"$f":"+'Beräkningar likviditet'!H53","v":6.083333333333333},{"$f":"+'Beräkningar likviditet'!I53","v":6.083333333333333},{"$f":"+'Beräkningar likviditet'!J53","v":6.083333333333333},{"$f":"+'Beräkningar likviditet'!K53","v":6.083333333333333},{"$f":"+'Beräkningar likviditet'!L53","v":6.083333333333333},{"$f":"+'Beräkningar likviditet'!M53","v":6.083333333333333},{"$f":"+'Beräkningar likviditet'!N53","v":6.083333333333333},{"$f":"+'Beräkningar likviditet'!O53","v":6.083333333333333},{"$f":"+'Beräkningar likviditet'!P53","v":6.083333333333333},{"$f":"+budget!G68","v":73},null,{"$f":"SUM(C11:N11)-O11","v":0}]
["Ränteint, SWAP och utd värdepapper",null,{"$f":"+'Beräkningar likviditet'!E188","v":0},{"$f":"+'Beräkningar likviditet'!F188","v":0},{"$f":"+'Beräkningar likviditet'!G188","v":0},{"$f":"+'Beräkningar likviditet'!H188","v":0},{"$f":"+'Beräkningar likviditet'!I188","v":0},{"$f":"+'Beräkningar likviditet'!J188","v":0},{"$f":"+'Beräkningar likviditet'!K188","v":0},{"$f":"+'Beräkningar likviditet'!L188","v":0},{"$f":"+'Beräkningar likviditet'!M188","v":0},{"$f":"+'Beräkningar likviditet'!N188","v":0},{"$f":"+'Beräkningar likviditet'!O188","v":0},{"$f":"+'Beräkningar likviditet'!P188","v":1},{"$f":"budget!G215+budget!G222","v":1},null,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Återbetalning skatt f.å.",null,0,0,0,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"09\",'ber. fyllnadsinbetalning'!E60/1000,0)","v":0},0,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"07\",'ber. fyllnadsinbetalning'!E60/1000,0)","v":0},0,0,0,0,0,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",'ber. fyllnadsinbetalning'!E60/1000,0)","v":3.81},{"$f":"+'ber. fyllnadsinbetalning'!E60/1000","v":3.81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Korrigeringar:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Försäljning av anläggningstillgångar",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C17:N17)","v":0},null,0]
["Diverse",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C18:N18)","v":0},null,0]
["Diverse",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:N19)","v":0},null,0]
["Diverse",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:N20)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Summa inbetalningar",null,{"$f":"SUM(C9:C21)","v":164.5},{"$f":"SUM(D9:D21)","v":164.5},164.5,164.5,164.5,164.5,164.5,164.5,{"$f":"SUM(K9:K21)","v":164.5},164.5,164.5,169.31,{"$f":"SUM(O9:O21)","v":1978.81},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Utbetalningar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Reparationer och underhåll",null,{"$f":"-'Beräkningar likviditet'!E83","v":2.9166666666666665},{"$f":"-'Beräkningar likviditet'!F83","v":2.9166666666666665},{"$f":"-'Beräkningar likviditet'!G83","v":2.9166666666666665},{"$f":"-'Beräkningar likviditet'!H83","v":2.9166666666666665},{"$f":"-'Beräkningar likviditet'!I83","v":2.9166666666666665},{"$f":"-'Beräkningar likviditet'!J83","v":2.9166666666666665},{"$f":"-'Beräkningar likviditet'!K83","v":2.9166666666666665},{"$f":"-'Beräkningar likviditet'!L83","v":2.9166666666666665},{"$f":"-'Beräkningar likviditet'!M83","v":2.9166666666666665},{"$f":"-'Beräkningar likviditet'!N83","v":2.9166666666666665},{"$f":"-'Beräkningar likviditet'!O83","v":2.9166666666666665},{"$f":"-'Beräkningar likviditet'!P83","v":2.9166666666666665},{"$f":"-budget!G98","v":35},null,0]
["Driftskostnader",null,{"$f":"-'Beräkningar likviditet'!E127","v":37.75},{"$f":"-'Beräkningar likviditet'!F127","v":37.75},{"$f":"-'Beräkningar likviditet'!G127","v":37.75},{"$f":"-'Beräkningar likviditet'!H127","v":28.75},{"$f":"-'Beräkningar likviditet'!I127","v":28.75},{"$f":"-'Beräkningar likviditet'!J127","v":28.75},{"$f":"-'Beräkningar likviditet'!K127","v":28.75},{"$f":"-'Beräkningar likviditet'!L127","v":28.75},{"$f":"-'Beräkningar likviditet'!M127","v":28.75},{"$f":"-'Beräkningar likviditet'!N127","v":28.75},{"$f":"-'Beräkningar likviditet'!O127","v":28.75},{"$f":"-'Beräkningar likviditet'!P127","v":37.75},{"$f":"-budget!G142","v":381},null,0]
["Administrationskostnader",null,{"$f":"-'Beräkningar likviditet'!E154","v":3.3333333333333326},{"$f":"-'Beräkningar likviditet'!F154","v":3.3333333333333326},{"$f":"-'Beräkningar likviditet'!G154","v":21.145833333333332},{"$f":"-'Beräkningar likviditet'!H154","v":3.3333333333333326},{"$f":"-'Beräkningar likviditet'!I154","v":3.3333333333333326},{"$f":"-'Beräkningar likviditet'!J154","v":47.145833333333336},{"$f":"-'Beräkningar likviditet'!K154","v":3.3333333333333326},{"$f":"-'Beräkningar likviditet'!L154","v":3.3333333333333326},{"$f":"-'Beräkningar likviditet'!M154","v":21.145833333333332},{"$f":"-'Beräkningar likviditet'!N154","v":3.3333333333333326},{"$f":"-'Beräkningar likviditet'!O154","v":3.3333333333333326},{"$f":"-'Beräkningar likviditet'!P154","v":21.145833333333332},{"$f":"-budget!G169","v":137.25},null,0]
["Personalkostnader",null,{"$f":"-'Beräkningar likviditet'!E168","v":0.58333333333333337},{"$f":"-'Beräkningar likviditet'!F168","v":0.58333333333333337},{"$f":"-'Beräkningar likviditet'!G168","v":0.58333333333333337},{"$f":"-'Beräkningar likviditet'!H168","v":0.58333333333333337},{"$f":"-'Beräkningar likviditet'!I168","v":0.58333333333333337},{"$f":"-'Beräkningar likviditet'!J168","v":0.58333333333333337},{"$f":"-'Beräkningar likviditet'!K168","v":0.58333333333333337},{"$f":"-'Beräkningar likviditet'!L168","v":0.58333333333333337},{"$f":"-'Beräkningar likviditet'!M168","v":0.58333333333333337},{"$f":"-'Beräkningar likviditet'!N168","v":0.58333333333333337},{"$f":"-'Beräkningar likviditet'!O168","v":0.58333333333333337},{"$f":"-'Beräkningar likviditet'!P168","v":0.58333333333333337},{"$f":"-budget!G183","v":7},null,0]
["Fastighetsskatt/avgift och moms",null,{"$f":"-'Beräkningar likviditet'!E173","v":14.238999999999999},{"$f":"-'Beräkningar likviditet'!F173","v":14.238999999999999},{"$f":"-'Beräkningar likviditet'!G173","v":14.238999999999999},{"$f":"-'Beräkningar likviditet'!H173","v":14.238999999999999},{"$f":"-'Beräkningar likviditet'!I173","v":14.238999999999999},{"$f":"-'Beräkningar likviditet'!J173","v":14.238999999999999},{"$f":"-'Beräkningar likviditet'!K173","v":14.238999999999999},{"$f":"-'Beräkningar likviditet'!L173","v":14.238999999999999},{"$f":"-'Beräkningar likviditet'!M173","v":14.238999999999999},{"$f":"-'Beräkningar likviditet'!N173","v":14.238999999999999},{"$f":"-'Beräkningar likviditet'!O173","v":14.238999999999999},{"$f":"-'Beräkningar likviditet'!P173","v":14.238999999999999},{"$f":"IF('Beräkningar likviditet'!C170+'Beräkningar likviditet'!C171+'Beräkningar likviditet'!C172+'Beräkningar likviditet'!C187=0,0,-budget!G188)","v":170.86799999999999},null,0]
["Räntekostnader, inkl SWAP-avtal",null,{"$f":"+kapital!J110-'Beräkningar likviditet'!E193-'Beräkningar likviditet'!E201","v":0},{"$f":"+kapital!K110-'Beräkningar likviditet'!F193-'Beräkningar likviditet'!F201","v":59.127561643835612},{"$f":"+kapital!L110-'Beräkningar likviditet'!G193-'Beräkningar likviditet'!G201","v":9.9716054794520534},{"$f":"+kapital!M110-'Beräkningar likviditet'!H193-'Beräkningar likviditet'!H201","v":0},{"$f":"+kapital!N110-'Beräkningar likviditet'!I193-'Beräkningar likviditet'!I201","v":58.99297945205479},{"$f":"+kapital!O110-'Beräkningar likviditet'!J193-'Beräkningar likviditet'!J201","v":10.492734246575344},{"$f":"+kapital!P110-'Beräkningar likviditet'!K193-'Beräkningar likviditet'!K201","v":0},{"$f":"+kapital!Q110-'Beräkningar likviditet'!L193-'Beräkningar likviditet'!L201","v":62.168054794520543},{"$f":"+kapital!R110-'Beräkningar likviditet'!M193-'Beräkningar likviditet'!M201","v":11.586454794520547},{"$f":"+kapital!S110-'Beräkningar likviditet'!N193-'Beräkningar likviditet'!N201","v":0},{"$f":"+kapital!T110-'Beräkningar likviditet'!O193-'Beräkningar likviditet'!O201","v":63.745694444444439},{"$f":"+kapital!U110-'Beräkningar likviditet'!P193-'Beräkningar likviditet'!P201","v":12.472133333333334},{"$f":"+kapital!V110-budget!G225-budget!G226-budget!G235","v":288.55721818873661},null,0]
["Skatter",null,{"$f":"-'Beräkningar likviditet'!E212","v":0},{"$f":"-'Beräkningar likviditet'!F212","v":0},{"$f":"-'Beräkningar likviditet'!G212","v":0},{"$f":"-'Beräkningar likviditet'!H212","v":0},{"$f":"-'Beräkningar likviditet'!I212","v":0},{"$f":"-'Beräkningar likviditet'!J212","v":0},{"$f":"-'Beräkningar likviditet'!K212","v":0},{"$f":"-'Beräkningar likviditet'!L212","v":0},{"$f":"-'Beräkningar likviditet'!M212","v":0},{"$f":"-'Beräkningar likviditet'!N212","v":0},{"$f":"-'Beräkningar likviditet'!O212","v":0},{"$f":"-'Beräkningar likviditet'!P212","v":0},{"$f":"IF('Beräkningar likviditet'!C210+'Beräkningar likviditet'!C211=0,0,-budget!G246)","v":0},null,0]
["Amorteringar enligt kapitalbilaga",null,{"$f":"+kapital!X110","v":0},{"$f":"+kapital!Y110","v":70},{"$f":"+kapital!Z110","v":50},{"$f":"+kapital!AA110","v":0},{"$f":"+kapital!AB110","v":70},{"$f":"+kapital!AC110","v":50},{"$f":"+kapital!AD110","v":0},{"$f":"+kapital!AE110","v":70},{"$f":"+kapital!AF110","v":50},{"$f":"+kapital!AG110","v":0},{"$f":"+kapital!AH110","v":70},{"$f":"+kapital!AI110","v":50},{"$f":"+kapital!AJ110","v":480},null,0]
["Fyllnadsinbetalning skatt f.å.",null,0,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",-'ber. fyllnadsinbetalning'!E63/1000,0)","v":0},0,0,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",-'ber. fyllnadsinbetalning'!E64/1000,0)","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"09\",-'ber. fyllnadsinbetalning'!E63/1000,0)","v":0},0,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"09\",-'ber. fyllnadsinbetalning'!E63/1000,0)","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"09\",-'ber. fyllnadsinbetalning'!E64/1000,0)","v":0},0,{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"07\",-'ber. fyllnadsinbetalning'!E64/1000,0)","v":0},0,{"$f":"-'ber. fyllnadsinbetalning'!E61/1000","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Korrigeringar:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Investeringar",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:N37)","v":0},null,0]
["Extra amortering",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C38:N38)","v":0},null,0]
["Diverse",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C39:N39)","v":0},null,0]
["Diverse",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C40:N40)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Summa utbetalningar",null,{"$f":"SUM(C26:C40)","v":58.822333333333333},{"$f":"SUM(D26:D40)","v":187.94989497716895},136.60643881278537,49.822333333333333,178.81531278538813,154.12756757990866,49.822333333333333,181.99038812785386,129.22128812785388,49.822333333333333,183.56802777777779,139.10696666666666,{"$f":"SUM(O26:O40)","v":1499.6752181887366},null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"förändring 09-12"]
["Förändring klientmedelskonto",null,{"$f":"C22-C42","v":105.67766666666667},{"$f":"D22-D42","v":-23.449894977168952},27.89356118721463,114.67766666666667,-14.31531278538813,10.372432420091343,114.67766666666667,-17.490388127853862,35.278711872146118,114.67766666666667,-19.068027777777786,30.203033333333337,479.13478181126334,null,{"$f":"SUM(K45:N45)","v":161.09138409436832}]
["Beräknat ingående saldo",767]
["Utgående saldo klientmedelskonto",null,{"$f":"B46+C45","v":872.67766666666671},{"$f":"C47+D45","v":849.22777168949779},877.12133287671236,991.79899954337907,977.48368675799088,987.85611917808228,1102.533785844749,1085.043397716895,1120.3221095890412,1234.999776255708,1215.9317484779301,1246.1347818112636,null,null,{"$f":"+B46+O22-O42-N47","v":0}]
[]
["Snittsaldo klientmedelskonto enligt avtal",null,400,{"$f":"+$C$49","v":400},{"$f":"+$C$49","v":400},400,400,400,400,400,400,400,400,400]
["Differens mot beräknat budgeterat saldo",null,{"$f":"+C47-C49","v":472.67766666666671},449.22777168949779,477.12133287671236,591.79899954337907,577.48368675799088,587.85611917808228,702.53378584474899,685.04339771689502,720.32210958904125,834.99977625570796,815.93174847793011,846.13478181126357]
[]
[]
[]
["Likvida medel"]
["Klientmedelskonto",null,{"$f":"+C47","v":872.67766666666671},{"$f":"+D47","v":849.22777168949779},877.12133287671236,991.79899954337907,977.48368675799088,987.85611917808228,1102.533785844749,1085.043397716895,1120.3221095890412,1234.999776255708,1215.9317484779301,1246.1347818112636]
["Likvida medel utöver klientmedelskonto",null,286,{"$f":"C56","v":286},{"$f":"D56","v":286},286,286,286,286,286,286,286,286,286]
["Korrigeringsrad"]
["Totalt likvida medel",null,{"$f":"SUM(C55:C57)","v":1158.6776666666667},{"$f":"SUM(D55:D56)+SUM($C$57:D57)","v":1135.2277716894978},{"$f":"SUM(E55:E56)+SUM($C$57:E57)","v":1163.1213328767124},{"$f":"SUM(F55:F56)+SUM($C$57:F57)","v":1277.7989995433791},{"$f":"SUM(G55:G56)+SUM($C$57:G57)","v":1263.4836867579909},{"$f":"SUM(H55:H56)+SUM($C$57:H57)","v":1273.8561191780823},{"$f":"SUM(I55:I56)+SUM($C$57:I57)","v":1388.533785844749},{"$f":"SUM(J55:J56)+SUM($C$57:J57)","v":1371.043397716895},{"$f":"SUM(K55:K56)+SUM($C$57:K57)","v":1406.3221095890412},{"$f":"SUM(L55:L56)+SUM($C$57:L57)","v":1520.999776255708},{"$f":"SUM(M55:M56)+SUM($C$57:M57)","v":1501.9317484779301},{"$f":"SUM(N55:N56)+SUM($C$57:N57)","v":1532.1347818112636}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+B46+O45+N56+SUM(C57:N57)-N58","v":0}]
[]
[]
[]
["Kommentarer"]

{"sheet":"arvode Fastum","index":11,"n_rows":27,"n_cols":3,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Från 3L'!A2","v":278},null,"Beräkningsflik"]
[{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[null,null,"Räntesatser för klientmedel"]
["Nuvarande arvode, inkl moms",{"$f":"B5*1.25","v":70000}]
["Nuvarande arvode, exkl moms",{"$f":"+Grunddata!F35","v":56000}]
["Avtalat snittsaldo",{"$f":"+Grunddata!F36","v":400000}]
["Ränta på detta",{"$f":"C7*B6","v":1000},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",+Grunddata!F37,IF(RIGHT('Från 3L'!C2,2)=\"07\",(Grunddata!F37+Grunddata!F41)/2,(Grunddata!F37/12)*8+(Grunddata!F41/12)*4))","v":2.5000000000000001E-3}]
["Avgår: Ränta på klientmedelsinlåning >0 kr",{"$f":"IF($B$6>0,-($B$6)*C8,0)","v":-400},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",+Grunddata!F38,IF(RIGHT('Från 3L'!C2,2)=\"07\",(Grunddata!F38+Grunddata!F42)/2,(Grunddata!F38/12)*8+(Grunddata!F42/12)*4))","v":1E-3}]
["Avgår: Ränta på klientmedelsinlåning > 250 tkr",{"$f":"IF($B$6>250000,-($B$6-250000)*(C9-C8),0)","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",+Grunddata!F39,IF(RIGHT('Från 3L'!C2,2)=\"07\",(Grunddata!F39+Grunddata!F43)/2,(Grunddata!F39/12)*8+(Grunddata!F43/12)*4))","v":1E-3}]
["Avgår: Ränta på klientmedelsinlåning > 500 tkr",{"$f":"IF($B$6>500000,-($B$6-500000)*(C10-C9),0)","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",+Grunddata!F40,IF(RIGHT('Från 3L'!C2,2)=\"07\",(Grunddata!F40+Grunddata!F44)/2,(Grunddata!F40/12)*8+(Grunddata!F44/12)*4))","v":1E-3}]
["Egentligt arvode",{"$f":"B5+B7+B8+B9+B10","v":56600}]
["Förslag till snittsaldo",{"$f":"IF(Grunddata!F46=0,+'internt UBC'!O10*1000,Grunddata!F46)","v":900000}]
["Ränta på detta",{"$f":"C13*B12","v":2250},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",+Grunddata!F41,IF(RIGHT('Från 3L'!C2,2)=\"07\",(Grunddata!F41+Grunddata!F48)/2,(Grunddata!F41/12)*8+(Grunddata!F48/12)*4))","v":2.5000000000000001E-3}]
["Avgår: Ränta på klientmedelsinlåning >0 kr",{"$f":"IF($B$12>0,-($B$12)*C14,0)","v":-900},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",+Grunddata!F42,IF(RIGHT('Från 3L'!C2,2)=\"07\",(Grunddata!F42+Grunddata!F49)/2,(Grunddata!F42/12)*8+(Grunddata!F49/12)*4))","v":1E-3}]
["Avgår: Ränta på klientmedelsinlåning > 250 tkr",{"$f":"IF($B$12>250000,-($B$12-250000)*(C15-C14),0)","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",+Grunddata!F43,IF(RIGHT('Från 3L'!C2,2)=\"07\",(Grunddata!F43+Grunddata!F50)/2,(Grunddata!F43/12)*8+(Grunddata!F50/12)*4))","v":1E-3}]
["Avgår: Ränta på klientmedelsinlåning > 500 tkr",{"$f":"IF($B$12>500000,-($B$12-500000)*(C16-C15),0)","v":0},{"$f":"IF(RIGHT('Från 3L'!C2,2)=\"01\",+Grunddata!F44,IF(RIGHT('Från 3L'!C2,2)=\"07\",(Grunddata!F44+Grunddata!F51)/2,(Grunddata!F44/12)*8+(Grunddata!F51/12)*4))","v":1E-3}]
["Nivå på Indexuppräkning av arvode ",{"$f":"+Grunddata!F45","v":0.03}]
["Nytt egentligt arvode",{"$f":"B11+(B11*B17)","v":58298}]
["Nytt debiterat arvode exkl moms",{"$f":"IF((B18-B13-B14-B15-B16)>0,CEILING((B18-B13-B14-B15-B16),100),0)","v":57000}]
["Moms",{"$f":"B19*0.25","v":14250}]
["Nytt debiterat arvode, inkl moms",{"$f":"B19+B20","v":71250}]
["Förändring årsarvode, exkl moms",{"$f":"B19-B5","v":1000}]
["varav indexhöjning och avrundning",{"$f":"CEILING(B18-B11,100)","v":1700}]
["varav effekter av ränta på snittsaldo",{"$f":"B22-B23","v":-700}]
["Förslag till nytt snittsaldo",{"$f":"B12","v":900000}]
[]
["Förslag till nytt snittsaldo",{"$f":"+B12","v":900000}]

{"sheet":"Svarsblankett","index":12,"n_rows":67,"n_cols":8,"rows_kept":67,"cut":false,"hidden":false,"merged":[[54,3,54,5]]}
[]
[null,{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
["Budget"]
[]
[null,"Styrelsen har fastställt budgetförslaget för",null,null,{"$f":"Grunddata!F8","v":201601}]
[]
[null,"Styrelsen har fastställt budgetförslaget med de ändringar som framgår av"]
[null,"bifogat förslag gällande budget",null,{"$f":"E5","v":201601}]
[]
["Avgifter/hyror"]
[]
[null,"Vi önskar oförändrade årsavgifter."]
[]
[null,"Vi önskar höja årsavgifterna med",null,null,null,null,"%, fr.o.m."]
[]
[null,"Vi önskar sänka årsavgifterna med",null,null,null,null,"%, fr.o.m."]
[]
[null,"Vi önskar höja hyror för"]
[]
[null,"Hyresrätter 1) med",null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[null,"Lokaler 1) med ",null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[null,"Garage 1) med",null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[null,"Carport 1) med",null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[null,"P-platser 1) med",null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[null,null,null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[]
[]
[null,"Vi önskar sänka hyror för"]
[]
[null,"Hyresrätter 1) med",null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[null,"Lokaler 1) med ",null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[null,"Garage 1) med",null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[null,"Carport 1) med",null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[null,"P-platser 1) med",null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[null,null,null,null,"kr/mån, alt.",null,"%, fr.o.m."]
[]
["1) Var god bifoga förhandlingsöverenskommelse."]
