{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Ark1"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":0,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Ark1","index":0,"n_rows":32,"n_cols":37,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Inndata"]
[]
[]
[null,"Antall år"]
[null,"Avkastningskrav i %",null,{"$f":"C7/100","v":0}]
[null,null,{"$f":"C7/100","v":0},{"$f":"R12","v":0},null,{"$f":"F10","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"V10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C10","v":0},{"$f":"D10","v":0},{"$f":"F10","v":0},{"$f":"H10","v":0},{"$f":"J10","v":0},{"$f":"L10","v":0},{"$f":"N10","v":0},{"$f":"P10","v":0},{"$f":"R10","v":0},{"$f":"T10","v":0},{"$f":"V10","v":0}]
[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,{"$f":"C7/100","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA9+NPV(AA10,AB9:AK9)","v":0}]
[null,"Utdata"]
[]
[]
[]
[null,"Forventet nåverdi",{"$f":"AA9+NPV(AA10,AB9:AK9)","v":0}]
[null,"Internrente",{"$f":"IRR(AA9:AK9,AA10)","v":{"$error":"#NUM!"}}]
[]
[]
[]
[null,"avkast","nåverdi"]
[null,null,{"$f":"AA9+NPV(AA10,AB9:AK9)","v":0}]
[null,{"$f":"B26-0.01","v":-0.02},0]
[null,{"$f":"B27-0.01","v":-0.01},0]
[null,{"$f":"C8","v":0},0]
[null,{"$f":"B27+0.01","v":0.01},0]
[null,{"$f":"B28+0.01","v":0.02},0]
[null,0.03,0]
[null,0.04,0]
[null,0.05,0]