[]
[]
[]
[]
["Datum"]
[]
[]
["För",{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[]
[]
["Namnförtydligande"]
[null,null,null,null,null,null,"Hyresgrupp","Förvaltare"]
[]
[]
["Fastställd snittinlåning på Fastums klientmedelskonto ",null,null,null,null,null,{"$f":"Grunddata!F8","v":201601}]
[]
[]
[null,"Fastställt snittsaldo",null,null,null,null,"kronor"]
[]
[]
[]
[]
[]
["Datum"]
[]
[]
["För",{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[]
[]
["Namnförtydligande",null,null,{"$f":"A67","v":"Namnförtydligande"}]

{"sheet":"Årsarvode Fastum","index":13,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[]
[]
[null,"Årsarvode till Fastum"]
[]
[null,{"$f":"LEFT('Från 3L'!$C$2,4)+1","v":2015}]
[]
[null,"Avtalad snittinlåning",null,null,{"$f":"+'arvode Fastum'!B6","v":400000}]
[]
[null,"Årsarvode exkl moms",null,null,{"$f":"+'arvode Fastum'!B11","v":56600}]
[null,"Arvodesrabatt beräknad på avtalad snittinlåning *",null,null,{"$f":"-SUM('arvode Fastum'!B7:B10)","v":-600}]
[null,"Arvode exkl moms (avrundat)",null,null,{"$f":"SUM(E10:E11)","v":56000}]
[null,"Moms på arvode",null,null,{"$f":"+E12*25%","v":14000}]
[null,"Arvode att betala inkl moms ",null,null,{"$f":"SUM(E12:E13)","v":70000}]
[]
[]
[null,{"$f":"LEFT('Från 3L'!$C$2,4)+2","v":2016}]
[]
[null,"Förslag till ny avtalad snittinlåning",null,null,{"$f":"+'arvode Fastum'!B12","v":900000}]
[]
[null,"Årsarvode exkl moms,  indexuppräknat med",{"$f":"+'arvode Fastum'!B17","v":0.03},"**",{"$f":"+'arvode Fastum'!B18","v":58298}]
[null,"Arvodesrabatt beräknad på avtalad snittinlåning ***",null,null,{"$f":"-SUM('arvode Fastum'!B13:B16)","v":-1350}]
[null,"Arvode exkl moms (avrundat)",null,null,{"$f":"'arvode Fastum'!B19","v":57000}]
[null,"Moms på arvode",null,null,{"$f":"+E23*25%","v":14250}]
[null,"Arvode att betala inkl moms ",null,null,{"$f":"SUM(E23:E24)","v":71250}]
[]
[]
[]
[null,"Förändring årsarvode, exkl moms",null,null,{"$f":"+'arvode Fastum'!B22","v":1000}]
[null,"varav indexhöjning och avrundning",null,null,{"$f":"'arvode Fastum'!B23","v":1700}]
[null,"varav effekter av ränta på snittsaldo",null,null,{"$f":"'arvode Fastum'!B24","v":-700}]
[]
[]
[]
[null,"*   Arvodesrabatt 0,25 % av avtalad snittinlåning med avdrag för ränta enligt räntetrappa"]
[null,"    som utbetalas till klientmedelskontot 31 december."]
[null,"**  Indexuppräkningen fastställs först i oktober månad. Procentsatsen är därmed "]
[null,"    preliminär."]
[null,"*** Arvodesrabatt 0,25 % av avtalad snittinlåning med avdrag för ränta enligt räntetrappa"]
[null,"     som utbetalas till klientmedelskontot 31 december."]

{"sheet":"kommentarer","index":14,"n_rows":253,"n_cols":14,"rows_kept":253,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Från 3L'!A2","v":278},{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"},null,null,{"$f":"+budget!G1","v":"Nuvarande årsavgift"},null,{"$f":"+budget!K1","v":698.12706573632022},null,{"$f":"+budget!L1","v":"kr/m2 och år"}]
[null,null,null,null,{"$f":"+budget!G2","v":"Budgeterad årsavgift"},null,{"$f":"+budget!K2","v":698.12706573632022},null,{"$f":"+budget!L2","v":"kr/m2 och år"}]
[null,"KOMMENTARER TILL",null,null,"Kvm bostadsyta",null,{"$f":"+budget!L3","v":2723}]
[null,"FÖRSLAG TILL"]
[null,"RESULTATBUDGET ÅR",null,null,null,null,null,null,null,{"$f":"G5+1","v":1},{"$f":"J5+1","v":2},{"$f":"K5+1","v":3},{"$f":"L5+1","v":4},{"$f":"M5+1","v":5}]
[null,{"$f":"'Från 3L'!C2+200","v":201601},null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,"Budget 2009"]
[null,null,null,null,null,null,null,null,null,"Prognos 2004","Budget 2004","Utfall 2003",{"$f":"L9+(L9*($M$7))","v":{"$error":"#VALUE!"}},{"$f":"M9+(M9*($N$7))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M9*M7","v":{"$error":"#VALUE!"}},{"$f":"N9*N7","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M9:M10)","v":{"$error":"#VALUE!"}},{"$f":"SUM(N9:N10)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"+budget!G22","v":"Budget 2016"},{"$f":"+budget!I22","v":"B/P %"},null,{"$f":"G22","v":"Budget 2016"},{"$f":"J22","v":"Budget 2016"},"Budget 2016","Budget 2016","Budget 2016"]
[{"$f":"IF(budget!A23>0,budget!A23,\" \")","v":" "},{"$f":"IF(budget!B23>0,budget!B23,\" \")","v":"RÖRELSENS INTÄKTER"},null,null,null,null,{"$f":"+budget!G23","v":0},null,null,{"$f":"G23","v":0},0,0,0,0]
[{"$f":"IF(budget!A24>0,budget!A24,\" \")","v":" "},{"$f":"IF(budget!B24>0,budget!B24,\" \")","v":" "},null,null,null,null,{"$f":"+budget!G24","v":"."}]
[{"$f":"IF(budget!A25>0,budget!A25,\" \")","v":" "},{"$f":"IF(budget!B25>0,budget!B25,\" \")","v":"Nettoomsättning"},null,null,null,null,{"$f":"+budget!G25","v":"."}]
[{"$f":"IF(budget!A26>0,budget!A26,\" \")","v":" "},{"$f":"IF(budget!B26>0,budget!B26,\" \")","v":" "},null,null,null,null,null,null,null,{"$f":"SUM(J22:J24)","v":0},{"$f":"SUM(K22:K24)","v":0},{"$f":"SUM(L22:L24)","v":0},{"$f":"SUM(M22:M24)","v":0},{"$f":"SUM(N22:N24)","v":0}]
[{"$f":"IF(budget!A27>0,budget!A27,\" \")","v":" "},{"$f":"IF(budget!B27>0,budget!B27,\" \")","v":"Årsavgifter"},null,null,null,null,{"$f":"+budget!G27","v":0}]
[{"$f":"IF(budget!A28>0,budget!A28,\" \")","v":3021},{"$f":"IF(budget!B28>0,budget!B28,\" \")","v":"Årsavgifter bostäder"},null,null,null,null,{"$f":"+budget!G28","v":1901},{"$f":"+budget!I28","v":0}]
[{"$f":"IF(budget!A29>0,budget!A29,\" \")","v":3021},{"$f":"IF(budget!B29>0,budget!B29,\" \")","v":"Årsavgifter bostäder"},null,null,null,null,{"$f":"+budget!G29","v":0},{"$f":"+budget!I29","v":0},null,{"$f":"G29+(G29*($J$6))","v":0},{"$f":"J29+(J29*($K$6))","v":0},{"$f":"K29+(K29*($L$6))","v":0},{"$f":"L29+(L29*($M$6))","v":0},{"$f":"M29+(M29*($N$6))","v":0}]
[{"$f":"IF(budget!A30>0,budget!A30,\" \")","v":" "},{"$f":"IF(budget!B30>0,budget!B30,\" \")","v":" "},null,null,null,null,{"$f":"+budget!G30","v":0},{"$f":"+budget!I30","v":0}]
[{"$f":"IF(budget!A31>0,budget!A31,\" \")","v":3023},{"$f":"IF(budget!B31>0,budget!B31,\" \")","v":"Årsavgifter lokaler"},null,null,null,null,{"$f":"+budget!G31","v":0},{"$f":"+budget!I31","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A32>0,budget!A32,\" \")","v":3023},{"$f":"IF(budget!B32>0,budget!B32,\" \")","v":"Årsavgifter lokaler"},null,null,null,null,{"$f":"+budget!G32","v":0},{"$f":"+budget!I32","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A33>0,budget!A33,\" \")","v":" "},{"$f":"IF(budget!B33>0,budget!B33,\" \")","v":" "},null,null,null,null,{"$f":"+budget!G33","v":0},{"$f":"+budget!I33","v":0}]
[{"$f":"IF(budget!A34>0,budget!A34,\" \")","v":3092},{"$f":"IF(budget!B34>0,budget!B34,\" \")","v":"Årsavgifter reducering"},null,null,null,null,{"$f":"+budget!G34","v":0},{"$f":"+budget!I34","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A35>0,budget!A35,\" \")","v":" "},{"$f":"IF(budget!B35>0,budget!B35,\" \")","v":"Summa årsavgifter"},null,null,null,null,{"$f":"+budget!G35","v":1901},{"$f":"+budget!I35","v":0},null,1901,1901,1901,1901,1901]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G36","v":0},{"$f":"+budget!I36","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A36>0,budget!A36,\" \")","v":" "},{"$f":"IF(budget!B36>0,budget!B36,\" \")","v":"Hyresintäkter"},null,null,null,null,{"$f":"+budget!G37","v":0},{"$f":"+budget!I37","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A37>0,budget!A37,\" \")","v":3041},{"$f":"IF(budget!B37>0,budget!B37,\" \")","v":"Hyresintäkter, bostäder"},null,null,null,null,{"$f":"+budget!G38","v":0},{"$f":"+budget!I38","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A38>0,budget!A38,\" \")","v":3042},{"$f":"IF(budget!B38>0,budget!B38,\" \")","v":"Hyresintäkter, lokaler moms"},null,null,null,null,{"$f":"+budget!G39","v":0},{"$f":"+budget!I39","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A40>0,budget!A40,\" \")","v":3044},{"$f":"IF(budget!B40>0,budget!B40,\" \")","v":"Hyresintäkter, garage moms"},null,null,null,null,{"$f":"+budget!G40","v":0},{"$f":"+budget!I40","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A41>0,budget!A41,\" \")","v":3045},{"$f":"IF(budget!B41>0,budget!B41,\" \")","v":"Hyresintäkter, garage ej moms"},null,null,null,null,{"$f":"+budget!G41","v":0},{"$f":"+budget!I41","v":0}]
[{"$f":"IF(budget!A42>0,budget!A42,\" \")","v":3046},{"$f":"IF(budget!B42>0,budget!B42,\" \")","v":"Hyresintäkter, p-plats moms"},null,null,null,null,{"$f":"+budget!G42","v":0},{"$f":"+budget!I42","v":0}]
[{"$f":"IF(budget!A43>0,budget!A43,\" \")","v":3047},{"$f":"IF(budget!B43>0,budget!B43,\" \")","v":"Hyresintäkter, p-plats ej moms"},null,null,null,null,{"$f":"+budget!G43","v":0},{"$f":"+budget!I43","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A44>0,budget!A44,\" \")","v":3081},{"$f":"IF(budget!B44>0,budget!B44,\" \")","v":"Hyresbortfall, bostad hyresr."},null,null,null,null,{"$f":"+budget!G44","v":0},{"$f":"+budget!I44","v":0},null,null,null,0,0,0]
[{"$f":"IF(budget!A45>0,budget!A45,\" \")","v":3083},{"$f":"IF(budget!B45>0,budget!B45,\" \")","v":"Hyresbortfall, lokaler ej moms"},null,null,null,null,{"$f":"+budget!G45","v":0},{"$f":"+budget!I45","v":0},null,{"$f":"G45+(G45*($J$6))","v":0},{"$f":"J45+(J45*($K$6))","v":0}]
[{"$f":"IF(budget!A46>0,budget!A46,\" \")","v":3087},{"$f":"IF(budget!B46>0,budget!B46,\" \")","v":"Hyresbortfall, p-plats ej moms"},null,null,null,null,{"$f":"+budget!G46","v":0},{"$f":"+budget!I46","v":0},null,0,0,{"$f":"K46+(K46*($L$6))","v":0},{"$f":"L46+(L46*($M$6))","v":0},{"$f":"M46+(M46*($N$6))","v":0}]
[{"$f":"IF(budget!A47>0,budget!A47,\" \")","v":3085},{"$f":"IF(budget!B47>0,budget!B47,\" \")","v":"Hyresbortfall, garage ej moms"},null,null,null,null,{"$f":"+budget!G47","v":0},{"$f":"+budget!I47","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A49>0,budget!A49,\" \")","v":" "},{"$f":"IF(budget!B49>0,budget!B49,\" \")","v":"Övriga rörelseintäkter"},null,null,null,null,{"$f":"+budget!G48","v":0},{"$f":"+budget!I48","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G49","v":0},{"$f":"+budget!I49","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A50>0,budget!A50,\" \")","v":3050},{"$f":"IF(budget!B50>0,budget!B50,\" \")","v":"Deb. fastighetsskatt, moms"},null,null,null,null,{"$f":"+budget!G50","v":0},{"$f":"+budget!I50","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A51>0,budget!A51,\" \")","v":3051},{"$f":"IF(budget!B51>0,budget!B51,\" \")","v":"Deb. fastighetsskatt, ej moms"},null,null,null,null,{"$f":"+budget!G51","v":0},{"$f":"+budget!I51","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A52>0,budget!A52,\" \")","v":3035},{"$f":"IF(budget!B52>0,budget!B52,\" \")","v":"Samfällighetsavgift"},null,null,null,null,{"$f":"+budget!G52","v":0},{"$f":"+budget!I52","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A53>0,budget!A53,\" \")","v":3072},{"$f":"IF(budget!B53>0,budget!B53,\" \")","v":"Hyresintäkt kabel-tv, ej moms"},null,null,null,null,{"$f":"+budget!G53","v":0},{"$f":"+budget!I53","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A54>0,budget!A54,\" \")","v":3074},{"$f":"IF(budget!B54>0,budget!B54,\" \")","v":"Hyresintäkt bredband, ej moms"},null,null,null,null,{"$f":"+budget!G54","v":0},{"$f":"+budget!I54","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A55>0,budget!A55,\" \")","v":3112},{"$f":"IF(budget!B55>0,budget!B55,\" \")","v":"Vatten, ej moms"},null,null,null,null,{"$f":"+budget!G55","v":73},{"$f":"+budget!I55","v":0},null,73,73,73,73,73]
[{"$f":"IF(budget!A56>0,budget!A56,\" \")","v":3121},{"$f":"IF(budget!B56>0,budget!B56,\" \")","v":"El, moms"},null,null,null,null,{"$f":"+budget!G56","v":0},{"$f":"+budget!I56","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A57>0,budget!A57,\" \")","v":3122},{"$f":"IF(budget!B57>0,budget!B57,\" \")","v":"El, ej moms"},null,null,null,null,{"$f":"+budget!G57","v":0},{"$f":"+budget!I57","v":0}]
[{"$f":"IF(budget!A58>0,budget!A58,\" \")","v":3131},{"$f":"IF(budget!B58>0,budget!B58,\" \")","v":"Uppvärmning, moms"},null,null,null,null,{"$f":"+budget!G58","v":0},{"$f":"+budget!I58","v":0},null,{"$f":"SUM(J29:J48)","v":1901},{"$f":"SUM(K29:K48)","v":1901},{"$f":"SUM(L29:L48)","v":1901},{"$f":"SUM(M29:M48)","v":1901},{"$f":"SUM(N29:N48)","v":1901}]
[{"$f":"IF(budget!A59>0,budget!A59,\" \")","v":3132},{"$f":"IF(budget!B59>0,budget!B59,\" \")","v":"Uppvärmning, ej moms"},null,null,null,null,{"$f":"+budget!G59","v":0},{"$f":"+budget!I59","v":0}]
[{"$f":"IF(budget!A60>0,budget!A60,\" \")","v":3211},{"$f":"IF(budget!B60>0,budget!B60,\" \")","v":"Tvättavgifter"},null,null,null,null,{"$f":"+budget!G60","v":0},{"$f":"+budget!I60","v":0}]
[{"$f":"IF(budget!A61>0,budget!A61,\" \")","v":3214},{"$f":"IF(budget!B61>0,budget!B61,\" \")","v":"Gemensamhetslokal"},null,null,null,null,{"$f":"+budget!G61","v":0},{"$f":"+budget!I61","v":0}]
[{"$f":"IF(budget!A62>0,budget!A62,\" \")","v":3250},{"$f":"IF(budget!B62>0,budget!B62,\" \")","v":"Övernattnings-/gästlägenhet"},null,null,null,null,{"$f":"+budget!G62","v":0},{"$f":"+budget!I62","v":0},null,0,0,0,0,0]
[{"$f":"IF(budget!A63>0,budget!A63,\" \")","v":3590},{"$f":"IF(budget!B63>0,budget!B63,\" \")","v":"Övriga fakturerade kostnader"},null,null,null,null,{"$f":"+budget!G63","v":0},{"$f":"+budget!I63","v":0}]
[{"$f":"IF(budget!A64>0,budget!A64,\" \")","v":3740},{"$f":"IF(budget!B64>0,budget!B64,\" \")","v":"Öres- och kronutjämning"},null,null,null,null,{"$f":"+budget!G64","v":0},{"$f":"+budget!I64","v":0}]
[{"$f":"IF(budget!A65>0,budget!A65,\" \")","v":3941},{"$f":"IF(budget!B65>0,budget!B65,\" \")","v":"Ersättn ränta kapitaltillskott"},null,null,null,null,{"$f":"+budget!G65","v":0},{"$f":"+budget!I65","v":0},null,{"$f":"SUM(J62:J62)","v":0},{"$f":"SUM(K62:K62)","v":0},{"$f":"SUM(L62:L62)","v":0},{"$f":"SUM(M62:M62)","v":0},{"$f":"SUM(N62:N62)","v":0}]
[{"$f":"IF(budget!A66>0,budget!A66,\" \")","v":3992},{"$f":"IF(budget!B66>0,budget!B66,\" \")","v":"Övr momspl ersättn och intäkt"},null,null,null,null,{"$f":"+budget!G66","v":0},{"$f":"+budget!I66","v":0}]
[{"$f":"IF(budget!A67>0,budget!A67,\" \")","v":3993},{"$f":"IF(budget!B67>0,budget!B67,\" \")","v":"Övr ej momspl ers. och intäkt"},null,null,null,null,{"$f":"+budget!G67","v":0},{"$f":"+budget!I67","v":-1}]
[{"$f":"IF(budget!A68>0,budget!A68,\" \")","v":" "},{"$f":"IF(budget!B68>0,budget!B68,\" \")","v":"Summa övriga rörelseintäkter"},null,null,null,null,{"$f":"+budget!G68","v":73},{"$f":"+budget!I68","v":1.2121212121212122}]
[{"$f":"IF(budget!A69>0,budget!A69,\" \")","v":" "},{"$f":"IF(budget!B69>0,budget!B69,\" \")","v":"Summa nettoomsättning"},null,null,null,null,{"$f":"+budget!G69","v":1974},{"$f":"+budget!I69","v":2.0682523267838676E-2}]
[{"$f":"IF(budget!A70>0,budget!A70,\" \")","v":" "},{"$f":"IF(budget!B70>0,budget!B70,\" \")","v":"RÖRELSENS KOSTNADER"},null,null,null,null,{"$f":"+budget!G70","v":0},{"$f":"+budget!I70","v":0}]
[{"$f":"IF(budget!A71>0,budget!A71,\" \")","v":" "},{"$f":"IF(budget!B71>0,budget!B71,\" \")","v":"Kostnader för fastighetsförvaltning"},null,null,null,null,{"$f":"+budget!G71","v":0},{"$f":"+budget!I71","v":0},null,{"$f":"G71","v":0},{"$f":"J71","v":0},0,0,0]
[{"$f":"IF(budget!A72>0,budget!A72,\" \")","v":" "},{"$f":"IF(budget!B72>0,budget!B72,\" \")","v":"Reparationer och underhåll"},null,null,null,null,{"$f":"+budget!G72","v":0},{"$f":"+budget!I72","v":0},null,{"$f":"G72","v":0},0,0,0,0]
[{"$f":"IF(budget!A73>0,budget!A73,\" \")","v":4300},{"$f":"IF(budget!B73>0,budget!B73,\" \")","v":"Reparationer (samlingskonto)"},null,null,null,null,{"$f":"+budget!G73","v":-35},{"$f":"+budget!I73","v":0}]
[{"$f":"IF(budget!A74>0,budget!A74,\" \")","v":4310},{"$f":"IF(budget!B74>0,budget!B74,\" \")","v":"Reparation bostad/hyreslokal"},null,null,null,null,{"$f":"+budget!G74","v":0},{"$f":"+budget!I74","v":0}]
[{"$f":"IF(budget!A75>0,budget!A75,\" \")","v":" "},{"$f":"IF(budget!B75>0,budget!B75,\" \")","v":"Fri rad"},null,null,null,null,{"$f":"+budget!G75","v":0},{"$f":"+budget!I75","v":0},null,{"$f":"SUM(J68:J74)","v":0},{"$f":"SUM(K68:K74)","v":0},{"$f":"SUM(L68:L74)","v":0},{"$f":"SUM(M68:M74)","v":0},{"$f":"SUM(N68:N74)","v":0}]
[{"$f":"IF(budget!A76>0,budget!A76,\" \")","v":4313},{"$f":"IF(budget!B76>0,budget!B76,\" \")","v":"Reparation vattenskada"},null,null,null,null,{"$f":"+budget!G76","v":0},{"$f":"+budget!I76","v":-1}]
[{"$f":"IF(budget!A77>0,budget!A77,\" \")","v":4331},{"$f":"IF(budget!B77>0,budget!B77,\" \")","v":"Reparation tvättstuga"},null,null,null,null,{"$f":"+budget!G77","v":0},{"$f":"+budget!I77","v":0}]
[{"$f":"IF(budget!A78>0,budget!A78,\" \")","v":4340},{"$f":"IF(budget!B78>0,budget!B78,\" \")","v":"Reparation av installationer"},null,null,null,null,{"$f":"+budget!G78","v":0},{"$f":"+budget!I78","v":0}]
[{"$f":"IF(budget!A79>0,budget!A79,\" \")","v":4342},{"$f":"IF(budget!B79>0,budget!B79,\" \")","v":"Reparation värme"},null,null,null,null,{"$f":"+budget!G79","v":0},{"$f":"+budget!I79","v":0}]
[{"$f":"IF(budget!A80>0,budget!A80,\" \")","v":4343},{"$f":"IF(budget!B80>0,budget!B80,\" \")","v":"Reparation ventilation"},null,null,null,null,{"$f":"+budget!G80","v":0},{"$f":"+budget!I80","v":0}]
[{"$f":"IF(budget!A81>0,budget!A81,\" \")","v":4345},{"$f":"IF(budget!B81>0,budget!B81,\" \")","v":"Rep kabel-tv/bredband/porttele"},null,null,null,null,{"$f":"+budget!G81","v":0},{"$f":"+budget!I81","v":0},null,{"$f":"SUM(J78:J78)","v":0},{"$f":"SUM(K78:K78)","v":0},{"$f":"SUM(L78:L78)","v":0},{"$f":"SUM(M78:M78)","v":0},{"$f":"SUM(N78:N78)","v":0}]
[{"$f":"IF(budget!A82>0,budget!A82,\" \")","v":4346},{"$f":"IF(budget!B82>0,budget!B82,\" \")","v":"Reparation hissar"},null,null,null,null,{"$f":"+budget!G82","v":0},{"$f":"+budget!I82","v":0}]
[{"$f":"IF(budget!A87>0,budget!A87,\" \")","v":4500},{"$f":"IF(budget!B87>0,budget!B87,\" \")","v":"Planerat underhåll (samlingsk)"},null,null,null,null,{"$f":"+budget!G83","v":0},{"$f":"+budget!I83","v":0},null,{"$f":"J17+J26+J58+J65+J75+J81","v":1901},{"$f":"K17+K26+K58+K65+K75+K81","v":1901},{"$f":"L17+L26+L58+L65+L75+L81","v":1901},{"$f":"M17+M26+M58+M65+M75+M81","v":{"$error":"#VALUE!"}},{"$f":"N17+N26+N58+N65+N75+N81","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(budget!A88>0,budget!A88,\" \")","v":4530},{"$f":"IF(budget!B88>0,budget!B88,\" \")","v":"Underhåll av gem utrymmen"},null,null,null,null,{"$f":"+budget!G84","v":0},{"$f":"+budget!I84","v":0}]
[{"$f":"IF(budget!A89>0,budget!A89,\" \")","v":4542},{"$f":"IF(budget!B89>0,budget!B89,\" \")","v":"Underhåll värme"},null,null,null,null,{"$f":"+budget!G85","v":0},{"$f":"+budget!I85","v":0}]
[{"$f":"IF(budget!A90>0,budget!A90,\" \")","v":4543},{"$f":"IF(budget!B90>0,budget!B90,\" \")","v":"Underhåll ventilation"},null,null,null,null,{"$f":"+budget!G86","v":0},{"$f":"+budget!I86","v":0}]
[{"$f":"IF(budget!A91>0,budget!A91,\" \")","v":4546},{"$f":"IF(budget!B91>0,budget!B91,\" \")","v":"Underhåll hissar"},null,null,null,null,{"$f":"+budget!G87","v":0},{"$f":"+budget!I87","v":-1}]
[{"$f":"IF(budget!A92>0,budget!A92,\" \")","v":4548},{"$f":"IF(budget!B92>0,budget!B92,\" \")","v":"OVK-besiktning"},null,null,null,null,{"$f":"+budget!G88","v":0},{"$f":"+budget!I88","v":0}]
[{"$f":"IF(budget!A93>0,budget!A93,\" \")","v":4550},{"$f":"IF(budget!B93>0,budget!B93,\" \")","v":"Underh av huskropp utvändigt"},null,null,null,null,{"$f":"+budget!G89","v":0},{"$f":"+budget!I89","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G90","v":0},{"$f":"+budget!I90","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G91","v":0},{"$f":"+budget!I91","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G92","v":0},{"$f":"+budget!I92","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G93","v":0},{"$f":"+budget!I93","v":0}]
[{"$f":"IF(budget!A100>0,budget!A100,\" \")","v":4111},{"$f":"IF(budget!B100>0,budget!B100,\" \")","v":"Fastighetsskötsel grundavtal"},null,null,null,null,{"$f":"+budget!G94","v":0},{"$f":"+budget!I94","v":0}]
[{"$f":"IF(budget!A101>0,budget!A101,\" \")","v":4112},{"$f":"IF(budget!B101>0,budget!B101,\" \")","v":"Fastighetsskötsel extradeb"},null,null,null,null,{"$f":"+budget!G95","v":0},{"$f":"+budget!I95","v":0}]
[{"$f":"IF(budget!A102>0,budget!A102,\" \")","v":4113},{"$f":"IF(budget!B102>0,budget!B102,\" \")","v":"Trädgårdsskötsel grundavtal"},null,null,null,null,{"$f":"+budget!G96","v":0},{"$f":"+budget!I96","v":0}]
[{"$f":"IF(budget!A97>0,budget!A97,\" \")","v":" "},{"$f":"IF(budget!B97>0,budget!B97,\" \")","v":"Fri rad"},null,null,null,null,{"$f":"+budget!G97","v":0},{"$f":"+budget!I97","v":0}]
[{"$f":"IF(budget!A107>0,budget!A107,\" \")","v":" "},{"$f":"IF(budget!B107>0,budget!B107,\" \")","v":"Fri rad"},null,null,null,null,{"$f":"+budget!G98","v":-35},{"$f":"+budget!I98","v":-0.77848101265822789}]
[{"$f":"IF(budget!A108>0,budget!A108,\" \")","v":4121},{"$f":"IF(budget!B108>0,budget!B108,\" \")","v":"Städning grundavtal"},null,null,null,null,{"$f":"+budget!G99","v":0},{"$f":"+budget!I99","v":0}]
[{"$f":"IF(budget!A110>0,budget!A110,\" \")","v":4131},{"$f":"IF(budget!B110>0,budget!B110,\" \")","v":"Sotning (ej planerad)"},null,null,null,null,{"$f":"+budget!G100","v":0},{"$f":"+budget!I100","v":0}]
[{"$f":"IF(budget!A111>0,budget!A111,\" \")","v":4123},{"$f":"IF(budget!B111>0,budget!B111,\" \")","v":"Hyra av entrémattor"},null,null,null,null,{"$f":"+budget!G101","v":0},{"$f":"+budget!I101","v":0}]
[{"$f":"IF(budget!A112>0,budget!A112,\" \")","v":4141},{"$f":"IF(budget!B112>0,budget!B112,\" \")","v":"Hiss besiktning"},null,null,null,null,{"$f":"+budget!G102","v":-71},{"$f":"+budget!I102","v":1.4285714285714285E-2}]
[{"$f":"IF(budget!A113>0,budget!A113,\" \")","v":4142},{"$f":"IF(budget!B113>0,budget!B113,\" \")","v":"Hiss serviceavtal"},null,null,null,null,{"$f":"+budget!G103","v":0},{"$f":"+budget!I103","v":0}]
[{"$f":"IF(budget!A105>0,budget!A105,\" \")","v":4115},{"$f":"IF(budget!B105>0,budget!B105,\" \")","v":"Städdagar kostn i samband med"},null,null,null,null,{"$f":"+budget!G104","v":-36},{"$f":"+budget!I104","v":5.8823529411764705E-2}]
[{"$f":"IF(budget!A106>0,budget!A106,\" \")","v":" "},{"$f":"IF(budget!B106>0,budget!B106,\" \")","v":"Fri rad"},null,null,null,null,{"$f":"+budget!G105","v":0},{"$f":"+budget!I105","v":0}]
[{"$f":"IF(budget!A118>0,budget!A118,\" \")","v":4151},{"$f":"IF(budget!B118>0,budget!B118,\" \")","v":"Bevakningskostnader grundavtal"},null,null,null,null,{"$f":"+budget!G106","v":0},{"$f":"+budget!I106","v":0}]
[{"$f":"IF(budget!A119>0,budget!A119,\" \")","v":4152},{"$f":"IF(budget!B119>0,budget!B119,\" \")","v":"Bevakn.kostn utryckning/jour"},null,null,null,null,{"$f":"+budget!G107","v":0},{"$f":"+budget!I107","v":0}]
[{"$f":"IF(budget!A120>0,budget!A120,\" \")","v":4153},{"$f":"IF(budget!B120>0,budget!B120,\" \")","v":"Inköp av parkeringstjänster"},null,null,null,null,{"$f":"+budget!G108","v":0},{"$f":"+budget!I108","v":0}]
[{"$f":"IF(budget!A121>0,budget!A121,\" \")","v":4161},{"$f":"IF(budget!B121>0,budget!B121,\" \")","v":"Gemensamhetsanläggning 1"},null,null,null,null,{"$f":"+budget!G109","v":0},{"$f":"+budget!I109","v":0}]
[{"$f":"IF(budget!A123>0,budget!A123,\" \")","v":4611},{"$f":"IF(budget!B123>0,budget!B123,\" \")","v":"Fastighetsel"},null,null,null,null,{"$f":"+budget!G110","v":0},{"$f":"+budget!I110","v":0}]
[{"$f":"IF(budget!A124>0,budget!A124,\" \")","v":4623},{"$f":"IF(budget!B124>0,budget!B124,\" \")","v":"Fjärrvärme"},null,null,null,null,{"$f":"+budget!G111","v":0},{"$f":"+budget!I111","v":0}]
[{"$f":"IF(budget!A125>0,budget!A125,\" \")","v":4631},{"$f":"IF(budget!B125>0,budget!B125,\" \")","v":"Vatten- och avlopp"},null,null,null,null,{"$f":"+budget!G112","v":0},{"$f":"+budget!I112","v":0}]
[{"$f":"IF(budget!A126>0,budget!A126,\" \")","v":4632},{"$f":"IF(budget!B126>0,budget!B126,\" \")","v":"Avhärdningssalt"},null,null,null,null,{"$f":"+budget!G113","v":0},{"$f":"+budget!I113","v":0}]
[{"$f":"IF(budget!A127>0,budget!A127,\" \")","v":4640},{"$f":"IF(budget!B127>0,budget!B127,\" \")","v":"Avfallshantering"},null,null,null,null,{"$f":"+budget!G114","v":0},{"$f":"+budget!I114","v":0}]
[{"$f":"IF(budget!A128>0,budget!A128,\" \")","v":4641},{"$f":"IF(budget!B128>0,budget!B128,\" \")","v":"Avfall med producentansvar"},null,null,null,null,{"$f":"+budget!G115","v":0},{"$f":"+budget!I115","v":0}]
[{"$f":"IF(budget!A129>0,budget!A129,\" \")","v":4646},{"$f":"IF(budget!B129>0,budget!B129,\" \")","v":"Container/tippavgift"},null,null,null,null,{"$f":"+budget!G116","v":0},{"$f":"+budget!I116","v":0}]
[{"$f":"IF(budget!A130>0,budget!A130,\" \")","v":4651},{"$f":"IF(budget!B130>0,budget!B130,\" \")","v":"Fjärrkyla"},null,null,null,null,{"$f":"+budget!G117","v":0},{"$f":"+budget!I117","v":0}]
[{"$f":"IF(budget!A131>0,budget!A131,\" \")","v":4711},{"$f":"IF(budget!B131>0,budget!B131,\" \")","v":"Fastighetsförsäkring"},null,null,null,null,{"$f":"+budget!G118","v":0},{"$f":"+budget!I118","v":0}]
[{"$f":"IF(budget!A132>0,budget!A132,\" \")","v":4717},{"$f":"IF(budget!B132>0,budget!B132,\" \")","v":"Självrisker"},null,null,null,null,{"$f":"+budget!G119","v":0},{"$f":"+budget!I119","v":0}]
[{"$f":"IF(budget!A133>0,budget!A133,\" \")","v":4718},{"$f":"IF(budget!B133>0,budget!B133,\" \")","v":"Försäkringsersättningar"},null,null,null,null,{"$f":"+budget!G120","v":0},{"$f":"+budget!I120","v":0}]
[{"$f":"IF(budget!A134>0,budget!A134,\" \")","v":4741},{"$f":"IF(budget!B134>0,budget!B134,\" \")","v":"Tomträttsavgälder"},null,null,null,null,{"$f":"+budget!G121","v":0},{"$f":"+budget!I121","v":0}]
[{"$f":"IF(budget!A135>0,budget!A135,\" \")","v":4761},{"$f":"IF(budget!B135>0,budget!B135,\" \")","v":"Kabel-tv"},null,null,null,null,{"$f":"+budget!G122","v":0},{"$f":"+budget!I122","v":0}]
[{"$f":"IF(budget!A136>0,budget!A136,\" \")","v":4762},{"$f":"IF(budget!B136>0,budget!B136,\" \")","v":"Bredband"},null,null,null,null,{"$f":"+budget!G123","v":-18},{"$f":"+budget!I123","v":5.8823529411764705E-2}]
[{"$f":"IF(budget!A139>0,budget!A139,\" \")","v":5461},{"$f":"IF(budget!B139>0,budget!B139,\" \")","v":"Förbrukningsmaterial"},null,null,null,null,{"$f":"+budget!G124","v":0},{"$f":"+budget!I124","v":0}]
[{"$f":"IF(budget!A140>0,budget!A140,\" \")","v":5521},{"$f":"IF(budget!B140>0,budget!B140,\" \")","v":"Reparation inv/verktyg/IT"},null,null,null,null,{"$f":"+budget!G125","v":-69},{"$f":"+budget!I125","v":1.4705882352941176E-2}]
[{"$f":"IF(budget!A141>0,budget!A141,\" \")","v":5811},{"$f":"IF(budget!B141>0,budget!B141,\" \")","v":"Biljetter"},null,null,null,null,{"$f":"+budget!G126","v":0},{"$f":"+budget!I126","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G127","v":-73},{"$f":"+budget!I127","v":1.3888888888888888E-2}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G128","v":0},{"$f":"+budget!I128","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!B142>0,budget!B142,\" \")","v":"Summa driftskostnader"},null,null,null,null,{"$f":"+budget!G129","v":0},{"$f":"+budget!I129","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G130","v":0},{"$f":"+budget!I130","v":0}]
[{"$f":"IF(budget!A143>0,budget!A143,\" \")","v":" "},{"$f":"IF(budget!B143>0,budget!B143,\" \")","v":"Administrationskostnader"},null,null,null,null,{"$f":"+budget!G131","v":-47},{"$f":"+budget!I131","v":2.1739130434782608E-2}]
[{"$f":"IF(budget!A144>0,budget!A144,\" \")","v":6061},{"$f":"IF(budget!B144>0,budget!B144,\" \")","v":"Kreditupplysning"},null,null,null,null,{"$f":"+budget!G132","v":0},{"$f":"+budget!I132","v":0}]
[{"$f":"IF(budget!A145>0,budget!A145,\" \")","v":6062},{"$f":"IF(budget!B145>0,budget!B145,\" \")","v":"Inkasso- och KFM-avgifter"},null,null,null,null,{"$f":"+budget!G133","v":0},{"$f":"+budget!I133","v":0}]
[{"$f":"IF(budget!A146>0,budget!A146,\" \")","v":6111},{"$f":"IF(budget!B146>0,budget!B146,\" \")","v":"Kontorsmaterial"},null,null,null,null,{"$f":"+budget!G134","v":0},{"$f":"+budget!I134","v":0}]
[{"$f":"IF(budget!A147>0,budget!A147,\" \")","v":6212},{"$f":"IF(budget!B147>0,budget!B147,\" \")","v":"Mobil- och IP-telefoni"},null,null,null,null,{"$f":"+budget!G135","v":-54},{"$f":"+budget!I135","v":1.8867924528301886E-2}]
[{"$f":"IF(budget!A148>0,budget!A148,\" \")","v":6230},{"$f":"IF(budget!B148>0,budget!B148,\" \")","v":"Datorkommunikation"},null,null,null,null,{"$f":"+budget!G136","v":0},{"$f":"+budget!I136","v":0}]
[{"$f":"IF(budget!A149>0,budget!A149,\" \")","v":6251},{"$f":"IF(budget!B149>0,budget!B149,\" \")","v":"Postbefordran"},null,null,null,null,{"$f":"+budget!G137","v":0},{"$f":"+budget!I137","v":0}]
[{"$f":"IF(budget!A150>0,budget!A150,\" \")","v":6411},{"$f":"IF(budget!B150>0,budget!B150,\" \")","v":"Styrelsearvode"},null,null,null,null,{"$f":"+budget!G138","v":0},{"$f":"+budget!I138","v":0}]
[{"$f":"IF(budget!A151>0,budget!A151,\" \")","v":6421},{"$f":"IF(budget!B151>0,budget!B151,\" \")","v":"Revisionsarvode extern revisor"},null,null,null,null,{"$f":"+budget!G139","v":-13},{"$f":"+budget!I139","v":0}]
[{"$f":"IF(budget!A152>0,budget!A152,\" \")","v":6441},{"$f":"IF(budget!B152>0,budget!B152,\" \")","v":"Årsredovisning tryck"},null,null,null,null,{"$f":"+budget!G140","v":0},{"$f":"+budget!I140","v":0}]
[{"$f":"IF(budget!A153>0,budget!A153,\" \")","v":6451},{"$f":"IF(budget!B153>0,budget!B153,\" \")","v":"Föreningsstämma/medlemsmöten"},null,null,null,null,{"$f":"+budget!G141","v":0},{"$f":"+budget!I141","v":0}]
[{"$f":"IF(budget!A154>0,budget!A154,\" \")","v":6461},{"$f":"IF(budget!B154>0,budget!B154,\" \")","v":"Kostnader för styrelsemöten"},null,null,null,null,{"$f":"+budget!G142","v":-381},{"$f":"+budget!I142","v":2.1447721179624665E-2}]
[{"$f":"IF(budget!A155>0,budget!A155,\" \")","v":6471},{"$f":"IF(budget!B155>0,budget!B155,\" \")","v":"Föreningsgemensamma aktivitet."},null,null,null,null,{"$f":"+budget!G143","v":0},{"$f":"+budget!I143","v":0}]
[{"$f":"IF(budget!A156>0,budget!A156,\" \")","v":6481},{"$f":"IF(budget!B156>0,budget!B156,\" \")","v":"Ek förvaltning grundavtal"},null,null,null,null,{"$f":"+budget!G144","v":0},{"$f":"+budget!I144","v":0}]
[{"$f":"IF(budget!A157>0,budget!A157,\" \")","v":6482},{"$f":"IF(budget!B157>0,budget!B157,\" \")","v":"Ek förvaltning extradeb."},null,null,null,null,{"$f":"+budget!G145","v":0},{"$f":"+budget!I145","v":0}]
[{"$f":"IF(budget!A158>0,budget!A158,\" \")","v":6489},{"$f":"IF(budget!B158>0,budget!B158,\" \")","v":"Avgifter Bolagsverket"},null,null,null,null,{"$f":"+budget!G146","v":0},{"$f":"+budget!I146","v":0}]
[{"$f":"IF(budget!A159>0,budget!A159,\" \")","v":6490},{"$f":"IF(budget!B159>0,budget!B159,\" \")","v":"Övriga förvaltningskostnader"},null,null,null,null,{"$f":"+budget!G147","v":0},{"$f":"+budget!I147","v":0}]
[{"$f":"IF(budget!A160>0,budget!A160,\" \")","v":6514},{"$f":"IF(budget!B160>0,budget!B160,\" \")","v":"Underhållsplan"},null,null,null,null,{"$f":"+budget!G148","v":-1},{"$f":"+budget!I148","v":0}]
[{"$f":"IF(budget!A161>0,budget!A161,\" \")","v":6551},{"$f":"IF(budget!B161>0,budget!B161,\" \")","v":"Konsultarvoden"},null,null,null,null,{"$f":"+budget!G149","v":-2},{"$f":"+budget!I149","v":0}]
[{"$f":"IF(budget!A162>0,budget!A162,\" \")","v":6571},{"$f":"IF(budget!B162>0,budget!B162,\" \")","v":"Bankkostnader"},null,null,null,null,{"$f":"+budget!G150","v":-22},{"$f":"+budget!I150","v":0}]
[{"$f":"IF(budget!A163>0,budget!A163,\" \")","v":6581},{"$f":"IF(budget!B163>0,budget!B163,\" \")","v":"Advokat- och rättegångskostn"},null,null,null,null,{"$f":"+budget!G151","v":-26},{"$f":"+budget!I151","v":0.04}]
[{"$f":"IF(budget!A164>0,budget!A164,\" \")","v":6591},{"$f":"IF(budget!B164>0,budget!B164,\" \")","v":"Övriga externa tjänster"},null,null,null,null,{"$f":"+budget!G152","v":0},{"$f":"+budget!I152","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G153","v":-2},{"$f":"+budget!I153","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G154","v":0},{"$f":"+budget!I154","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G155","v":-5},{"$f":"+budget!I155","v":0}]
[{"$f":"IF(budget!A170>0,budget!A170,\" \")","v":" "},{"$f":"IF(budget!B170>0,budget!B170,\" \")","v":"Personalkostnader"},null,null,null,null,{"$f":"+budget!G156","v":-71.25},{"$f":"+budget!I156","v":1.7857142857142856E-2}]
[{"$f":"IF(budget!A171>0,budget!A171,\" \")","v":7011},{"$f":"IF(budget!B171>0,budget!B171,\" \")","v":"Lön fastighetsskötare"},null,null,null,null,{"$f":"+budget!G157","v":-2},{"$f":"+budget!I157","v":0}]
[{"$f":"IF(budget!A172>0,budget!A172,\" \")","v":7021},{"$f":"IF(budget!B172>0,budget!B172,\" \")","v":"Lön lokalvårdare"},null,null,null,null,{"$f":"+budget!G158","v":0},{"$f":"+budget!I158","v":0}]
[{"$f":"IF(budget!A173>0,budget!A173,\" \")","v":7031},{"$f":"IF(budget!B173>0,budget!B173,\" \")","v":"Lön vicevärd"},null,null,null,null,{"$f":"+budget!G159","v":0},{"$f":"+budget!I159","v":0}]
[{"$f":"IF(budget!A174>0,budget!A174,\" \")","v":7061},{"$f":"IF(budget!B174>0,budget!B174,\" \")","v":"Övriga löner"},null,null,null,null,{"$f":"+budget!G160","v":0},{"$f":"+budget!I160","v":0}]
[{"$f":"IF(budget!A175>0,budget!A175,\" \")","v":7311},{"$f":"IF(budget!B175>0,budget!B175,\" \")","v":"Telefonersättningar"},null,null,null,null,{"$f":"+budget!G161","v":0},{"$f":"+budget!I161","v":0}]
[{"$f":"IF(budget!A176>0,budget!A176,\" \")","v":7331},{"$f":"IF(budget!B176>0,budget!B176,\" \")","v":"Bilersättning, skattefri"},null,null,null,null,{"$f":"+budget!G162","v":-3},{"$f":"+budget!I162","v":0}]
[{"$f":"IF(budget!A177>0,budget!A177,\" \")","v":7332},{"$f":"IF(budget!B177>0,budget!B177,\" \")","v":"Bilersättning, skattepliktig"},null,null,null,null,{"$f":"+budget!G163","v":0},{"$f":"+budget!I163","v":0}]
[{"$f":"IF(budget!A178>0,budget!A178,\" \")","v":7511},{"$f":"IF(budget!B178>0,budget!B178,\" \")","v":"Soc avg för löner och ersättn"},null,null,null,null,{"$f":"+budget!G164","v":0},{"$f":"+budget!I164","v":0}]
[{"$f":"IF(budget!A179>0,budget!A179,\" \")","v":7516},{"$f":"IF(budget!B179>0,budget!B179,\" \")","v":"Sociala avgifter på arvoden"},null,null,null,null,{"$f":"+budget!G165","v":-3},{"$f":"+budget!I165","v":0}]
[{"$f":"IF(budget!A180>0,budget!A180,\" \")","v":7571},{"$f":"IF(budget!B180>0,budget!B180,\" \")","v":"Premier för AMF"},null,null,null,null,{"$f":"+budget!G166","v":0},{"$f":"+budget!I166","v":0}]
[{"$f":"IF(budget!A181>0,budget!A181,\" \")","v":7531},{"$f":"IF(budget!B181>0,budget!B181,\" \")","v":"Sk löneskatt på löner/ ersättn"},null,null,null,null,{"$f":"+budget!G167","v":0},{"$f":"+budget!I167","v":0}]
[{"$f":"IF(budget!A182>0,budget!A182,\" \")","v":7611},{"$f":"IF(budget!B182>0,budget!B182,\" \")","v":"Utbildning kurs/konf/seminarie"},null,null,null,null,{"$f":"+budget!G168","v":0},{"$f":"+budget!I168","v":0}]
[{"$f":"IF(budget!A183>0,budget!A183,\" \")","v":" "},{"$f":"IF(budget!B183>0,budget!B183,\" \")","v":"Summa personalkostnader"},null,null,null,null,{"$f":"+budget!G169","v":-137.25},{"$f":"+budget!I169","v":1.6666666666666666E-2}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G170","v":0},{"$f":"+budget!I170","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!B184>0,budget!B184,\" \")","v":"Fastighetsskatt och fastighetsavgift "},null,null,null,null,{"$f":"+budget!G171","v":0},{"$f":"+budget!I171","v":0}]
[{"$f":"IF(budget!A185>0,budget!A185,\" \")","v":4801},{"$f":"IF(budget!B185>0,budget!B185,\" \")","v":"Fastighetsskatt"},null,null,null,null,{"$f":"+budget!G172","v":0},{"$f":"+budget!I172","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G175","v":0},{"$f":"+budget!I175","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G176","v":0},{"$f":"+budget!I176","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G177","v":0},{"$f":"+budget!I177","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G178","v":0},{"$f":"+budget!I178","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G179","v":-7},{"$f":"+budget!I179","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G180","v":0},{"$f":"+budget!I180","v":0}]
[{"$f":"IF(budget!A191>0,budget!A191,\" \")","v":" "},{"$f":"IF(budget!B191>0,budget!B191,\" \")","v":"Avskrivningar"},null,null,null,null,{"$f":"+budget!G181","v":0},{"$f":"+budget!I181","v":0}]
[{"$f":"IF(budget!A192>0,budget!A192,\" \")","v":7821},{"$f":"IF(budget!B192>0,budget!B192,\" \")","v":"Avskrivning byggnader"},null,null,null,null,{"$f":"+budget!G182","v":0},{"$f":"+budget!I182","v":0}]
[{"$f":"IF(budget!A193>0,budget!A193,\" \")","v":7823},{"$f":"IF(budget!B193>0,budget!B193,\" \")","v":"Avskrivning ombyggnationer"},null,null,null,null,{"$f":"+budget!G183","v":-7},{"$f":"+budget!I183","v":0}]
[{"$f":"IF(budget!A194>0,budget!A194,\" \")","v":7825},{"$f":"IF(budget!B194>0,budget!B194,\" \")","v":"Avskrivning fjärrvärme/bergvärme"},null,null,null,null,{"$f":"+budget!G184","v":0},{"$f":"+budget!I184","v":0}]
[{"$f":"IF(budget!A195>0,budget!A195,\" \")","v":7827},{"$f":"IF(budget!B195>0,budget!B195,\" \")","v":"Avskrivning soprum"},null,null,null,null,{"$f":"+budget!G185","v":0},{"$f":"+budget!I185","v":0}]
[{"$f":"IF(budget!A196>0,budget!A196,\" \")","v":7829},{"$f":"IF(budget!B196>0,budget!B196,\" \")","v":"Avskrivning tilläggsisolering"},null,null,null,null,{"$f":"+budget!G186","v":-170.86799999999999},{"$f":"+budget!I186","v":2.0607103178869587E-2}]
[{"$f":"IF(budget!A197>0,budget!A197,\" \")","v":7831},{"$f":"IF(budget!B197>0,budget!B197,\" \")","v":"Avskrivning fastighetsförbättringar"},null,null,null,null,{"$f":"+budget!G187","v":0},{"$f":"+budget!I187","v":0}]
[{"$f":"IF(budget!A198>0,budget!A198,\" \")","v":7833},{"$f":"IF(budget!B198>0,budget!B198,\" \")","v":"Avskrivning energibesp åtgärder"},null,null,null,null,{"$f":"+budget!G188","v":-170.86799999999999},{"$f":"+budget!I188","v":2.0607103178869587E-2}]
[{"$f":"IF(budget!A199>0,budget!A199,\" \")","v":7835},{"$f":"IF(budget!B199>0,budget!B199,\" \")","v":"Avskrivning rot-program"},null,null,null,null,{"$f":"+budget!G189","v":-731.11799999999994},{"$f":"+budget!I189","v":-0.13005433010716105}]
[{"$f":"IF(budget!A200>0,budget!A200,\" \")","v":7837},{"$f":"IF(budget!B200>0,budget!B200,\" \")","v":"Avskrivning ventilationssystem"},null,null,null,null,{"$f":"+budget!G190","v":1242.8820000000001},{"$f":"+budget!I190","v":0.13652382720271566}]
[{"$f":"IF(budget!A201>0,budget!A201,\" \")","v":7843},{"$f":"IF(budget!B201>0,budget!B201,\" \")","v":"Avskrivning garage"},null,null,null,null,{"$f":"+budget!G191","v":0},{"$f":"+budget!I191","v":0}]
[{"$f":"IF(budget!A202>0,budget!A202,\" \")","v":7861},{"$f":"IF(budget!B202>0,budget!B202,\" \")","v":"Avskrivning markanl./motorvärmare"},null,null,null,null,{"$f":"+budget!G192","v":-646.87699999999995},{"$f":"+budget!I192","v":-1.901081916538598E-4}]
[{"$f":"IF(budget!A203>0,budget!A203,\" \")","v":7871},{"$f":"IF(budget!B203>0,budget!B203,\" \")","v":"Avskrivning mask./ tekn anläggn"},null,null,null,null,{"$f":"+budget!G193","v":" "},{"$f":"+budget!I193","v":0}]
[{"$f":"IF(budget!A204>0,budget!A204,\" \")","v":7881},{"$f":"IF(budget!B204>0,budget!B204,\" \")","v":"Avskrivning inventarier/verktyg"},null,null,null,null,{"$f":"+budget!G194","v":" "},{"$f":"+budget!I194","v":0}]
[{"$f":"IF(budget!A205>0,budget!A205,\" \")","v":7892},{"$f":"IF(budget!B205>0,budget!B205,\" \")","v":"Avskrivning installation kabel-tv"},null,null,null,null,{"$f":"+budget!G195","v":" "},{"$f":"+budget!I195","v":0}]
[{"$f":"IF(budget!A206>0,budget!A206,\" \")","v":7894},{"$f":"IF(budget!B206>0,budget!B206,\" \")","v":"Avskrivning installation bredband"},null,null,null,null,{"$f":"+budget!G196","v":" "},{"$f":"+budget!I196","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G197","v":" "},{"$f":"+budget!I197","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G198","v":" "},{"$f":"+budget!I198","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G199","v":" "},{"$f":"+budget!I199","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G200","v":" "},{"$f":"+budget!I200","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G201","v":" "},{"$f":"+budget!I201","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G202","v":" "},{"$f":"+budget!I202","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G203","v":-58},{"$f":"+budget!I203","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G204","v":" "},{"$f":"+budget!I204","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G205","v":" "},{"$f":"+budget!I205","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G206","v":" "},{"$f":"+budget!I206","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G207","v":-704.87699999999995},{"$f":"+budget!I207","v":-1.7446808510645007E-4}]
[{"$f":"IF(budget!A208>0,budget!A208,\" \")","v":" "},{"$f":"IF(budget!B208>0,budget!B208,\" \")","v":"RESULTAT FÖRE FINANSIELLA POSTER"},null,null,null,null,{"$f":"+budget!G208","v":538.00500000000011},{"$f":"+budget!I208","v":0.38453402370670869}]
[{"$f":"IF(budget!A209>0,budget!A209,\" \")","v":" "},{"$f":"IF(budget!B209>0,budget!B209,\" \")","v":"Resultat från finansiella poster"},null,null,null,null,{"$f":"+budget!G209","v":0},{"$f":"+budget!I209","v":0}]
[{"$f":"IF(budget!A210>0,budget!A210,\" \")","v":" "},{"$f":"IF(budget!B210>0,budget!B210,\" \")","v":"Resultat från aktier och andelar"},null,null,null,null,{"$f":"+budget!G210","v":0},{"$f":"+budget!I210","v":0}]
[{"$f":"IF(budget!A211>0,budget!A211,\" \")","v":8221},{"$f":"IF(budget!B211>0,budget!B211,\" \")","v":"Res fsg vp/långf ford ftg"},null,null,null,null,{"$f":"+budget!G211","v":0},{"$f":"+budget!I211","v":0}]
[{"$f":"IF(budget!A216>0,budget!A216,\" \")","v":" "},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G212","v":0},{"$f":"+budget!I212","v":0}]
[{"$f":"IF(budget!A217>0,budget!A217,\" \")","v":8310},{"$f":"IF(budget!B216>0,budget!B216,\" \")","v":"Ränteintäkter"},null,null,null,null,{"$f":"+budget!G213","v":0},{"$f":"+budget!I213","v":0}]
[{"$f":"IF(budget!A218>0,budget!A218,\" \")","v":8311},{"$f":"IF(budget!B218>0,budget!B218,\" \")","v":"Ränteintäkter från bank"},null,null,null,null,{"$f":"+budget!G214","v":0},{"$f":"+budget!I214","v":0}]
[{"$f":"IF(budget!A219>0,budget!A219,\" \")","v":8313},{"$f":"IF(budget!B219>0,budget!B219,\" \")","v":"Ränteint från räntederivat"},null,null,null,null,{"$f":"+budget!G215","v":0},{"$f":"+budget!I215","v":0}]
[{"$f":"IF(budget!A220>0,budget!A220,\" \")","v":8314},{"$f":"IF(budget!B220>0,budget!B220,\" \")","v":"Skattefria ränteintäkter"},null,null,null,null,{"$f":"+budget!G216","v":0},{"$f":"+budget!I216","v":0}]
[{"$f":"IF(budget!A221>0,budget!A221,\" \")","v":8390},{"$f":"IF(budget!B221>0,budget!B221,\" \")","v":"Övriga finansiella intäkter"},null,null,null,null,{"$f":"+budget!G217","v":0},{"$f":"+budget!I217","v":0}]
[{"$f":"IF(budget!A222>0,budget!A222,\" \")","v":" "},{"$f":"IF(budget!B222>0,budget!B222,\" \")","v":"Summa ränteintäkter"},null,null,null,null,{"$f":"+budget!G218","v":1},{"$f":"+budget!I218","v":0}]
[{"$f":"IF(budget!A224>0,budget!A224,\" \")","v":8415},{"$f":"IF(budget!B224>0,budget!B224,\" \")","v":"Räntekostn för fastighetslån"},null,null,null,null,{"$f":"+budget!G220","v":0},{"$f":"+budget!I220","v":0}]
[{"$f":"IF(budget!A225>0,budget!A225,\" \")","v":8414},{"$f":"IF(budget!B225>0,budget!B225,\" \")","v":"Räntekostn på byggn.kreditiv"},null,null,null,null,{"$f":"+budget!G221","v":0},{"$f":"+budget!I221","v":0}]
[{"$f":"IF(budget!A226>0,budget!A226,\" \")","v":8424},{"$f":"IF(budget!B226>0,budget!B226,\" \")","v":"Räntekostn för räntederivat"},null,null,null,null,{"$f":"+budget!G222","v":1},{"$f":"+budget!I222","v":0}]
[{"$f":"IF(budget!A227>0,budget!A227,\" \")","v":" "},{"$f":"IF(budget!B227>0,budget!B227,\" \")","v":"Summa räntekostnader"},null,null,null,null,{"$f":"+budget!G223","v":0},{"$f":"+budget!I223","v":0}]
[{"$f":"IF(budget!A228>0,budget!A228,\" \")","v":" "},{"$f":"IF(budget!B228>0,budget!B228,\" \")","v":"Ledig rubrik"},null,null,null,null,{"$f":"+budget!G224","v":-290.12129246575341},{"$f":"+budget!I224","v":-0.13396629114700473}]
[{"$f":"IF(budget!A229>0,budget!A229,\" \")","v":1000},{"$f":"IF(budget!B229>0,budget!B229,\" \")","v":"Fri rad"},null,null,null,null,{"$f":"+budget!G225","v":0},{"$f":"+budget!I225","v":0}]
[{"$f":"IF(budget!A230>0,budget!A230,\" \")","v":" "},{"$f":"IF(budget!B230>0,budget!B230,\" \")","v":"Summa"},null,null,null,null,{"$f":"+budget!G226","v":0},{"$f":"+budget!I226","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G227","v":-290.12129246575341},{"$f":"+budget!I227","v":-0.13396629114700473}]
[{"$f":"IF(budget!A231>0,budget!A231,\" \")","v":" "},{"$f":"IF(budget!B231>0,budget!B231,\" \")","v":"Övriga räntekostnader och liknande resultatposter"},null,null,null,null,{"$f":"+budget!G228","v":0},{"$f":"+budget!I228","v":0}]
[{"$f":"IF(budget!A232>0,budget!A232,\" \")","v":8422},{"$f":"IF(budget!B232>0,budget!B232,\" \")","v":"Dröjsmålsräntor på lev.skulder"},null,null,null,null,{"$f":"+budget!G229","v":0},{"$f":"+budget!I229","v":0}]
[{"$f":"IF(budget!A233>0,budget!A233,\" \")","v":8423},{"$f":"IF(budget!B233>0,budget!B233,\" \")","v":"Räntekostn ej avdragsgilla"},null,null,null,null,{"$f":"+budget!G230","v":0},{"$f":"+budget!I230","v":0}]
[{"$f":"IF(budget!A234>0,budget!A234,\" \")","v":8491},{"$f":"IF(budget!B234>0,budget!B234,\" \")","v":"Övriga finansiella kostnader"},null,null,null,null,{"$f":"+budget!G231","v":0},{"$f":"+budget!I231","v":0}]
[{"$f":"IF(budget!A235>0,budget!A235,\" \")","v":" "},{"$f":"IF(budget!B235>0,budget!B235,\" \")","v":"Summa övriga räntekostnader och likn. res.poster"},null,null,null,null,{"$f":"+budget!G232","v":0},{"$f":"+budget!I232","v":0}]
[{"$f":"IF(budget!A236>0,budget!A236,\" \")","v":" "},{"$f":"IF(budget!B236>0,budget!B236,\" \")","v":"Summa kapitalnetto"},null,null,null,null,{"$f":"+budget!G233","v":0},{"$f":"+budget!I233","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G234","v":0},{"$f":"+budget!I234","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G235","v":0},{"$f":"+budget!I235","v":0}]
[{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},{"$f":"IF(budget!#REF!>0,budget!#REF!,\" \")","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+budget!G236","v":-289.12129246575341},{"$f":"+budget!I236","v":-0.1343673878270856}]
[{"$f":"IF(budget!A237>0,budget!A237,\" \")","v":" "},{"$f":"IF(budget!B237>0,budget!B237,\" \")","v":"RESULTAT EFTER FINANSIELLA POSTER"},null,null,null,null,{"$f":"+budget!G237","v":248.8837075342467},{"$f":"+budget!I237","v":3.55981289682033}]
[{"$f":"IF(budget!A238>0,budget!A238,\" \")","v":" "},{"$f":"IF(budget!B238>0,budget!B238,\" \")","v":"Bokslutsdispositioner"},null,null,null,null,{"$f":"+budget!G238","v":0},{"$f":"+budget!I238","v":0}]
[{"$f":"IF(budget!A239>0,budget!A239,\" \")","v":3096},{"$f":"IF(budget!B239>0,budget!B239,\" \")","v":"Avsättning till inre fond"},null,null,null,null,{"$f":"+budget!G239","v":0},{"$f":"+budget!I239","v":0}]
[{"$f":"IF(budget!A240>0,budget!A240,\" \")","v":8874},{"$f":"IF(budget!B240>0,budget!B240,\" \")","v":"Avsättning till yttre fond"},null,null,null,null,{"$f":"+budget!G240","v":0},{"$f":"+budget!I240","v":0}]
[{"$f":"IF(budget!A241>0,budget!A241,\" \")","v":" "},{"$f":"IF(budget!B241>0,budget!B241,\" \")","v":"Fri rad"},null,null,null,null,{"$f":"+budget!G241","v":0},{"$f":"+budget!I241","v":0}]
[{"$f":"IF(budget!A242>0,budget!A242,\" \")","v":" "},{"$f":"IF(budget!B242>0,budget!B242,\" \")","v":"Summa bokslutsdispositioner"},null,null,null,null,{"$f":"+budget!G242","v":0},{"$f":"+budget!I242","v":0}]
[{"$f":"IF(budget!A243>0,budget!A243,\" \")","v":" "},{"$f":"IF(budget!B243>0,budget!B243,\" \")","v":"Skatter"},null,null,null,null,{"$f":"+budget!G243","v":0},{"$f":"+budget!I243","v":0}]
[{"$f":"IF(budget!A244>0,budget!A244,\" \")","v":8911},{"$f":"IF(budget!B244>0,budget!B244,\" \")","v":"Statlig inkomstskatt"},null,null,null,null,{"$f":"+budget!G244","v":0},{"$f":"+budget!I244","v":0}]
[{"$f":"IF(budget!A246>0,budget!A246,\" \")","v":" "},{"$f":"IF(budget!B246>0,budget!B246,\" \")","v":"Summa skatter"},null,null,null,null,{"$f":"+budget!G246","v":0},{"$f":"+budget!I246","v":0}]
[{"$f":"IF(budget!A247>0,budget!A247,\" \")","v":" "},{"$f":"IF(budget!B247>0,budget!B247,\" \")","v":" "},null,null,null,null,{"$f":"+budget!G247","v":"."},{"$f":"+budget!I247","v":0}]
[{"$f":"IF(budget!A248>0,budget!A248,\" \")","v":" "},{"$f":"IF(budget!B248>0,budget!B248,\" \")","v":"ÅRETS RESULTAT"},null,null,null,null,{"$f":"+budget!G248","v":248.8837075342467},{"$f":"+budget!I248","v":3.55981289682033}]
[{"$f":"IF(budget!A249>0,budget!A249,\" \")","v":" "},{"$f":"IF(budget!B249>0,budget!B249,\" \")","v":"(vinst+, förlust-)"},null,null,null,null,{"$f":"+budget!G249","v":0},{"$f":"+budget!I249","v":0}]
[]
[null,"Resultatet skall täcka:"]
[null,"Avsättning till yttre rep.fond ",null,null,null,null,{"$f":"-budget!G277-budget!G278","v":-153}]
[null,"Avskrivningar - amorteringar",null,null,null,null,{"$f":"-budget!G200-kapital!G110","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,"Kvar",null,null,null,null,{"$f":"SUM(G244:G252)","v":{"$error":"#VALUE!"}}]

{"sheet":"internt UBC","index":15,"n_rows":35,"n_cols":15,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Från 3L'!A2","v":278}]
[{"$f":"'Från 3L'!B2","v":"Brf Kämpevägen"}]
[]
[]
["Klientmedelskonto",null,{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JAN\",IF((RIGHT('Från 3L'!$C$2,2))=\"07\",\"JUL\",\"SEP\"))","v":"JAN"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"FEB\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"AUG\",\"OKT\"))","v":"FEB"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"MAR\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"SEP\",\"NOV\"))","v":"MAR"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"APR\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"OKT\",\"DEC\"))","v":"APR"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"MAJ\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"NOV\",\"JAN\"))","v":"MAJ"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JUN\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"DEC\",\"FEB\"))","v":"JUN"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"JUL\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"JAN\",\"MAR\"))","v":"JUL"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"AUG\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"FEB\",\"APR\"))","v":"AUG"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"SEP\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"MAR\",\"MAJ\"))","v":"SEP"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"OKT\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"APR\",\"JUN\"))","v":"OKT"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"NOV\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"MAJ\",\"JUL\"))","v":"NOV"},{"$f":"IF(RIGHT('Från 3L'!$C$2,2)=\"01\",\"DEC\",IF(RIGHT('Från 3L'!$C$2,2)=\"07\",\"JUN\",\"AUG\"))","v":"DEC"},"helår"]
["Budgeterat snittsaldo, avrundat",null,{"$f":"IF((likviditetsbudget!B46+likviditetsbudget!C47)>0,FLOOR((likviditetsbudget!B46+likviditetsbudget!C47)/2,100),0)","v":800},{"$f":"IF((likviditetsbudget!C47+likviditetsbudget!D47)>0,FLOOR((likviditetsbudget!C47+likviditetsbudget!D47)/2,100),0)","v":800},{"$f":"IF((likviditetsbudget!D47+likviditetsbudget!E47)>0,FLOOR((likviditetsbudget!D47+likviditetsbudget!E47)/2,100),0)","v":800},{"$f":"IF((likviditetsbudget!E47+likviditetsbudget!F47)>0,FLOOR((likviditetsbudget!E47+likviditetsbudget!F47)/2,100),0)","v":900},{"$f":"IF((likviditetsbudget!F47+likviditetsbudget!G47)>0,FLOOR((likviditetsbudget!F47+likviditetsbudget!G47)/2,100),0)","v":900},{"$f":"IF((likviditetsbudget!G47+likviditetsbudget!H47)>0,FLOOR((likviditetsbudget!G47+likviditetsbudget!H47)/2,100),0)","v":900},{"$f":"IF((likviditetsbudget!H47+likviditetsbudget!I47)>0,FLOOR((likviditetsbudget!H47+likviditetsbudget!I47)/2,100),0)","v":1000},{"$f":"IF((likviditetsbudget!I47+likviditetsbudget!J47)>0,FLOOR((likviditetsbudget!I47+likviditetsbudget!J47)/2,100),0)","v":1000},{"$f":"IF((likviditetsbudget!J47+likviditetsbudget!K47)>0,FLOOR((likviditetsbudget!J47+likviditetsbudget!K47)/2,100),0)","v":1100},{"$f":"IF((likviditetsbudget!K47+likviditetsbudget!L47)>0,FLOOR((likviditetsbudget!K47+likviditetsbudget!L47)/2,100),0)","v":1100},{"$f":"IF((likviditetsbudget!L47+likviditetsbudget!M47)>0,FLOOR((likviditetsbudget!L47+likviditetsbudget!M47)/2,100),0)","v":1200},{"$f":"IF((likviditetsbudget!M47+likviditetsbudget!N47)>0,FLOOR((likviditetsbudget!M47+likviditetsbudget!N47)/2,100),0)","v":1200},{"$f":"FLOOR(SUM(C6:N6)/12,100)","v":900}]
["Snittsaldo enligt avtal",null,{"$f":"likviditetsbudget!C49","v":400},{"$f":"+$C$7","v":400},400,400,400,400,400,400,400,400,400,400,{"$f":"FLOOR(SUM(C7:N7)/12,100)","v":400}]
["Differens mot budgeterat snittsaldo",null,{"$f":"+C6-C7","v":400},400,400,500,500,500,600,600,700,700,800,800,500]
[]
["Förslag nytt avtalat snittsaldo ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O8>=0,IF((O7+O8)<1000,(O7+O8),IF((O7+O8)>=1000,1000,(O6-O8))),O7+O8)","v":900}]
["Differens snittsaldo enligt avtal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-O7+O10","v":500}]
[]
[]
["Nytt snittsaldo helår",null,{"$f":"+$O$10","v":900},900,900,900,900,900,900,900,900,900,900,900]
["Fritt att placera utanför UBC",null,{"$f":"+C6-C14","v":-100},{"$f":"+D6-D14","v":-100},-100,0,0,0,100,100,200,200,300,300,{"$f":"+O6-O10","v":0}]
[]
[]
[]
["Spec. klientmedelskonto"]
["IB",null,{"$f":"+likviditetsbudget!B46","v":767},{"$f":"+C24","v":872.67766666666671},849.22777168949779,877.12133287671236,991.79899954337907,977.48368675799088,987.85611917808228,1102.533785844749,1085.043397716895,1120.3221095890412,1234.999776255708,1215.9317484779301]
["Inbetalningar",null,{"$f":"likviditetsbudget!C22","v":164.5},{"$f":"likviditetsbudget!D22","v":164.5},{"$f":"likviditetsbudget!E22","v":164.5},{"$f":"likviditetsbudget!F22","v":164.5},{"$f":"likviditetsbudget!G22","v":164.5},{"$f":"likviditetsbudget!H22","v":164.5},{"$f":"likviditetsbudget!I22","v":164.5},{"$f":"likviditetsbudget!J22","v":164.5},{"$f":"likviditetsbudget!K22","v":164.5},{"$f":"likviditetsbudget!L22","v":164.5},{"$f":"likviditetsbudget!M22","v":164.5},{"$f":"likviditetsbudget!N22","v":169.31}]
["Utbetalningar",null,{"$f":"likviditetsbudget!C42","v":58.822333333333333},{"$f":"likviditetsbudget!D42","v":187.94989497716895},{"$f":"likviditetsbudget!E42","v":136.60643881278537},{"$f":"likviditetsbudget!F42","v":49.822333333333333},{"$f":"likviditetsbudget!G42","v":178.81531278538813},{"$f":"likviditetsbudget!H42","v":154.12756757990866},{"$f":"likviditetsbudget!I42","v":49.822333333333333},{"$f":"likviditetsbudget!J42","v":181.99038812785386},{"$f":"likviditetsbudget!K42","v":129.22128812785388},{"$f":"likviditetsbudget!L42","v":49.822333333333333},{"$f":"likviditetsbudget!M42","v":183.56802777777779},{"$f":"likviditetsbudget!N42","v":139.10696666666666}]
["Förändring",null,{"$f":"+C21-C22","v":105.67766666666667},-23.449894977168952,27.89356118721463,114.67766666666667,-14.31531278538813,10.372432420091343,114.67766666666667,-17.490388127853862,35.278711872146118,114.67766666666667,-19.068027777777786,30.203033333333337]
["UB",null,{"$f":"+C20+C23","v":872.67766666666671},849.22777168949779,877.12133287671236,991.79899954337907,977.48368675799088,987.85611917808228,1102.533785844749,1085.043397716895,1120.3221095890412,1234.999776255708,1215.9317484779301,1246.1347818112636]
[]
[]
[]
["Likvida medel"]
["Klientmedelskonto ",null,{"$f":"+C24","v":872.67766666666671},849.22777168949779,877.12133287671236,991.79899954337907,977.48368675799088,987.85611917808228,1102.533785844749,1085.043397716895,1120.3221095890412,1234.999776255708,1215.9317484779301,1246.1347818112636]
["förändring pga"]
[{"$f":"+likviditetsbudget!A38","v":"Extra amortering"},null,{"$f":"+likviditetsbudget!C38","v":0},{"$f":"+likviditetsbudget!D38","v":0},{"$f":"+likviditetsbudget!E38","v":0},{"$f":"+likviditetsbudget!F38","v":0},{"$f":"+likviditetsbudget!G38","v":0},{"$f":"+likviditetsbudget!H38","v":0},{"$f":"+likviditetsbudget!I38","v":0},{"$f":"+likviditetsbudget!J38","v":0},{"$f":"+likviditetsbudget!K38","v":0},{"$f":"+likviditetsbudget!L38","v":0},{"$f":"+likviditetsbudget!M38","v":0},{"$f":"+likviditetsbudget!N38","v":0}]
[]
[{"$f":"likviditetsbudget!A56","v":"Likvida medel utöver klientmedelskonto"},null,{"$f":"+likviditetsbudget!C56","v":286},{"$f":"+likviditetsbudget!D56","v":286},{"$f":"+likviditetsbudget!E56","v":286},{"$f":"+likviditetsbudget!F56","v":286},{"$f":"+likviditetsbudget!G56","v":286},{"$f":"+likviditetsbudget!H56","v":286},{"$f":"+likviditetsbudget!I56","v":286},{"$f":"+likviditetsbudget!J56","v":286},{"$f":"+likviditetsbudget!K56","v":286},{"$f":"+likviditetsbudget!L56","v":286},{"$f":"+likviditetsbudget!M56","v":286},{"$f":"+likviditetsbudget!N56","v":286}]
[{"$f":"likviditetsbudget!A57","v":"Korrigeringsrad"},null,{"$f":"+likviditetsbudget!C57","v":0},{"$f":"+likviditetsbudget!D57","v":0},{"$f":"+likviditetsbudget!E57","v":0},{"$f":"+likviditetsbudget!F57","v":0},{"$f":"+likviditetsbudget!G57","v":0},{"$f":"+likviditetsbudget!H57","v":0},{"$f":"+likviditetsbudget!I57","v":0},{"$f":"+likviditetsbudget!J57","v":0},{"$f":"+likviditetsbudget!K57","v":0},{"$f":"+likviditetsbudget!L57","v":0},{"$f":"+likviditetsbudget!M57","v":0},{"$f":"+likviditetsbudget!N57","v":0}]
["Totalt likvida medel",null,{"$f":"+C29+C33+C34","v":1158.6776666666667},1135.2277716894978,1163.1213328767124,1277.7989995433791,1263.4836867579909,1273.8561191780823,1388.533785844749,1371.043397716895,1406.3221095890412,1520.999776255708,1501.9317484779301,1532.1347818112636]

{"sheet":"3L Budget","index":16,"n_rows":158,"n_cols":6,"rows_kept":158,"cut":false,"hidden":true,"merged":[]}
["Brf","3L konto","Budgetnyckel","Belopp"]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A28","v":3021},20,{"$f":"(-budget!G28-budget!G29-budget!G30)*1000","v":-1901000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A31","v":3023},20,{"$f":"(-budget!G31-budget!G32-budget!G33)*1000","v":0},null,"Lagt fasta nycklar för inläsning budget; alla budgetnyckel 20 (endast 4623 har budgetnyckel 34)."]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A37","v":3041},20,{"$f":"-budget!G38*1000","v":0},null,"Inga kopplingar till övriga ark avseende budgetnyckel."]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A38","v":3042},20,{"$f":"-budget!G39*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A40","v":3044},20,{"$f":"-budget!G40*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A41","v":3045},20,{"$f":"-budget!G41*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A42","v":3046},20,{"$f":"-budget!G42*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A43","v":3047},20,{"$f":"-budget!G43*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A44","v":3081},20,{"$f":"-budget!G44*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A45","v":3083},20,{"$f":"-budget!G45*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A46","v":3087},20,{"$f":"-budget!G46*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A47","v":3085},20,{"$f":"-budget!G47*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A50","v":3050},20,{"$f":"-budget!G50*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A51","v":3051},20,{"$f":"-budget!G51*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A52","v":3035},20,{"$f":"-budget!G52*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A53","v":3072},20,{"$f":"-budget!G53*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A54","v":3074},20,{"$f":"-budget!G54*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A55","v":3112},20,{"$f":"-budget!G55*1000","v":-73000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A56","v":3121},20,{"$f":"-budget!G56*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A57","v":3122},20,{"$f":"-budget!G57*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A58","v":3131},20,{"$f":"-budget!G58*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A59","v":3132},20,{"$f":"-budget!G59*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A60","v":3211},20,{"$f":"-budget!G60*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A61","v":3214},20,{"$f":"-budget!G61*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A62","v":3250},20,{"$f":"-budget!G62*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A63","v":3590},20,{"$f":"-budget!G63*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A64","v":3740},20,{"$f":"-budget!G64*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A65","v":3941},20,{"$f":"-budget!G65*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A66","v":3992},20,{"$f":"-budget!G66*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A67","v":3993},20,{"$f":"-budget!G67*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A75","v":0},20,{"$f":"-budget!G75*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A76","v":4313},20,{"$f":"-budget!G76*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A77","v":4331},20,{"$f":"-budget!G77*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A78","v":4340},20,{"$f":"-budget!G78*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A79","v":4342},20,{"$f":"-budget!G79*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A80","v":4343},20,{"$f":"-budget!G80*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A81","v":4345},20,{"$f":"-budget!G81*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A82","v":4346},20,{"$f":"-budget!G82*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A87","v":4500},20,{"$f":"-budget!G83*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A88","v":4530},20,{"$f":"-budget!G84*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A89","v":4542},20,{"$f":"-budget!G85*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A90","v":4543},20,{"$f":"-budget!G86*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A91","v":4546},20,{"$f":"-budget!G87*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A92","v":4548},20,{"$f":"-budget!G88*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A93","v":4550},20,{"$f":"-budget!G89*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!#REF!","v":{"$error":"#REF!"}},20,{"$f":"-budget!G90*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A100","v":4111},20,{"$f":"-budget!G94*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A101","v":4112},20,{"$f":"-budget!G95*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A102","v":4113},20,{"$f":"-budget!G96*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A97","v":0},20,{"$f":"-budget!G97*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A107","v":0},20,{"$f":"-budget!G98*1000","v":35000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A108","v":4121},20,{"$f":"-budget!G99*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A109","v":4122},20,{"$f":"-budget!G100*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A110","v":4131},20,{"$f":"-budget!G101*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A111","v":4123},20,{"$f":"-budget!G102*1000","v":71000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A112","v":4141},20,{"$f":"-budget!G103*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A113","v":4142},20,{"$f":"-budget!G104*1000","v":36000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A105","v":4115},20,{"$f":"-budget!G105*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A106","v":0},20,{"$f":"-budget!G106*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A118","v":4151},20,{"$f":"-budget!G107*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A119","v":4152},20,{"$f":"-budget!G108*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A120","v":4153},20,{"$f":"-budget!G109*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A121","v":4161},20,{"$f":"-budget!G110*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A123","v":4611},24,{"$f":"-budget!G111*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A124","v":4623},20,{"$f":"-budget!G112*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A125","v":4631},20,{"$f":"-budget!G113*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A126","v":4632},20,{"$f":"-budget!G114*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A127","v":4640},20,{"$f":"-budget!G115*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A128","v":4641},20,{"$f":"-budget!G116*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A129","v":4646},20,{"$f":"-budget!G117*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A130","v":4651},20,{"$f":"-budget!G118*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A131","v":4711},20,{"$f":"-budget!G119*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A132","v":4717},20,{"$f":"-budget!G120*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A133","v":4718},20,{"$f":"-budget!G121*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A134","v":4741},20,{"$f":"-budget!G122*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A135","v":4761},20,{"$f":"-budget!G123*1000","v":18000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A136","v":4762},20,{"$f":"-budget!G124*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A139","v":5461},20,{"$f":"-budget!G125*1000","v":69000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A140","v":5521},20,{"$f":"-budget!G126*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A141","v":5811},20,{"$f":"-budget!G127*1000","v":73000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!#REF!","v":{"$error":"#REF!"}},20,{"$f":"-budget!G128*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A144","v":6061},20,{"$f":"-budget!G132*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A145","v":6062},20,{"$f":"-budget!G133*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A146","v":6111},20,{"$f":"-budget!G134*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A147","v":6212},20,{"$f":"-budget!G135*1000","v":54000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A148","v":6230},20,{"$f":"-budget!G136*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A149","v":6251},20,{"$f":"-budget!G137*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A150","v":6411},20,{"$f":"-budget!G138*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A151","v":6421},20,{"$f":"-budget!G139*1000","v":13000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A152","v":6441},20,{"$f":"-budget!G140*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A153","v":6451},20,{"$f":"-budget!G141*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A154","v":6461},20,{"$f":"-budget!G142*1000","v":381000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A155","v":6471},20,{"$f":"-budget!G143*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A156","v":6481},20,{"$f":"-budget!G144*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A157","v":6482},20,{"$f":"-budget!G145*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A158","v":6489},20,{"$f":"-budget!G146*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A159","v":6490},20,{"$f":"-budget!G147*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A160","v":6514},20,{"$f":"-budget!G148*1000","v":1000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A161","v":6551},20,{"$f":"-budget!G149*1000","v":2000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A162","v":6571},20,{"$f":"-budget!G150*1000","v":22000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A163","v":6581},20,{"$f":"-budget!G151*1000","v":26000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A164","v":6591},20,{"$f":"-budget!G152*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!#REF!","v":{"$error":"#REF!"}},20,{"$f":"-budget!G153*1000","v":2000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A171","v":7011},20,{"$f":"-budget!G157*1000","v":2000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A172","v":7021},20,{"$f":"-budget!G158*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A173","v":7031},20,{"$f":"-budget!G159*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A174","v":7061},20,{"$f":"-budget!G160*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A175","v":7311},20,{"$f":"-budget!G161*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A176","v":7331},20,{"$f":"-budget!G162*1000","v":3000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A177","v":7332},20,{"$f":"-budget!G163*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A178","v":7511},20,{"$f":"-budget!G164*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A179","v":7516},20,{"$f":"-budget!G165*1000","v":3000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A180","v":7571},20,{"$f":"-budget!G166*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A181","v":7531},20,{"$f":"-budget!G167*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A182","v":7611},20,{"$f":"-budget!G168*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A185","v":4801},20,{"$f":"-budget!G172*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A186","v":4802},20,{"$f":"-budget!G173*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A187","v":4803},20,{"$f":"-budget!G175*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A192","v":7821},20,{"$f":"-budget!G182*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A193","v":7823},20,{"$f":"-budget!G183*1000","v":7000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A194","v":7825},20,{"$f":"-budget!G184*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A195","v":7827},20,{"$f":"-budget!G185*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A196","v":7829},20,{"$f":"-budget!G186*1000","v":170868}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A197","v":7831},20,{"$f":"-budget!G187*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A198","v":7833},20,{"$f":"-budget!G188*1000","v":170868}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A199","v":7835},20,{"$f":"-budget!G189*1000","v":731117.99999999988}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A200","v":7837},20,{"$f":"-budget!G190*1000","v":-1242882}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A201","v":7843},20,{"$f":"-budget!G191*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A202","v":7861},20,{"$f":"-budget!G192*1000","v":646877}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A203","v":7871},20,{"$f":"-budget!G193*1000","v":{"$error":"#VALUE!"}}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A204","v":7881},20,{"$f":"-budget!G194*1000","v":{"$error":"#VALUE!"}}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A205","v":7892},20,{"$f":"-budget!G195*1000","v":{"$error":"#VALUE!"}}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A206","v":7894},20,{"$f":"-budget!G196*1000","v":{"$error":"#VALUE!"}}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!#REF!","v":{"$error":"#REF!"}},20,{"$f":"-budget!G197*1000","v":{"$error":"#VALUE!"}}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!#REF!","v":{"$error":"#REF!"}},20,{"$f":"-budget!G198*1000","v":{"$error":"#VALUE!"}}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!#REF!","v":{"$error":"#REF!"}},20,{"$f":"-budget!G199*1000","v":{"$error":"#VALUE!"}}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!#REF!","v":{"$error":"#REF!"}},20,{"$f":"-budget!G206*1000","v":{"$error":"#VALUE!"}}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!#REF!","v":{"$error":"#REF!"}},20,{"$f":"-budget!G207*1000","v":704877}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A208","v":0},20,{"$f":"-budget!G208*1000","v":-538005.00000000012}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A209","v":0},20,{"$f":"-budget!G209*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A210","v":0},20,{"$f":"-budget!G210*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A217","v":8310},20,{"$f":"-budget!G213*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A218","v":8311},20,{"$f":"-budget!G214*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A219","v":8313},20,{"$f":"-budget!G215*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A220","v":8314},20,{"$f":"-budget!G216*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A221","v":8390},20,{"$f":"-budget!G217*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A224","v":8415},20,{"$f":"-budget!G220*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A225","v":8414},20,{"$f":"-budget!G221*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A226","v":8424},20,{"$f":"-budget!G222*1000","v":-1000}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A229","v":1000},20,{"$f":"-budget!G225*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A232","v":8422},20,{"$f":"-budget!G229*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A233","v":8423},20,{"$f":"-budget!G230*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A234","v":8491},20,{"$f":"-budget!G231*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A238","v":0},20,{"$f":"-budget!G238*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A239","v":3096},20,{"$f":"-budget!G239*1000","v":0}]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A244","v":8911},20,{"$f":"-budget!G244*1000","v":0},null,"kontroll"]
[{"$f":"'Från 3L'!$A$2","v":278},{"$f":"budget!A245","v":8921},20,{"$f":"-budget!G245*1000","v":0},null,{"$f":"SUM(D2:D157)+budget!G248*1000","v":{"$error":"#VALUE!"}}]

{"sheet":"Från 3L","index":17,"n_rows":38,"n_cols":7,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
["FTG","NAMN","BOKFAAR","KONTO","utfall","BUDGNR","belopp"]
[278,"Brf Kämpevägen",201401,3021,1901.4349999999999,2015,1901]
[278,"Brf Kämpevägen",201401,3112,87.768000000000001,2015,88]
[278,"Brf Kämpevägen",201401,3740,1.2999999999999999E-2,2015,0]
[278,"Brf Kämpevägen",201401,4113,-68.25,2015,-60]
[278,"Brf Kämpevägen",201401,4115,-0.79600000000000004,2015,0]
[278,"Brf Kämpevägen",201401,4116,-21.033000000000001,2015,-16]
[278,"Brf Kämpevägen",201401,4300,-44.67,2015,-48]
[278,"Brf Kämpevägen",201401,4500,-285.64600000000002,2015,-350]
[278,"Brf Kämpevägen",201401,4611,-18.742000000000001,2015,-18]
[278,"Brf Kämpevägen",201401,4631,27.757999999999999,2015,-112]
[278,"Brf Kämpevägen",201401,4640,-66.218999999999994,2015,-58]
[278,"Brf Kämpevägen",201401,4711,-44.920999999999999,2015,-46]
[278,"Brf Kämpevägen",201401,4761,-52.195999999999998,2015,-53]
[278,"Brf Kämpevägen",201401,4802,-163.95599999999999,2015,-167]
[278,"Brf Kämpevägen",201401,5410,-6.5570000000000004,2015,0]
[278,"Brf Kämpevägen",201401,5461,-2.8159999999999998,2015,-2]
[278,"Brf Kämpevägen",201401,6061,-1.0249999999999999,2015,-1]
[278,"Brf Kämpevägen",201401,6111,-0.214,2015,0]
[278,"Brf Kämpevägen",201401,6230,-0.99299999999999999,2015,0]
[278,"Brf Kämpevägen",201401,6232,-0.154,2015,0]
[278,"Brf Kämpevägen",201401,6251,-3.169,2015,-2]
[278,"Brf Kämpevägen",201401,6411,-21.623999999999999,2015,-14]
[278,"Brf Kämpevägen",201401,6421,-30.25,2015,-22]
[278,"Brf Kämpevägen",201401,6441,-2.3250000000000002,2015,-2]
[278,"Brf Kämpevägen",201401,6471,-4.7530000000000001,2015,0]
[278,"Brf Kämpevägen",201401,6481,-67.376000000000005,2015,-70]
[278,"Brf Kämpevägen",201401,6482,-2.238,2015,-2]
[278,"Brf Kämpevägen",201401,6571,-3.55,2015,-3]
[278,"Brf Kämpevägen",201401,6981,-3.464,2015,-3]
[278,"Brf Kämpevägen",201401,7516,-6.7939999999999996,2015,-5]
[278,"Brf Kämpevägen",201401,7821,-646.87699999999995,2015,-311]
[278,"Brf Kämpevägen",201401,7871,-30.701000000000001,2015,-41]
[278,"Brf Kämpevägen",201401,8310,0.218,2015,0]
[278,"Brf Kämpevägen",201401,8311,0.78600000000000003,2015,4]
[278,"Brf Kämpevägen",201401,8314,8.6999999999999994E-2,2015,0]
[278,"Brf Kämpevägen",201401,8415,-436.97699999999998,2015,-488]
[278,"Brf Kämpevägen",201401,8999,20.221,2015,0]

{"sheet":"Kontroll budget","index":18,"n_rows":423,"n_cols":4,"rows_kept":423,"cut":false,"hidden":true,"merged":[]}
["Konto","Summa","Budget föregående år","Kontroll om kontot finns på budgetfliken"]
[{"$f":"'Från 3L'!D2","v":3021},{"$f":"'Från 3L'!E2","v":1901.4349999999999},{"$f":"'Från 3L'!G2","v":1901},{"$f":"VLOOKUP(A2,budget!A:A,1,0)","v":3021}]
[{"$f":"'Från 3L'!D3","v":3112},{"$f":"'Från 3L'!E3","v":87.768000000000001},{"$f":"'Från 3L'!G3","v":88},{"$f":"VLOOKUP(A3,budget!A:A,1,0)","v":3112}]
[{"$f":"'Från 3L'!D4","v":3740},{"$f":"'Från 3L'!E4","v":1.2999999999999999E-2},{"$f":"'Från 3L'!G4","v":0},{"$f":"VLOOKUP(A4,budget!A:A,1,0)","v":3740}]
[{"$f":"'Från 3L'!D5","v":4113},{"$f":"'Från 3L'!E5","v":-68.25},{"$f":"'Från 3L'!G5","v":-60},{"$f":"VLOOKUP(A5,budget!A:A,1,0)","v":4113}]
[{"$f":"'Från 3L'!D6","v":4115},{"$f":"'Från 3L'!E6","v":-0.79600000000000004},{"$f":"'Från 3L'!G6","v":0},{"$f":"VLOOKUP(A6,budget!A:A,1,0)","v":4115}]
[{"$f":"'Från 3L'!D7","v":4116},{"$f":"'Från 3L'!E7","v":-21.033000000000001},{"$f":"'Från 3L'!G7","v":-16},{"$f":"VLOOKUP(A7,budget!A:A,1,0)","v":4116}]
[{"$f":"'Från 3L'!D8","v":4300},{"$f":"'Från 3L'!E8","v":-44.67},{"$f":"'Från 3L'!G8","v":-48},{"$f":"VLOOKUP(A8,budget!A:A,1,0)","v":4300}]
[{"$f":"'Från 3L'!D9","v":4500},{"$f":"'Från 3L'!E9","v":-285.64600000000002},{"$f":"'Från 3L'!G9","v":-350},{"$f":"VLOOKUP(A9,budget!A:A,1,0)","v":4500}]
[{"$f":"'Från 3L'!D10","v":4611},{"$f":"'Från 3L'!E10","v":-18.742000000000001},{"$f":"'Från 3L'!G10","v":-18},{"$f":"VLOOKUP(A10,budget!A:A,1,0)","v":4611}]
[{"$f":"'Från 3L'!D11","v":4631},{"$f":"'Från 3L'!E11","v":27.757999999999999},{"$f":"'Från 3L'!G11","v":-112},{"$f":"VLOOKUP(A11,budget!A:A,1,0)","v":4631}]
[{"$f":"'Från 3L'!D12","v":4640},{"$f":"'Från 3L'!E12","v":-66.218999999999994},{"$f":"'Från 3L'!G12","v":-58},{"$f":"VLOOKUP(A12,budget!A:A,1,0)","v":4640}]
[{"$f":"'Från 3L'!D13","v":4711},{"$f":"'Från 3L'!E13","v":-44.920999999999999},{"$f":"'Från 3L'!G13","v":-46},{"$f":"VLOOKUP(A13,budget!A:A,1,0)","v":4711}]
[{"$f":"'Från 3L'!D14","v":4761},{"$f":"'Från 3L'!E14","v":-52.195999999999998},{"$f":"'Från 3L'!G14","v":-53},{"$f":"VLOOKUP(A14,budget!A:A,1,0)","v":4761}]
[{"$f":"'Från 3L'!D15","v":4802},{"$f":"'Från 3L'!E15","v":-163.95599999999999},{"$f":"'Från 3L'!G15","v":-167},{"$f":"VLOOKUP(A15,budget!A:A,1,0)","v":4802}]
[{"$f":"'Från 3L'!D16","v":5410},{"$f":"'Från 3L'!E16","v":-6.5570000000000004},{"$f":"'Från 3L'!G16","v":0},{"$f":"VLOOKUP(A16,budget!A:A,1,0)","v":5410}]
[{"$f":"'Från 3L'!D17","v":5461},{"$f":"'Från 3L'!E17","v":-2.8159999999999998},{"$f":"'Från 3L'!G17","v":-2},{"$f":"VLOOKUP(A17,budget!A:A,1,0)","v":5461}]
[{"$f":"'Från 3L'!D18","v":6061},{"$f":"'Från 3L'!E18","v":-1.0249999999999999},{"$f":"'Från 3L'!G18","v":-1},{"$f":"VLOOKUP(A18,budget!A:A,1,0)","v":6061}]
[{"$f":"'Från 3L'!D19","v":6111},{"$f":"'Från 3L'!E19","v":-0.214},{"$f":"'Från 3L'!G19","v":0},{"$f":"VLOOKUP(A19,budget!A:A,1,0)","v":6111}]
[{"$f":"'Från 3L'!D20","v":6230},{"$f":"'Från 3L'!E20","v":-0.99299999999999999},{"$f":"'Från 3L'!G20","v":0},{"$f":"VLOOKUP(A20,budget!A:A,1,0)","v":6230}]
[{"$f":"'Från 3L'!D21","v":6232},{"$f":"'Från 3L'!E21","v":-0.154},{"$f":"'Från 3L'!G21","v":0},{"$f":"VLOOKUP(A21,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D22","v":6251},{"$f":"'Från 3L'!E22","v":-3.169},{"$f":"'Från 3L'!G22","v":-2},{"$f":"VLOOKUP(A22,budget!A:A,1,0)","v":6251}]
[{"$f":"'Från 3L'!D23","v":6411},{"$f":"'Från 3L'!E23","v":-21.623999999999999},{"$f":"'Från 3L'!G23","v":-14},{"$f":"VLOOKUP(A23,budget!A:A,1,0)","v":6411}]
[{"$f":"'Från 3L'!D24","v":6421},{"$f":"'Från 3L'!E24","v":-30.25},{"$f":"'Från 3L'!G24","v":-22},{"$f":"VLOOKUP(A24,budget!A:A,1,0)","v":6421}]
[{"$f":"'Från 3L'!D25","v":6441},{"$f":"'Från 3L'!E25","v":-2.3250000000000002},{"$f":"'Från 3L'!G25","v":-2},{"$f":"VLOOKUP(A25,budget!A:A,1,0)","v":6441}]
[{"$f":"'Från 3L'!D26","v":6471},{"$f":"'Från 3L'!E26","v":-4.7530000000000001},{"$f":"'Från 3L'!G26","v":0},{"$f":"VLOOKUP(A26,budget!A:A,1,0)","v":6471}]
[{"$f":"'Från 3L'!D27","v":6481},{"$f":"'Från 3L'!E27","v":-67.376000000000005},{"$f":"'Från 3L'!G27","v":-70},{"$f":"VLOOKUP(A27,budget!A:A,1,0)","v":6481}]
[{"$f":"'Från 3L'!D28","v":6482},{"$f":"'Från 3L'!E28","v":-2.238},{"$f":"'Från 3L'!G28","v":-2},{"$f":"VLOOKUP(A28,budget!A:A,1,0)","v":6482}]
[{"$f":"'Från 3L'!D29","v":6571},{"$f":"'Från 3L'!E29","v":-3.55},{"$f":"'Från 3L'!G29","v":-3},{"$f":"VLOOKUP(A29,budget!A:A,1,0)","v":6571}]
[{"$f":"'Från 3L'!D30","v":6981},{"$f":"'Från 3L'!E30","v":-3.464},{"$f":"'Från 3L'!G30","v":-3},{"$f":"VLOOKUP(A30,budget!A:A,1,0)","v":6981}]
[{"$f":"'Från 3L'!D31","v":7516},{"$f":"'Från 3L'!E31","v":-6.7939999999999996},{"$f":"'Från 3L'!G31","v":-5},{"$f":"VLOOKUP(A31,budget!A:A,1,0)","v":7516}]
[{"$f":"'Från 3L'!D32","v":7821},{"$f":"'Från 3L'!E32","v":-646.87699999999995},{"$f":"'Från 3L'!G32","v":-311},{"$f":"VLOOKUP(A32,budget!A:A,1,0)","v":7821}]
[{"$f":"'Från 3L'!D33","v":7871},{"$f":"'Från 3L'!E33","v":-30.701000000000001},{"$f":"'Från 3L'!G33","v":-41},{"$f":"VLOOKUP(A33,budget!A:A,1,0)","v":7871}]
[{"$f":"'Från 3L'!D34","v":8310},{"$f":"'Från 3L'!E34","v":0.218},{"$f":"'Från 3L'!G34","v":0},{"$f":"VLOOKUP(A34,budget!A:A,1,0)","v":8310}]
[{"$f":"'Från 3L'!D35","v":8311},{"$f":"'Från 3L'!E35","v":0.78600000000000003},{"$f":"'Från 3L'!G35","v":4},{"$f":"VLOOKUP(A35,budget!A:A,1,0)","v":8311}]
[{"$f":"'Från 3L'!D36","v":8314},{"$f":"'Från 3L'!E36","v":8.6999999999999994E-2},{"$f":"'Från 3L'!G36","v":0},{"$f":"VLOOKUP(A36,budget!A:A,1,0)","v":8314}]
[{"$f":"'Från 3L'!D37","v":8415},{"$f":"'Från 3L'!E37","v":-436.97699999999998},{"$f":"'Från 3L'!G37","v":-488},{"$f":"VLOOKUP(A37,budget!A:A,1,0)","v":8415}]
[{"$f":"'Från 3L'!D38","v":8999},{"$f":"'Från 3L'!E38","v":20.221},{"$f":"'Från 3L'!G38","v":0},{"$f":"VLOOKUP(A38,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D39","v":0},{"$f":"'Från 3L'!E39","v":0},{"$f":"'Från 3L'!G39","v":0},{"$f":"VLOOKUP(A39,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D40","v":0},{"$f":"'Från 3L'!E40","v":0},{"$f":"'Från 3L'!G40","v":0},{"$f":"VLOOKUP(A40,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D41","v":0},{"$f":"'Från 3L'!E41","v":0},{"$f":"'Från 3L'!G41","v":0},{"$f":"VLOOKUP(A41,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D42","v":0},{"$f":"'Från 3L'!E42","v":0},{"$f":"'Från 3L'!G42","v":0},{"$f":"VLOOKUP(A42,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D43","v":0},{"$f":"'Från 3L'!E43","v":0},{"$f":"'Från 3L'!G43","v":0},{"$f":"VLOOKUP(A43,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D44","v":0},{"$f":"'Från 3L'!E44","v":0},{"$f":"'Från 3L'!G44","v":0},{"$f":"VLOOKUP(A44,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D45","v":0},{"$f":"'Från 3L'!E45","v":0},{"$f":"'Från 3L'!G45","v":0},{"$f":"VLOOKUP(A45,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D46","v":0},{"$f":"'Från 3L'!E46","v":0},{"$f":"'Från 3L'!G46","v":0},{"$f":"VLOOKUP(A46,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D47","v":0},{"$f":"'Från 3L'!E47","v":0},{"$f":"'Från 3L'!G47","v":0},{"$f":"VLOOKUP(A47,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D48","v":0},{"$f":"'Från 3L'!E48","v":0},{"$f":"'Från 3L'!G48","v":0},{"$f":"VLOOKUP(A48,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D49","v":0},{"$f":"'Från 3L'!E49","v":0},{"$f":"'Från 3L'!G49","v":0},{"$f":"VLOOKUP(A49,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D50","v":0},{"$f":"'Från 3L'!E50","v":0},{"$f":"'Från 3L'!G50","v":0},{"$f":"VLOOKUP(A50,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D51","v":0},{"$f":"'Från 3L'!E51","v":0},{"$f":"'Från 3L'!G51","v":0},{"$f":"VLOOKUP(A51,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D52","v":0},{"$f":"'Från 3L'!E52","v":0},{"$f":"'Från 3L'!G52","v":0},{"$f":"VLOOKUP(A52,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D53","v":0},{"$f":"'Från 3L'!E53","v":0},{"$f":"'Från 3L'!G53","v":0},{"$f":"VLOOKUP(A53,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D54","v":0},{"$f":"'Från 3L'!E54","v":0},{"$f":"'Från 3L'!G54","v":0},{"$f":"VLOOKUP(A54,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D55","v":0},{"$f":"'Från 3L'!E55","v":0},{"$f":"'Från 3L'!G55","v":0},{"$f":"VLOOKUP(A55,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D56","v":0},{"$f":"'Från 3L'!E56","v":0},{"$f":"'Från 3L'!G56","v":0},{"$f":"VLOOKUP(A56,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D57","v":0},{"$f":"'Från 3L'!E57","v":0},{"$f":"'Från 3L'!G57","v":0},{"$f":"VLOOKUP(A57,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D58","v":0},{"$f":"'Från 3L'!E58","v":0},{"$f":"'Från 3L'!G58","v":0},{"$f":"VLOOKUP(A58,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D59","v":0},{"$f":"'Från 3L'!E59","v":0},{"$f":"'Från 3L'!G59","v":0},{"$f":"VLOOKUP(A59,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D60","v":0},{"$f":"'Från 3L'!E60","v":0},{"$f":"'Från 3L'!G60","v":0},{"$f":"VLOOKUP(A60,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D61","v":0},{"$f":"'Från 3L'!E61","v":0},{"$f":"'Från 3L'!G61","v":0},{"$f":"VLOOKUP(A61,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D62","v":0},{"$f":"'Från 3L'!E62","v":0},{"$f":"'Från 3L'!G62","v":0},{"$f":"VLOOKUP(A62,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D63","v":0},{"$f":"'Från 3L'!E63","v":0},{"$f":"'Från 3L'!G63","v":0},{"$f":"VLOOKUP(A63,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D64","v":0},{"$f":"'Från 3L'!E64","v":0},{"$f":"'Från 3L'!G64","v":0},{"$f":"VLOOKUP(A64,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D65","v":0},{"$f":"'Från 3L'!E65","v":0},{"$f":"'Från 3L'!G65","v":0},{"$f":"VLOOKUP(A65,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D66","v":0},{"$f":"'Från 3L'!E66","v":0},{"$f":"'Från 3L'!G66","v":0},{"$f":"VLOOKUP(A66,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D67","v":0},{"$f":"'Från 3L'!E67","v":0},{"$f":"'Från 3L'!G67","v":0},{"$f":"VLOOKUP(A67,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D68","v":0},{"$f":"'Från 3L'!E68","v":0},{"$f":"'Från 3L'!G68","v":0},{"$f":"VLOOKUP(A68,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D69","v":0},{"$f":"'Från 3L'!E69","v":0},{"$f":"'Från 3L'!G69","v":0},{"$f":"VLOOKUP(A69,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D70","v":0},{"$f":"'Från 3L'!E70","v":0},{"$f":"'Från 3L'!G70","v":0},{"$f":"VLOOKUP(A70,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D71","v":0},{"$f":"'Från 3L'!E71","v":0},{"$f":"'Från 3L'!G71","v":0},{"$f":"VLOOKUP(A71,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D72","v":0},{"$f":"'Från 3L'!E72","v":0},{"$f":"'Från 3L'!G72","v":0},{"$f":"VLOOKUP(A72,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D73","v":0},{"$f":"'Från 3L'!E73","v":0},{"$f":"'Från 3L'!G73","v":0},{"$f":"VLOOKUP(A73,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D74","v":0},{"$f":"'Från 3L'!E74","v":0},{"$f":"'Från 3L'!G74","v":0},{"$f":"VLOOKUP(A74,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D75","v":0},{"$f":"'Från 3L'!E75","v":0},{"$f":"'Från 3L'!G75","v":0},{"$f":"VLOOKUP(A75,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D76","v":0},{"$f":"'Från 3L'!E76","v":0},{"$f":"'Från 3L'!G76","v":0},{"$f":"VLOOKUP(A76,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D77","v":0},{"$f":"'Från 3L'!E77","v":0},{"$f":"'Från 3L'!G77","v":0},{"$f":"VLOOKUP(A77,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D78","v":0},{"$f":"'Från 3L'!E78","v":0},{"$f":"'Från 3L'!G78","v":0},{"$f":"VLOOKUP(A78,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D79","v":0},{"$f":"'Från 3L'!E79","v":0},{"$f":"'Från 3L'!G79","v":0},{"$f":"VLOOKUP(A79,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D80","v":0},{"$f":"'Från 3L'!E80","v":0},{"$f":"'Från 3L'!G80","v":0},{"$f":"VLOOKUP(A80,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D81","v":0},{"$f":"'Från 3L'!E81","v":0},{"$f":"'Från 3L'!G81","v":0},{"$f":"VLOOKUP(A81,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D82","v":0},{"$f":"'Från 3L'!E82","v":0},{"$f":"'Från 3L'!G82","v":0},{"$f":"VLOOKUP(A82,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D83","v":0},{"$f":"'Från 3L'!E83","v":0},{"$f":"'Från 3L'!G83","v":0},{"$f":"VLOOKUP(A83,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D84","v":0},{"$f":"'Från 3L'!E84","v":0},{"$f":"'Från 3L'!G84","v":0},{"$f":"VLOOKUP(A84,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D85","v":0},{"$f":"'Från 3L'!E85","v":0},{"$f":"'Från 3L'!G85","v":0},{"$f":"VLOOKUP(A85,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D86","v":0},{"$f":"'Från 3L'!E86","v":0},{"$f":"'Från 3L'!G86","v":0},{"$f":"VLOOKUP(A86,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D87","v":0},{"$f":"'Från 3L'!E87","v":0},{"$f":"'Från 3L'!G87","v":0},{"$f":"VLOOKUP(A87,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D88","v":0},{"$f":"'Från 3L'!E88","v":0},{"$f":"'Från 3L'!G88","v":0},{"$f":"VLOOKUP(A88,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D89","v":0},{"$f":"'Från 3L'!E89","v":0},{"$f":"'Från 3L'!G89","v":0},{"$f":"VLOOKUP(A89,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D90","v":0},{"$f":"'Från 3L'!E90","v":0},{"$f":"'Från 3L'!G90","v":0},{"$f":"VLOOKUP(A90,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D91","v":0},{"$f":"'Från 3L'!E91","v":0},{"$f":"'Från 3L'!G91","v":0},{"$f":"VLOOKUP(A91,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D92","v":0},{"$f":"'Från 3L'!E92","v":0},{"$f":"'Från 3L'!G92","v":0},{"$f":"VLOOKUP(A92,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D93","v":0},{"$f":"'Från 3L'!E93","v":0},{"$f":"'Från 3L'!G93","v":0},{"$f":"VLOOKUP(A93,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D94","v":0},{"$f":"'Från 3L'!E94","v":0},{"$f":"'Från 3L'!G94","v":0},{"$f":"VLOOKUP(A94,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D95","v":0},{"$f":"'Från 3L'!E95","v":0},{"$f":"'Från 3L'!G95","v":0},{"$f":"VLOOKUP(A95,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D96","v":0},{"$f":"'Från 3L'!E96","v":0},{"$f":"'Från 3L'!G96","v":0},{"$f":"VLOOKUP(A96,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D97","v":0},{"$f":"'Från 3L'!E97","v":0},{"$f":"'Från 3L'!G97","v":0},{"$f":"VLOOKUP(A97,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D98","v":0},{"$f":"'Från 3L'!E98","v":0},{"$f":"'Från 3L'!G98","v":0},{"$f":"VLOOKUP(A98,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D99","v":0},{"$f":"'Från 3L'!E99","v":0},{"$f":"'Från 3L'!G99","v":0},{"$f":"VLOOKUP(A99,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D100","v":0},{"$f":"'Från 3L'!E100","v":0},{"$f":"'Från 3L'!G100","v":0},{"$f":"VLOOKUP(A100,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D101","v":0},{"$f":"'Från 3L'!E101","v":0},{"$f":"'Från 3L'!G101","v":0},{"$f":"VLOOKUP(A101,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D102","v":0},{"$f":"'Från 3L'!E102","v":0},{"$f":"'Från 3L'!G102","v":0},{"$f":"VLOOKUP(A102,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D103","v":0},{"$f":"'Från 3L'!E103","v":0},{"$f":"'Från 3L'!G103","v":0},{"$f":"VLOOKUP(A103,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D104","v":0},{"$f":"'Från 3L'!E104","v":0},{"$f":"'Från 3L'!G104","v":0},{"$f":"VLOOKUP(A104,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D105","v":0},{"$f":"'Från 3L'!E105","v":0},{"$f":"'Från 3L'!G105","v":0},{"$f":"VLOOKUP(A105,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D106","v":0},{"$f":"'Från 3L'!E106","v":0},{"$f":"'Från 3L'!G106","v":0},{"$f":"VLOOKUP(A106,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D107","v":0},{"$f":"'Från 3L'!E107","v":0},{"$f":"'Från 3L'!G107","v":0},{"$f":"VLOOKUP(A107,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D108","v":0},{"$f":"'Från 3L'!E108","v":0},{"$f":"'Från 3L'!G108","v":0},{"$f":"VLOOKUP(A108,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D109","v":0},{"$f":"'Från 3L'!E109","v":0},{"$f":"'Från 3L'!G109","v":0},{"$f":"VLOOKUP(A109,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D110","v":0},{"$f":"'Från 3L'!E110","v":0},{"$f":"'Från 3L'!G110","v":0},{"$f":"VLOOKUP(A110,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D111","v":0},{"$f":"'Från 3L'!E111","v":0},{"$f":"'Från 3L'!G111","v":0},{"$f":"VLOOKUP(A111,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D112","v":0},{"$f":"'Från 3L'!E112","v":0},{"$f":"'Från 3L'!G112","v":0},{"$f":"VLOOKUP(A112,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D113","v":0},{"$f":"'Från 3L'!E113","v":0},{"$f":"'Från 3L'!G113","v":0},{"$f":"VLOOKUP(A113,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D114","v":0},{"$f":"'Från 3L'!E114","v":0},{"$f":"'Från 3L'!G114","v":0},{"$f":"VLOOKUP(A114,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D115","v":0},{"$f":"'Från 3L'!E115","v":0},{"$f":"'Från 3L'!G115","v":0},{"$f":"VLOOKUP(A115,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D116","v":0},{"$f":"'Från 3L'!E116","v":0},{"$f":"'Från 3L'!G116","v":0},{"$f":"VLOOKUP(A116,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D117","v":0},{"$f":"'Från 3L'!E117","v":0},{"$f":"'Från 3L'!G117","v":0},{"$f":"VLOOKUP(A117,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D118","v":0},{"$f":"'Från 3L'!E118","v":0},{"$f":"'Från 3L'!G118","v":0},{"$f":"VLOOKUP(A118,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D119","v":0},{"$f":"'Från 3L'!E119","v":0},{"$f":"'Från 3L'!G119","v":0},{"$f":"VLOOKUP(A119,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D120","v":0},{"$f":"'Från 3L'!E120","v":0},{"$f":"'Från 3L'!G120","v":0},{"$f":"VLOOKUP(A120,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D121","v":0},{"$f":"'Från 3L'!E121","v":0},{"$f":"'Från 3L'!G121","v":0},{"$f":"VLOOKUP(A121,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D122","v":0},{"$f":"'Från 3L'!E122","v":0},{"$f":"'Från 3L'!G122","v":0},{"$f":"VLOOKUP(A122,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D123","v":0},{"$f":"'Från 3L'!E123","v":0},{"$f":"'Från 3L'!G123","v":0},{"$f":"VLOOKUP(A123,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D124","v":0},{"$f":"'Från 3L'!E124","v":0},{"$f":"'Från 3L'!G124","v":0},{"$f":"VLOOKUP(A124,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D125","v":0},{"$f":"'Från 3L'!E125","v":0},{"$f":"'Från 3L'!G125","v":0},{"$f":"VLOOKUP(A125,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D126","v":0},{"$f":"'Från 3L'!E126","v":0},{"$f":"'Från 3L'!G126","v":0},{"$f":"VLOOKUP(A126,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D127","v":0},{"$f":"'Från 3L'!E127","v":0},{"$f":"'Från 3L'!G127","v":0},{"$f":"VLOOKUP(A127,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D128","v":0},{"$f":"'Från 3L'!E128","v":0},{"$f":"'Från 3L'!G128","v":0},{"$f":"VLOOKUP(A128,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D129","v":0},{"$f":"'Från 3L'!E129","v":0},{"$f":"'Från 3L'!G129","v":0},{"$f":"VLOOKUP(A129,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D130","v":0},{"$f":"'Från 3L'!E130","v":0},{"$f":"'Från 3L'!G130","v":0},{"$f":"VLOOKUP(A130,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D131","v":0},{"$f":"'Från 3L'!E131","v":0},{"$f":"'Från 3L'!G131","v":0},{"$f":"VLOOKUP(A131,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D132","v":0},{"$f":"'Från 3L'!E132","v":0},{"$f":"'Från 3L'!G132","v":0},{"$f":"VLOOKUP(A132,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D133","v":0},{"$f":"'Från 3L'!E133","v":0},{"$f":"'Från 3L'!G133","v":0},{"$f":"VLOOKUP(A133,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D134","v":0},{"$f":"'Från 3L'!E134","v":0},{"$f":"'Från 3L'!G134","v":0},{"$f":"VLOOKUP(A134,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D135","v":0},{"$f":"'Från 3L'!E135","v":0},{"$f":"'Från 3L'!G135","v":0},{"$f":"VLOOKUP(A135,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D136","v":0},{"$f":"'Från 3L'!E136","v":0},{"$f":"'Från 3L'!G136","v":0},{"$f":"VLOOKUP(A136,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D137","v":0},{"$f":"'Från 3L'!E137","v":0},{"$f":"'Från 3L'!G137","v":0},{"$f":"VLOOKUP(A137,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D138","v":0},{"$f":"'Från 3L'!E138","v":0},{"$f":"'Från 3L'!G138","v":0},{"$f":"VLOOKUP(A138,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D139","v":0},{"$f":"'Från 3L'!E139","v":0},{"$f":"'Från 3L'!G139","v":0},{"$f":"VLOOKUP(A139,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D140","v":0},{"$f":"'Från 3L'!E140","v":0},{"$f":"'Från 3L'!G140","v":0},{"$f":"VLOOKUP(A140,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D141","v":0},{"$f":"'Från 3L'!E141","v":0},{"$f":"'Från 3L'!G141","v":0},{"$f":"VLOOKUP(A141,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D142","v":0},{"$f":"'Från 3L'!E142","v":0},{"$f":"'Från 3L'!G142","v":0},{"$f":"VLOOKUP(A142,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D143","v":0},{"$f":"'Från 3L'!E143","v":0},{"$f":"'Från 3L'!G143","v":0},{"$f":"VLOOKUP(A143,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D144","v":0},{"$f":"'Från 3L'!E144","v":0},{"$f":"'Från 3L'!G144","v":0},{"$f":"VLOOKUP(A144,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D145","v":0},{"$f":"'Från 3L'!E145","v":0},{"$f":"'Från 3L'!G145","v":0},{"$f":"VLOOKUP(A145,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D146","v":0},{"$f":"'Från 3L'!E146","v":0},{"$f":"'Från 3L'!G146","v":0},{"$f":"VLOOKUP(A146,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D147","v":0},{"$f":"'Från 3L'!E147","v":0},{"$f":"'Från 3L'!G147","v":0},{"$f":"VLOOKUP(A147,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D148","v":0},{"$f":"'Från 3L'!E148","v":0},{"$f":"'Från 3L'!G148","v":0},{"$f":"VLOOKUP(A148,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D149","v":0},{"$f":"'Från 3L'!E149","v":0},{"$f":"'Från 3L'!G149","v":0},{"$f":"VLOOKUP(A149,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D150","v":0},{"$f":"'Från 3L'!E150","v":0},{"$f":"'Från 3L'!G150","v":0},{"$f":"VLOOKUP(A150,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D151","v":0},{"$f":"'Från 3L'!E151","v":0},{"$f":"'Från 3L'!G151","v":0},{"$f":"VLOOKUP(A151,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D152","v":0},{"$f":"'Från 3L'!E152","v":0},{"$f":"'Från 3L'!G152","v":0},{"$f":"VLOOKUP(A152,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D153","v":0},{"$f":"'Från 3L'!E153","v":0},{"$f":"'Från 3L'!G153","v":0},{"$f":"VLOOKUP(A153,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D154","v":0},{"$f":"'Från 3L'!E154","v":0},{"$f":"'Från 3L'!G154","v":0},{"$f":"VLOOKUP(A154,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D155","v":0},{"$f":"'Från 3L'!E155","v":0},{"$f":"'Från 3L'!G155","v":0},{"$f":"VLOOKUP(A155,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D156","v":0},{"$f":"'Från 3L'!E156","v":0},{"$f":"'Från 3L'!G156","v":0},{"$f":"VLOOKUP(A156,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D157","v":0},{"$f":"'Från 3L'!E157","v":0},{"$f":"'Från 3L'!G157","v":0},{"$f":"VLOOKUP(A157,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D158","v":0},{"$f":"'Från 3L'!E158","v":0},{"$f":"'Från 3L'!G158","v":0},{"$f":"VLOOKUP(A158,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D159","v":0},{"$f":"'Från 3L'!E159","v":0},{"$f":"'Från 3L'!G159","v":0},{"$f":"VLOOKUP(A159,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D160","v":0},{"$f":"'Från 3L'!E160","v":0},{"$f":"'Från 3L'!G160","v":0},{"$f":"VLOOKUP(A160,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D161","v":0},{"$f":"'Från 3L'!E161","v":0},{"$f":"'Från 3L'!G161","v":0},{"$f":"VLOOKUP(A161,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D162","v":0},{"$f":"'Från 3L'!E162","v":0},{"$f":"'Från 3L'!G162","v":0},{"$f":"VLOOKUP(A162,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D163","v":0},{"$f":"'Från 3L'!E163","v":0},{"$f":"'Från 3L'!G163","v":0},{"$f":"VLOOKUP(A163,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D164","v":0},{"$f":"'Från 3L'!E164","v":0},{"$f":"'Från 3L'!G164","v":0},{"$f":"VLOOKUP(A164,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D165","v":0},{"$f":"'Från 3L'!E165","v":0},{"$f":"'Från 3L'!G165","v":0},{"$f":"VLOOKUP(A165,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D166","v":0},{"$f":"'Från 3L'!E166","v":0},{"$f":"'Från 3L'!G166","v":0},{"$f":"VLOOKUP(A166,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D167","v":0},{"$f":"'Från 3L'!E167","v":0},{"$f":"'Från 3L'!G167","v":0},{"$f":"VLOOKUP(A167,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D168","v":0},{"$f":"'Från 3L'!E168","v":0},{"$f":"'Från 3L'!G168","v":0},{"$f":"VLOOKUP(A168,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D169","v":0},{"$f":"'Från 3L'!E169","v":0},{"$f":"'Från 3L'!G169","v":0},{"$f":"VLOOKUP(A169,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D170","v":0},{"$f":"'Från 3L'!E170","v":0},{"$f":"'Från 3L'!G170","v":0},{"$f":"VLOOKUP(A170,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D171","v":0},{"$f":"'Från 3L'!E171","v":0},{"$f":"'Från 3L'!G171","v":0},{"$f":"VLOOKUP(A171,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D172","v":0},{"$f":"'Från 3L'!E172","v":0},{"$f":"'Från 3L'!G172","v":0},{"$f":"VLOOKUP(A172,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D173","v":0},{"$f":"'Från 3L'!E173","v":0},{"$f":"'Från 3L'!G173","v":0},{"$f":"VLOOKUP(A173,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D174","v":0},{"$f":"'Från 3L'!E174","v":0},{"$f":"'Från 3L'!G174","v":0},{"$f":"VLOOKUP(A174,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D175","v":0},{"$f":"'Från 3L'!E175","v":0},{"$f":"'Från 3L'!G175","v":0},{"$f":"VLOOKUP(A175,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D176","v":0},{"$f":"'Från 3L'!E176","v":0},{"$f":"'Från 3L'!G176","v":0},{"$f":"VLOOKUP(A176,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D177","v":0},{"$f":"'Från 3L'!E177","v":0},{"$f":"'Från 3L'!G177","v":0},{"$f":"VLOOKUP(A177,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D178","v":0},{"$f":"'Från 3L'!E178","v":0},{"$f":"'Från 3L'!G178","v":0},{"$f":"VLOOKUP(A178,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D179","v":0},{"$f":"'Från 3L'!E179","v":0},{"$f":"'Från 3L'!G179","v":0},{"$f":"VLOOKUP(A179,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D180","v":0},{"$f":"'Från 3L'!E180","v":0},{"$f":"'Från 3L'!G180","v":0},{"$f":"VLOOKUP(A180,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D181","v":0},{"$f":"'Från 3L'!E181","v":0},{"$f":"'Från 3L'!G181","v":0},{"$f":"VLOOKUP(A181,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D182","v":0},{"$f":"'Från 3L'!E182","v":0},{"$f":"'Från 3L'!G182","v":0},{"$f":"VLOOKUP(A182,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D183","v":0},{"$f":"'Från 3L'!E183","v":0},{"$f":"'Från 3L'!G183","v":0},{"$f":"VLOOKUP(A183,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D184","v":0},{"$f":"'Från 3L'!E184","v":0},{"$f":"'Från 3L'!G184","v":0},{"$f":"VLOOKUP(A184,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D185","v":0},{"$f":"'Från 3L'!E185","v":0},{"$f":"'Från 3L'!G185","v":0},{"$f":"VLOOKUP(A185,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D186","v":0},{"$f":"'Från 3L'!E186","v":0},{"$f":"'Från 3L'!G186","v":0},{"$f":"VLOOKUP(A186,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D187","v":0},{"$f":"'Från 3L'!E187","v":0},{"$f":"'Från 3L'!G187","v":0},{"$f":"VLOOKUP(A187,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D188","v":0},{"$f":"'Från 3L'!E188","v":0},{"$f":"'Från 3L'!G188","v":0},{"$f":"VLOOKUP(A188,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D189","v":0},{"$f":"'Från 3L'!E189","v":0},{"$f":"'Från 3L'!G189","v":0},{"$f":"VLOOKUP(A189,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D190","v":0},{"$f":"'Från 3L'!E190","v":0},{"$f":"'Från 3L'!G190","v":0},{"$f":"VLOOKUP(A190,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D191","v":0},{"$f":"'Från 3L'!E191","v":0},{"$f":"'Från 3L'!G191","v":0},{"$f":"VLOOKUP(A191,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D192","v":0},{"$f":"'Från 3L'!E192","v":0},{"$f":"'Från 3L'!G192","v":0},{"$f":"VLOOKUP(A192,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D193","v":0},{"$f":"'Från 3L'!E193","v":0},{"$f":"'Från 3L'!G193","v":0},{"$f":"VLOOKUP(A193,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D194","v":0},{"$f":"'Från 3L'!E194","v":0},{"$f":"'Från 3L'!G194","v":0},{"$f":"VLOOKUP(A194,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D195","v":0},{"$f":"'Från 3L'!E195","v":0},{"$f":"'Från 3L'!G195","v":0},{"$f":"VLOOKUP(A195,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D196","v":0},{"$f":"'Från 3L'!E196","v":0},{"$f":"'Från 3L'!G196","v":0},{"$f":"VLOOKUP(A196,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D197","v":0},{"$f":"'Från 3L'!E197","v":0},{"$f":"'Från 3L'!G197","v":0},{"$f":"VLOOKUP(A197,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D198","v":0},{"$f":"'Från 3L'!E198","v":0},{"$f":"'Från 3L'!G198","v":0},{"$f":"VLOOKUP(A198,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D199","v":0},{"$f":"'Från 3L'!E199","v":0},{"$f":"'Från 3L'!G199","v":0},{"$f":"VLOOKUP(A199,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D200","v":0},{"$f":"'Från 3L'!E200","v":0},{"$f":"'Från 3L'!G200","v":0},{"$f":"VLOOKUP(A200,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D201","v":0},{"$f":"'Från 3L'!E201","v":0},{"$f":"'Från 3L'!G201","v":0},{"$f":"VLOOKUP(A201,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D202","v":0},{"$f":"'Från 3L'!E202","v":0},{"$f":"'Från 3L'!G202","v":0},{"$f":"VLOOKUP(A202,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D203","v":0},{"$f":"'Från 3L'!E203","v":0},{"$f":"'Från 3L'!G203","v":0},{"$f":"VLOOKUP(A203,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D204","v":0},{"$f":"'Från 3L'!E204","v":0},{"$f":"'Från 3L'!G204","v":0},{"$f":"VLOOKUP(A204,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D205","v":0},{"$f":"'Från 3L'!E205","v":0},{"$f":"'Från 3L'!G205","v":0},{"$f":"VLOOKUP(A205,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D206","v":0},{"$f":"'Från 3L'!E206","v":0},{"$f":"'Från 3L'!G206","v":0},{"$f":"VLOOKUP(A206,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D207","v":0},{"$f":"'Från 3L'!E207","v":0},{"$f":"'Från 3L'!G207","v":0},{"$f":"VLOOKUP(A207,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D208","v":0},{"$f":"'Från 3L'!E208","v":0},{"$f":"'Från 3L'!G208","v":0},{"$f":"VLOOKUP(A208,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D209","v":0},{"$f":"'Från 3L'!E209","v":0},{"$f":"'Från 3L'!G209","v":0},{"$f":"VLOOKUP(A209,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D210","v":0},{"$f":"'Från 3L'!E210","v":0},{"$f":"'Från 3L'!G210","v":0},{"$f":"VLOOKUP(A210,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D211","v":0},{"$f":"'Från 3L'!E211","v":0},{"$f":"'Från 3L'!G211","v":0},{"$f":"VLOOKUP(A211,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D212","v":0},{"$f":"'Från 3L'!E212","v":0},{"$f":"'Från 3L'!G212","v":0},{"$f":"VLOOKUP(A212,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D213","v":0},{"$f":"'Från 3L'!E213","v":0},{"$f":"'Från 3L'!G213","v":0},{"$f":"VLOOKUP(A213,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D214","v":0},{"$f":"'Från 3L'!E214","v":0},{"$f":"'Från 3L'!G214","v":0},{"$f":"VLOOKUP(A214,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D215","v":0},{"$f":"'Från 3L'!E215","v":0},{"$f":"'Från 3L'!G215","v":0},{"$f":"VLOOKUP(A215,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D216","v":0},{"$f":"'Från 3L'!E216","v":0},{"$f":"'Från 3L'!G216","v":0},{"$f":"VLOOKUP(A216,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D217","v":0},{"$f":"'Från 3L'!E217","v":0},{"$f":"'Från 3L'!G217","v":0},{"$f":"VLOOKUP(A217,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D218","v":0},{"$f":"'Från 3L'!E218","v":0},{"$f":"'Från 3L'!G218","v":0},{"$f":"VLOOKUP(A218,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D219","v":0},{"$f":"'Från 3L'!E219","v":0},{"$f":"'Från 3L'!G219","v":0},{"$f":"VLOOKUP(A219,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D220","v":0},{"$f":"'Från 3L'!E220","v":0},{"$f":"'Från 3L'!G220","v":0},{"$f":"VLOOKUP(A220,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D221","v":0},{"$f":"'Från 3L'!E221","v":0},{"$f":"'Från 3L'!G221","v":0},{"$f":"VLOOKUP(A221,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D222","v":0},{"$f":"'Från 3L'!E222","v":0},{"$f":"'Från 3L'!G222","v":0},{"$f":"VLOOKUP(A222,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D223","v":0},{"$f":"'Från 3L'!E223","v":0},{"$f":"'Från 3L'!G223","v":0},{"$f":"VLOOKUP(A223,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D224","v":0},{"$f":"'Från 3L'!E224","v":0},{"$f":"'Från 3L'!G224","v":0},{"$f":"VLOOKUP(A224,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D225","v":0},{"$f":"'Från 3L'!E225","v":0},{"$f":"'Från 3L'!G225","v":0},{"$f":"VLOOKUP(A225,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D226","v":0},{"$f":"'Från 3L'!E226","v":0},{"$f":"'Från 3L'!G226","v":0},{"$f":"VLOOKUP(A226,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D227","v":0},{"$f":"'Från 3L'!E227","v":0},{"$f":"'Från 3L'!G227","v":0},{"$f":"VLOOKUP(A227,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D228","v":0},{"$f":"'Från 3L'!E228","v":0},{"$f":"'Från 3L'!G228","v":0},{"$f":"VLOOKUP(A228,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D229","v":0},{"$f":"'Från 3L'!E229","v":0},{"$f":"'Från 3L'!G229","v":0},{"$f":"VLOOKUP(A229,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D230","v":0},{"$f":"'Från 3L'!E230","v":0},{"$f":"'Från 3L'!G230","v":0},{"$f":"VLOOKUP(A230,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D231","v":0},{"$f":"'Från 3L'!E231","v":0},{"$f":"'Från 3L'!G231","v":0},{"$f":"VLOOKUP(A231,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D232","v":0},{"$f":"'Från 3L'!E232","v":0},{"$f":"'Från 3L'!G232","v":0},{"$f":"VLOOKUP(A232,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D233","v":0},{"$f":"'Från 3L'!E233","v":0},{"$f":"'Från 3L'!G233","v":0},{"$f":"VLOOKUP(A233,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D234","v":0},{"$f":"'Från 3L'!E234","v":0},{"$f":"'Från 3L'!G234","v":0},{"$f":"VLOOKUP(A234,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D235","v":0},{"$f":"'Från 3L'!E235","v":0},{"$f":"'Från 3L'!G235","v":0},{"$f":"VLOOKUP(A235,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D236","v":0},{"$f":"'Från 3L'!E236","v":0},{"$f":"'Från 3L'!G236","v":0},{"$f":"VLOOKUP(A236,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D237","v":0},{"$f":"'Från 3L'!E237","v":0},{"$f":"'Från 3L'!G237","v":0},{"$f":"VLOOKUP(A237,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D238","v":0},{"$f":"'Från 3L'!E238","v":0},{"$f":"'Från 3L'!G238","v":0},{"$f":"VLOOKUP(A238,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D239","v":0},{"$f":"'Från 3L'!E239","v":0},{"$f":"'Från 3L'!G239","v":0},{"$f":"VLOOKUP(A239,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D240","v":0},{"$f":"'Från 3L'!E240","v":0},{"$f":"'Från 3L'!G240","v":0},{"$f":"VLOOKUP(A240,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D241","v":0},{"$f":"'Från 3L'!E241","v":0},{"$f":"'Från 3L'!G241","v":0},{"$f":"VLOOKUP(A241,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D242","v":0},{"$f":"'Från 3L'!E242","v":0},{"$f":"'Från 3L'!G242","v":0},{"$f":"VLOOKUP(A242,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D243","v":0},{"$f":"'Från 3L'!E243","v":0},{"$f":"'Från 3L'!G243","v":0},{"$f":"VLOOKUP(A243,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D244","v":0},{"$f":"'Från 3L'!E244","v":0},{"$f":"'Från 3L'!G244","v":0},{"$f":"VLOOKUP(A244,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D245","v":0},{"$f":"'Från 3L'!E245","v":0},{"$f":"'Från 3L'!G245","v":0},{"$f":"VLOOKUP(A245,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D246","v":0},{"$f":"'Från 3L'!E246","v":0},{"$f":"'Från 3L'!G246","v":0},{"$f":"VLOOKUP(A246,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D247","v":0},{"$f":"'Från 3L'!E247","v":0},{"$f":"'Från 3L'!G247","v":0},{"$f":"VLOOKUP(A247,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D248","v":0},{"$f":"'Från 3L'!E248","v":0},{"$f":"'Från 3L'!G248","v":0},{"$f":"VLOOKUP(A248,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D249","v":0},{"$f":"'Från 3L'!E249","v":0},{"$f":"'Från 3L'!G249","v":0},{"$f":"VLOOKUP(A249,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D250","v":0},{"$f":"'Från 3L'!E250","v":0},{"$f":"'Från 3L'!G250","v":0},{"$f":"VLOOKUP(A250,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D251","v":0},{"$f":"'Från 3L'!E251","v":0},{"$f":"'Från 3L'!G251","v":0},{"$f":"VLOOKUP(A251,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D252","v":0},{"$f":"'Från 3L'!E252","v":0},{"$f":"'Från 3L'!G252","v":0},{"$f":"VLOOKUP(A252,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D253","v":0},{"$f":"'Från 3L'!E253","v":0},{"$f":"'Från 3L'!G253","v":0},{"$f":"VLOOKUP(A253,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D254","v":0},{"$f":"'Från 3L'!E254","v":0},{"$f":"'Från 3L'!G254","v":0},{"$f":"VLOOKUP(A254,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D255","v":0},{"$f":"'Från 3L'!E255","v":0},{"$f":"'Från 3L'!G255","v":0},{"$f":"VLOOKUP(A255,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D256","v":0},{"$f":"'Från 3L'!E256","v":0},{"$f":"'Från 3L'!G256","v":0},{"$f":"VLOOKUP(A256,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D257","v":0},{"$f":"'Från 3L'!E257","v":0},{"$f":"'Från 3L'!G257","v":0},{"$f":"VLOOKUP(A257,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D258","v":0},{"$f":"'Från 3L'!E258","v":0},{"$f":"'Från 3L'!G258","v":0},{"$f":"VLOOKUP(A258,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D259","v":0},{"$f":"'Från 3L'!E259","v":0},{"$f":"'Från 3L'!G259","v":0},{"$f":"VLOOKUP(A259,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D260","v":0},{"$f":"'Från 3L'!E260","v":0},{"$f":"'Från 3L'!G260","v":0},{"$f":"VLOOKUP(A260,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D261","v":0},{"$f":"'Från 3L'!E261","v":0},{"$f":"'Från 3L'!G261","v":0},{"$f":"VLOOKUP(A261,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D262","v":0},{"$f":"'Från 3L'!E262","v":0},{"$f":"'Från 3L'!G262","v":0},{"$f":"VLOOKUP(A262,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D263","v":0},{"$f":"'Från 3L'!E263","v":0},{"$f":"'Från 3L'!G263","v":0},{"$f":"VLOOKUP(A263,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D264","v":0},{"$f":"'Från 3L'!E264","v":0},{"$f":"'Från 3L'!G264","v":0},{"$f":"VLOOKUP(A264,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D265","v":0},{"$f":"'Från 3L'!E265","v":0},{"$f":"'Från 3L'!G265","v":0},{"$f":"VLOOKUP(A265,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D266","v":0},{"$f":"'Från 3L'!E266","v":0},{"$f":"'Från 3L'!G266","v":0},{"$f":"VLOOKUP(A266,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D267","v":0},{"$f":"'Från 3L'!E267","v":0},{"$f":"'Från 3L'!G267","v":0},{"$f":"VLOOKUP(A267,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D268","v":0},{"$f":"'Från 3L'!E268","v":0},{"$f":"'Från 3L'!G268","v":0},{"$f":"VLOOKUP(A268,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D269","v":0},{"$f":"'Från 3L'!E269","v":0},{"$f":"'Från 3L'!G269","v":0},{"$f":"VLOOKUP(A269,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D270","v":0},{"$f":"'Från 3L'!E270","v":0},{"$f":"'Från 3L'!G270","v":0},{"$f":"VLOOKUP(A270,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D271","v":0},{"$f":"'Från 3L'!E271","v":0},{"$f":"'Från 3L'!G271","v":0},{"$f":"VLOOKUP(A271,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D272","v":0},{"$f":"'Från 3L'!E272","v":0},{"$f":"'Från 3L'!G272","v":0},{"$f":"VLOOKUP(A272,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D273","v":0},{"$f":"'Från 3L'!E273","v":0},{"$f":"'Från 3L'!G273","v":0},{"$f":"VLOOKUP(A273,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D274","v":0},{"$f":"'Från 3L'!E274","v":0},{"$f":"'Från 3L'!G274","v":0},{"$f":"VLOOKUP(A274,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D275","v":0},{"$f":"'Från 3L'!E275","v":0},{"$f":"'Från 3L'!G275","v":0},{"$f":"VLOOKUP(A275,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D276","v":0},{"$f":"'Från 3L'!E276","v":0},{"$f":"'Från 3L'!G276","v":0},{"$f":"VLOOKUP(A276,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D277","v":0},{"$f":"'Från 3L'!E277","v":0},{"$f":"'Från 3L'!G277","v":0},{"$f":"VLOOKUP(A277,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D278","v":0},{"$f":"'Från 3L'!E278","v":0},{"$f":"'Från 3L'!G278","v":0},{"$f":"VLOOKUP(A278,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D279","v":0},{"$f":"'Från 3L'!E279","v":0},{"$f":"'Från 3L'!G279","v":0},{"$f":"VLOOKUP(A279,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D280","v":0},{"$f":"'Från 3L'!E280","v":0},{"$f":"'Från 3L'!G280","v":0},{"$f":"VLOOKUP(A280,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D281","v":0},{"$f":"'Från 3L'!E281","v":0},{"$f":"'Från 3L'!G281","v":0},{"$f":"VLOOKUP(A281,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D282","v":0},{"$f":"'Från 3L'!E282","v":0},{"$f":"'Från 3L'!G282","v":0},{"$f":"VLOOKUP(A282,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D283","v":0},{"$f":"'Från 3L'!E283","v":0},{"$f":"'Från 3L'!G283","v":0},{"$f":"VLOOKUP(A283,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D284","v":0},{"$f":"'Från 3L'!E284","v":0},{"$f":"'Från 3L'!G284","v":0},{"$f":"VLOOKUP(A284,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D285","v":0},{"$f":"'Från 3L'!E285","v":0},{"$f":"'Från 3L'!G285","v":0},{"$f":"VLOOKUP(A285,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D286","v":0},{"$f":"'Från 3L'!E286","v":0},{"$f":"'Från 3L'!G286","v":0},{"$f":"VLOOKUP(A286,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D287","v":0},{"$f":"'Från 3L'!E287","v":0},{"$f":"'Från 3L'!G287","v":0},{"$f":"VLOOKUP(A287,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D288","v":0},{"$f":"'Från 3L'!E288","v":0},{"$f":"'Från 3L'!G288","v":0},{"$f":"VLOOKUP(A288,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D289","v":0},{"$f":"'Från 3L'!E289","v":0},{"$f":"'Från 3L'!G289","v":0},{"$f":"VLOOKUP(A289,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D290","v":0},{"$f":"'Från 3L'!E290","v":0},{"$f":"'Från 3L'!G290","v":0},{"$f":"VLOOKUP(A290,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D291","v":0},{"$f":"'Från 3L'!E291","v":0},{"$f":"'Från 3L'!G291","v":0},{"$f":"VLOOKUP(A291,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D292","v":0},{"$f":"'Från 3L'!E292","v":0},{"$f":"'Från 3L'!G292","v":0},{"$f":"VLOOKUP(A292,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D293","v":0},{"$f":"'Från 3L'!E293","v":0},{"$f":"'Från 3L'!G293","v":0},{"$f":"VLOOKUP(A293,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D294","v":0},{"$f":"'Från 3L'!E294","v":0},{"$f":"'Från 3L'!G294","v":0},{"$f":"VLOOKUP(A294,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D295","v":0},{"$f":"'Från 3L'!E295","v":0},{"$f":"'Från 3L'!G295","v":0},{"$f":"VLOOKUP(A295,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D296","v":0},{"$f":"'Från 3L'!E296","v":0},{"$f":"'Från 3L'!G296","v":0},{"$f":"VLOOKUP(A296,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D297","v":0},{"$f":"'Från 3L'!E297","v":0},{"$f":"'Från 3L'!G297","v":0},{"$f":"VLOOKUP(A297,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D298","v":0},{"$f":"'Från 3L'!E298","v":0},{"$f":"'Från 3L'!G298","v":0},{"$f":"VLOOKUP(A298,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D299","v":0},{"$f":"'Från 3L'!E299","v":0},{"$f":"'Från 3L'!G299","v":0},{"$f":"VLOOKUP(A299,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D300","v":0},{"$f":"'Från 3L'!E300","v":0},{"$f":"'Från 3L'!G300","v":0},{"$f":"VLOOKUP(A300,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D301","v":0},{"$f":"'Från 3L'!E301","v":0},{"$f":"'Från 3L'!G301","v":0},{"$f":"VLOOKUP(A301,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D302","v":0},{"$f":"'Från 3L'!E302","v":0},{"$f":"'Från 3L'!G302","v":0},{"$f":"VLOOKUP(A302,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D303","v":0},{"$f":"'Från 3L'!E303","v":0},{"$f":"'Från 3L'!G303","v":0},{"$f":"VLOOKUP(A303,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D304","v":0},{"$f":"'Från 3L'!E304","v":0},{"$f":"'Från 3L'!G304","v":0},{"$f":"VLOOKUP(A304,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D305","v":0},{"$f":"'Från 3L'!E305","v":0},{"$f":"'Från 3L'!G305","v":0},{"$f":"VLOOKUP(A305,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D306","v":0},{"$f":"'Från 3L'!E306","v":0},{"$f":"'Från 3L'!G306","v":0},{"$f":"VLOOKUP(A306,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D307","v":0},{"$f":"'Från 3L'!E307","v":0},{"$f":"'Från 3L'!G307","v":0},{"$f":"VLOOKUP(A307,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D308","v":0},{"$f":"'Från 3L'!E308","v":0},{"$f":"'Från 3L'!G308","v":0},{"$f":"VLOOKUP(A308,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D309","v":0},{"$f":"'Från 3L'!E309","v":0},{"$f":"'Från 3L'!G309","v":0},{"$f":"VLOOKUP(A309,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D310","v":0},{"$f":"'Från 3L'!E310","v":0},{"$f":"'Från 3L'!G310","v":0},{"$f":"VLOOKUP(A310,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D311","v":0},{"$f":"'Från 3L'!E311","v":0},{"$f":"'Från 3L'!G311","v":0},{"$f":"VLOOKUP(A311,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D312","v":0},{"$f":"'Från 3L'!E312","v":0},{"$f":"'Från 3L'!G312","v":0},{"$f":"VLOOKUP(A312,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D313","v":0},{"$f":"'Från 3L'!E313","v":0},{"$f":"'Från 3L'!G313","v":0},{"$f":"VLOOKUP(A313,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D314","v":0},{"$f":"'Från 3L'!E314","v":0},{"$f":"'Från 3L'!G314","v":0},{"$f":"VLOOKUP(A314,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D315","v":0},{"$f":"'Från 3L'!E315","v":0},{"$f":"'Från 3L'!G315","v":0},{"$f":"VLOOKUP(A315,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D316","v":0},{"$f":"'Från 3L'!E316","v":0},{"$f":"'Från 3L'!G316","v":0},{"$f":"VLOOKUP(A316,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D317","v":0},{"$f":"'Från 3L'!E317","v":0},{"$f":"'Från 3L'!G317","v":0},{"$f":"VLOOKUP(A317,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D318","v":0},{"$f":"'Från 3L'!E318","v":0},{"$f":"'Från 3L'!G318","v":0},{"$f":"VLOOKUP(A318,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D319","v":0},{"$f":"'Från 3L'!E319","v":0},{"$f":"'Från 3L'!G319","v":0},{"$f":"VLOOKUP(A319,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D320","v":0},{"$f":"'Från 3L'!E320","v":0},{"$f":"'Från 3L'!G320","v":0},{"$f":"VLOOKUP(A320,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D321","v":0},{"$f":"'Från 3L'!E321","v":0},{"$f":"'Från 3L'!G321","v":0},{"$f":"VLOOKUP(A321,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D322","v":0},{"$f":"'Från 3L'!E322","v":0},{"$f":"'Från 3L'!G322","v":0},{"$f":"VLOOKUP(A322,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D323","v":0},{"$f":"'Från 3L'!E323","v":0},{"$f":"'Från 3L'!G323","v":0},{"$f":"VLOOKUP(A323,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D324","v":0},{"$f":"'Från 3L'!E324","v":0},{"$f":"'Från 3L'!G324","v":0},{"$f":"VLOOKUP(A324,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D325","v":0},{"$f":"'Från 3L'!E325","v":0},{"$f":"'Från 3L'!G325","v":0},{"$f":"VLOOKUP(A325,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D326","v":0},{"$f":"'Från 3L'!E326","v":0},{"$f":"'Från 3L'!G326","v":0},{"$f":"VLOOKUP(A326,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D327","v":0},{"$f":"'Från 3L'!E327","v":0},{"$f":"'Från 3L'!G327","v":0},{"$f":"VLOOKUP(A327,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D328","v":0},{"$f":"'Från 3L'!E328","v":0},{"$f":"'Från 3L'!G328","v":0},{"$f":"VLOOKUP(A328,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D329","v":0},{"$f":"'Från 3L'!E329","v":0},{"$f":"'Från 3L'!G329","v":0},{"$f":"VLOOKUP(A329,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D330","v":0},{"$f":"'Från 3L'!E330","v":0},{"$f":"'Från 3L'!G330","v":0},{"$f":"VLOOKUP(A330,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D331","v":0},{"$f":"'Från 3L'!E331","v":0},{"$f":"'Från 3L'!G331","v":0},{"$f":"VLOOKUP(A331,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D332","v":0},{"$f":"'Från 3L'!E332","v":0},{"$f":"'Från 3L'!G332","v":0},{"$f":"VLOOKUP(A332,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D333","v":0},{"$f":"'Från 3L'!E333","v":0},{"$f":"'Från 3L'!G333","v":0},{"$f":"VLOOKUP(A333,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D334","v":0},{"$f":"'Från 3L'!E334","v":0},{"$f":"'Från 3L'!G334","v":0},{"$f":"VLOOKUP(A334,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D335","v":0},{"$f":"'Från 3L'!E335","v":0},{"$f":"'Från 3L'!G335","v":0},{"$f":"VLOOKUP(A335,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D336","v":0},{"$f":"'Från 3L'!E336","v":0},{"$f":"'Från 3L'!G336","v":0},{"$f":"VLOOKUP(A336,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D337","v":0},{"$f":"'Från 3L'!E337","v":0},{"$f":"'Från 3L'!G337","v":0},{"$f":"VLOOKUP(A337,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D338","v":0},{"$f":"'Från 3L'!E338","v":0},{"$f":"'Från 3L'!G338","v":0},{"$f":"VLOOKUP(A338,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D339","v":0},{"$f":"'Från 3L'!E339","v":0},{"$f":"'Från 3L'!G339","v":0},{"$f":"VLOOKUP(A339,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D340","v":0},{"$f":"'Från 3L'!E340","v":0},{"$f":"'Från 3L'!G340","v":0},{"$f":"VLOOKUP(A340,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D341","v":0},{"$f":"'Från 3L'!E341","v":0},{"$f":"'Från 3L'!G341","v":0},{"$f":"VLOOKUP(A341,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D342","v":0},{"$f":"'Från 3L'!E342","v":0},{"$f":"'Från 3L'!G342","v":0},{"$f":"VLOOKUP(A342,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D343","v":0},{"$f":"'Från 3L'!E343","v":0},{"$f":"'Från 3L'!G343","v":0},{"$f":"VLOOKUP(A343,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D344","v":0},{"$f":"'Från 3L'!E344","v":0},{"$f":"'Från 3L'!G344","v":0},{"$f":"VLOOKUP(A344,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D345","v":0},{"$f":"'Från 3L'!E345","v":0},{"$f":"'Från 3L'!G345","v":0},{"$f":"VLOOKUP(A345,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D346","v":0},{"$f":"'Från 3L'!E346","v":0},{"$f":"'Från 3L'!G346","v":0},{"$f":"VLOOKUP(A346,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D347","v":0},{"$f":"'Från 3L'!E347","v":0},{"$f":"'Från 3L'!G347","v":0},{"$f":"VLOOKUP(A347,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D348","v":0},{"$f":"'Från 3L'!E348","v":0},{"$f":"'Från 3L'!G348","v":0},{"$f":"VLOOKUP(A348,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D349","v":0},{"$f":"'Från 3L'!E349","v":0},{"$f":"'Från 3L'!G349","v":0},{"$f":"VLOOKUP(A349,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D350","v":0},{"$f":"'Från 3L'!E350","v":0},{"$f":"'Från 3L'!G350","v":0},{"$f":"VLOOKUP(A350,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D351","v":0},{"$f":"'Från 3L'!E351","v":0},{"$f":"'Från 3L'!G351","v":0},{"$f":"VLOOKUP(A351,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D352","v":0},{"$f":"'Från 3L'!E352","v":0},{"$f":"'Från 3L'!G352","v":0},{"$f":"VLOOKUP(A352,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D353","v":0},{"$f":"'Från 3L'!E353","v":0},{"$f":"'Från 3L'!G353","v":0},{"$f":"VLOOKUP(A353,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D354","v":0},{"$f":"'Från 3L'!E354","v":0},{"$f":"'Från 3L'!G354","v":0},{"$f":"VLOOKUP(A354,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D355","v":0},{"$f":"'Från 3L'!E355","v":0},{"$f":"'Från 3L'!G355","v":0},{"$f":"VLOOKUP(A355,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D356","v":0},{"$f":"'Från 3L'!E356","v":0},{"$f":"'Från 3L'!G356","v":0},{"$f":"VLOOKUP(A356,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D357","v":0},{"$f":"'Från 3L'!E357","v":0},{"$f":"'Från 3L'!G357","v":0},{"$f":"VLOOKUP(A357,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D358","v":0},{"$f":"'Från 3L'!E358","v":0},{"$f":"'Från 3L'!G358","v":0},{"$f":"VLOOKUP(A358,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D359","v":0},{"$f":"'Från 3L'!E359","v":0},{"$f":"'Från 3L'!G359","v":0},{"$f":"VLOOKUP(A359,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D360","v":0},{"$f":"'Från 3L'!E360","v":0},{"$f":"'Från 3L'!G360","v":0},{"$f":"VLOOKUP(A360,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D361","v":0},{"$f":"'Från 3L'!E361","v":0},{"$f":"'Från 3L'!G361","v":0},{"$f":"VLOOKUP(A361,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D362","v":0},{"$f":"'Från 3L'!E362","v":0},{"$f":"'Från 3L'!G362","v":0},{"$f":"VLOOKUP(A362,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D363","v":0},{"$f":"'Från 3L'!E363","v":0},{"$f":"'Från 3L'!G363","v":0},{"$f":"VLOOKUP(A363,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D364","v":0},{"$f":"'Från 3L'!E364","v":0},{"$f":"'Från 3L'!G364","v":0},{"$f":"VLOOKUP(A364,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D365","v":0},{"$f":"'Från 3L'!E365","v":0},{"$f":"'Från 3L'!G365","v":0},{"$f":"VLOOKUP(A365,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D366","v":0},{"$f":"'Från 3L'!E366","v":0},{"$f":"'Från 3L'!G366","v":0},{"$f":"VLOOKUP(A366,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D367","v":0},{"$f":"'Från 3L'!E367","v":0},{"$f":"'Från 3L'!G367","v":0},{"$f":"VLOOKUP(A367,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D368","v":0},{"$f":"'Från 3L'!E368","v":0},{"$f":"'Från 3L'!G368","v":0},{"$f":"VLOOKUP(A368,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D369","v":0},{"$f":"'Från 3L'!E369","v":0},{"$f":"'Från 3L'!G369","v":0},{"$f":"VLOOKUP(A369,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D370","v":0},{"$f":"'Från 3L'!E370","v":0},{"$f":"'Från 3L'!G370","v":0},{"$f":"VLOOKUP(A370,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D371","v":0},{"$f":"'Från 3L'!E371","v":0},{"$f":"'Från 3L'!G371","v":0},{"$f":"VLOOKUP(A371,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D372","v":0},{"$f":"'Från 3L'!E372","v":0},{"$f":"'Från 3L'!G372","v":0},{"$f":"VLOOKUP(A372,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D373","v":0},{"$f":"'Från 3L'!E373","v":0},{"$f":"'Från 3L'!G373","v":0},{"$f":"VLOOKUP(A373,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D374","v":0},{"$f":"'Från 3L'!E374","v":0},{"$f":"'Från 3L'!G374","v":0},{"$f":"VLOOKUP(A374,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D375","v":0},{"$f":"'Från 3L'!E375","v":0},{"$f":"'Från 3L'!G375","v":0},{"$f":"VLOOKUP(A375,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D376","v":0},{"$f":"'Från 3L'!E376","v":0},{"$f":"'Från 3L'!G376","v":0},{"$f":"VLOOKUP(A376,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D377","v":0},{"$f":"'Från 3L'!E377","v":0},{"$f":"'Från 3L'!G377","v":0},{"$f":"VLOOKUP(A377,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D378","v":0},{"$f":"'Från 3L'!E378","v":0},{"$f":"'Från 3L'!G378","v":0},{"$f":"VLOOKUP(A378,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D379","v":0},{"$f":"'Från 3L'!E379","v":0},{"$f":"'Från 3L'!G379","v":0},{"$f":"VLOOKUP(A379,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D380","v":0},{"$f":"'Från 3L'!E380","v":0},{"$f":"'Från 3L'!G380","v":0},{"$f":"VLOOKUP(A380,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D381","v":0},{"$f":"'Från 3L'!E381","v":0},{"$f":"'Från 3L'!G381","v":0},{"$f":"VLOOKUP(A381,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D382","v":0},{"$f":"'Från 3L'!E382","v":0},{"$f":"'Från 3L'!G382","v":0},{"$f":"VLOOKUP(A382,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D383","v":0},{"$f":"'Från 3L'!E383","v":0},{"$f":"'Från 3L'!G383","v":0},{"$f":"VLOOKUP(A383,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D384","v":0},{"$f":"'Från 3L'!E384","v":0},{"$f":"'Från 3L'!G384","v":0},{"$f":"VLOOKUP(A384,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D385","v":0},{"$f":"'Från 3L'!E385","v":0},{"$f":"'Från 3L'!G385","v":0},{"$f":"VLOOKUP(A385,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D386","v":0},{"$f":"'Från 3L'!E386","v":0},{"$f":"'Från 3L'!G386","v":0},{"$f":"VLOOKUP(A386,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D387","v":0},{"$f":"'Från 3L'!E387","v":0},{"$f":"'Från 3L'!G387","v":0},{"$f":"VLOOKUP(A387,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D388","v":0},{"$f":"'Från 3L'!E388","v":0},{"$f":"'Från 3L'!G388","v":0},{"$f":"VLOOKUP(A388,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D389","v":0},{"$f":"'Från 3L'!E389","v":0},{"$f":"'Från 3L'!G389","v":0},{"$f":"VLOOKUP(A389,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D390","v":0},{"$f":"'Från 3L'!E390","v":0},{"$f":"'Från 3L'!G390","v":0},{"$f":"VLOOKUP(A390,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D391","v":0},{"$f":"'Från 3L'!E391","v":0},{"$f":"'Från 3L'!G391","v":0},{"$f":"VLOOKUP(A391,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D392","v":0},{"$f":"'Från 3L'!E392","v":0},{"$f":"'Från 3L'!G392","v":0},{"$f":"VLOOKUP(A392,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D393","v":0},{"$f":"'Från 3L'!E393","v":0},{"$f":"'Från 3L'!G393","v":0},{"$f":"VLOOKUP(A393,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D394","v":0},{"$f":"'Från 3L'!E394","v":0},{"$f":"'Från 3L'!G394","v":0},{"$f":"VLOOKUP(A394,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D395","v":0},{"$f":"'Från 3L'!E395","v":0},{"$f":"'Från 3L'!G395","v":0},{"$f":"VLOOKUP(A395,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D396","v":0},{"$f":"'Från 3L'!E396","v":0},{"$f":"'Från 3L'!G396","v":0},{"$f":"VLOOKUP(A396,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D397","v":0},{"$f":"'Från 3L'!E397","v":0},{"$f":"'Från 3L'!G397","v":0},{"$f":"VLOOKUP(A397,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D398","v":0},{"$f":"'Från 3L'!E398","v":0},{"$f":"'Från 3L'!G398","v":0},{"$f":"VLOOKUP(A398,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D399","v":0},{"$f":"'Från 3L'!E399","v":0},{"$f":"'Från 3L'!G399","v":0},{"$f":"VLOOKUP(A399,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D400","v":0},{"$f":"'Från 3L'!E400","v":0},{"$f":"'Från 3L'!G400","v":0},{"$f":"VLOOKUP(A400,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D401","v":0},{"$f":"'Från 3L'!E401","v":0},{"$f":"'Från 3L'!G401","v":0},{"$f":"VLOOKUP(A401,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D402","v":0},{"$f":"'Från 3L'!E402","v":0},{"$f":"'Från 3L'!G402","v":0},{"$f":"VLOOKUP(A402,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D403","v":0},{"$f":"'Från 3L'!E403","v":0},{"$f":"'Från 3L'!G403","v":0},{"$f":"VLOOKUP(A403,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D404","v":0},{"$f":"'Från 3L'!E404","v":0},{"$f":"'Från 3L'!G404","v":0},{"$f":"VLOOKUP(A404,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D405","v":0},{"$f":"'Från 3L'!E405","v":0},{"$f":"'Från 3L'!G405","v":0},{"$f":"VLOOKUP(A405,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D406","v":0},{"$f":"'Från 3L'!E406","v":0},{"$f":"'Från 3L'!G406","v":0},{"$f":"VLOOKUP(A406,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D407","v":0},{"$f":"'Från 3L'!E407","v":0},{"$f":"'Från 3L'!G407","v":0},{"$f":"VLOOKUP(A407,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D408","v":0},{"$f":"'Från 3L'!E408","v":0},{"$f":"'Från 3L'!G408","v":0},{"$f":"VLOOKUP(A408,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D409","v":0},{"$f":"'Från 3L'!E409","v":0},{"$f":"'Från 3L'!G409","v":0},{"$f":"VLOOKUP(A409,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D410","v":0},{"$f":"'Från 3L'!E410","v":0},{"$f":"'Från 3L'!G410","v":0},{"$f":"VLOOKUP(A410,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D411","v":0},{"$f":"'Från 3L'!E411","v":0},{"$f":"'Från 3L'!G411","v":0},{"$f":"VLOOKUP(A411,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D412","v":0},{"$f":"'Från 3L'!E412","v":0},{"$f":"'Från 3L'!G412","v":0},{"$f":"VLOOKUP(A412,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D413","v":0},{"$f":"'Från 3L'!E413","v":0},{"$f":"'Från 3L'!G413","v":0},{"$f":"VLOOKUP(A413,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D414","v":0},{"$f":"'Från 3L'!E414","v":0},{"$f":"'Från 3L'!G414","v":0},{"$f":"VLOOKUP(A414,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D415","v":0},{"$f":"'Från 3L'!E415","v":0},{"$f":"'Från 3L'!G415","v":0},{"$f":"VLOOKUP(A415,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D416","v":0},{"$f":"'Från 3L'!E416","v":0},{"$f":"'Från 3L'!G416","v":0},{"$f":"VLOOKUP(A416,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D417","v":0},{"$f":"'Från 3L'!E417","v":0},{"$f":"'Från 3L'!G417","v":0},{"$f":"VLOOKUP(A417,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D418","v":0},{"$f":"'Från 3L'!E418","v":0},{"$f":"'Från 3L'!G418","v":0},{"$f":"VLOOKUP(A418,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D419","v":0},{"$f":"'Från 3L'!E419","v":0},{"$f":"'Från 3L'!G419","v":0},{"$f":"VLOOKUP(A419,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D420","v":0},{"$f":"'Från 3L'!E420","v":0},{"$f":"'Från 3L'!G420","v":0},{"$f":"VLOOKUP(A420,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D421","v":0},{"$f":"'Från 3L'!E421","v":0},{"$f":"'Från 3L'!G421","v":0},{"$f":"VLOOKUP(A421,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D422","v":0},{"$f":"'Från 3L'!E422","v":0},{"$f":"'Från 3L'!G422","v":0},{"$f":"VLOOKUP(A422,budget!A:A,1,0)","v":{"$error":"#N/A"}}]
[{"$f":"'Från 3L'!D423","v":0},{"$f":"'Från 3L'!E423","v":0},{"$f":"'Från 3L'!G423","v":0},{"$f":"VLOOKUP(A423,budget!A:A,1,0)","v":{"$error":"#N/A"}}]