{"ok":true,"results":{"proveny_base":{"rows":[{"key":"mat","label":"Mat- og dagligvarer","v_se":4517,"price_ratio":1.2,"s":0.7,"tau":0.13,"v_no_hyp":3794.3,"proveny":493.3},{"key":"brus","label":"Mineralvann og brus","v_se":887,"price_ratio":1.8,"s":0.8,"tau":0.35,"v_no_hyp":1277.3,"proveny":447},{"key":"ol","label":"Øl og sider","v_se":622,"price_ratio":1.9,"s":0.75,"tau":0.47,"v_no_hyp":886.3,"proveny":416.6},{"key":"vin","label":"Vin og brennevin","v_se":739,"price_ratio":1.7,"s":0.7,"tau":0.62,"v_no_hyp":879.4,"proveny":545.2},{"key":"snus","label":"Snus","v_se":670,"price_ratio":2,"s":0.85,"tau":0.55,"v_no_hyp":1139,"proveny":626.5},{"key":"tobakk","label":"Sigaretter/tobakk","v_se":553,"price_ratio":1.9,"s":0.85,"tau":0.6,"v_no_hyp":893.1,"proveny":535.9},{"key":"godteri","label":"Sjokolade og godteri","v_se":537,"price_ratio":1.4,"s":0.75,"tau":0.28,"v_no_hyp":563.8,"proveny":157.9},{"key":"kosmetikk","label":"Kosmetikk/apotek/hygiene","v_se":210,"price_ratio":1.15,"s":0.5,"tau":0.2,"v_no_hyp":120.7,"proveny":24.1},{"key":"klar","label":"Klær og sko","v_se":458,"price_ratio":1.1,"s":0.4,"tau":0.2,"v_no_hyp":201.5,"proveny":40.3},{"key":"drivstoff","label":"Drivstoff","v_se":495,"price_ratio":1.25,"s":0.5,"tau":0.45,"v_no_hyp":309.4,"proveny":139.2},{"key":"andre_varer","label":"Andre varer","v_se":400,"price_ratio":1.15,"s":0.45,"tau":0.2,"v_no_hyp":207,"proveny":41.4},{"key":"kafe","label":"Kafe og restaurant","v_se":974,"price_ratio":1.1,"s":0.15,"tau":0.2,"v_no_hyp":160.7,"proveny":32.1},{"key":"andre_tjenester","label":"Andre tjenester","v_se":218,"price_ratio":1.05,"s":0.1,"tau":0.15,"v_no_hyp":22.9,"proveny":3.4}],"total":3503},"cs_base":{"rows":[{"key":"mat","label":"Mat- og dagligvarer","cs":677.5,"gap":0.2},{"key":"brus","label":"Mineralvann og brus","cs":532.2,"gap":0.8},{"key":"ol","label":"Øl og sider","cs":419.8,"gap":0.9},{"key":"vin","label":"Vin og brennevin","cs":388,"gap":0.7},{"key":"snus","label":"Snus","cs":502.5,"gap":1},{"key":"tobakk","label":"Sigaretter/tobakk","cs":373.3,"gap":0.9},{"key":"godteri","label":"Sjokolade og godteri","cs":161.1,"gap":0.4},{"key":"kosmetikk","label":"Kosmetikk/apotek/hygiene","cs":23.6,"gap":0.15},{"key":"klar","label":"Klær og sko","cs":34.4,"gap":0.1},{"key":"drivstoff","label":"Drivstoff","cs":92.8,"gap":0.25},{"key":"andre_varer","label":"Andre varer","cs":45,"gap":0.15},{"key":"kafe","label":"Kafe og restaurant","cs":73.1,"gap":0.1},{"key":"andre_tjenester","label":"Andre tjenester","cs":8.2,"gap":0.05}],"brutto":3331.5,"travel_cost":2005.6,"netto":1325.9,"phi":0.75,"net_cost_per_trip":400},"employment_base":{"detail":{"dagligvare":{"rev_mill":6521.8,"jobs_direct":1863},"alkohol":{"rev_mill":879.4,"jobs_direct":220},"tobakk_spes":{"rev_mill":2032.1,"jobs_direct":635},"detalj":{"rev_mill":838.6,"jobs_direct":280},"tjeneste":{"rev_mill":183.6,"jobs_direct":73}},"direct_jobs":3071,"multiplier":1.25,"total_jobs":3839,"fiscal_tax_mill":1343.7,"repatriated_rev_mill":10455.5},"proveny_low":{"rows":[{"key":"mat","label":"Mat- og dagligvarer","v_se":4517,"price_ratio":1.1,"s":0.5,"tau":0.12,"v_no_hyp":2484.4,"proveny":298.1},{"key":"brus","label":"Mineralvann og brus","v_se":887,"price_ratio":1.5,"s":0.65,"tau":0.28,"v_no_hyp":864.8,"proveny":242.2},{"key":"ol","label":"Øl og sider","v_se":622,"price_ratio":1.6,"s":0.55,"tau":0.4,"v_no_hyp":547.4,"proveny":218.9},{"key":"vin","label":"Vin og brennevin","v_se":739,"price_ratio":1.4,"s":0.5,"tau":0.52,"v_no_hyp":517.3,"proveny":269},{"key":"snus","label":"Snus","v_se":670,"price_ratio":1.7,"s":0.7,"tau":0.45,"v_no_hyp":797.3,"proveny":358.8},{"key":"tobakk","label":"Sigaretter/tobakk","v_se":553,"price_ratio":1.6,"s":0.7,"tau":0.5,"v_no_hyp":619.4,"proveny":309.7},{"key":"godteri","label":"Sjokolade og godteri","v_se":537,"price_ratio":1.2,"s":0.55,"tau":0.22,"v_no_hyp":354.4,"proveny":78},{"key":"kosmetikk","label":"Kosmetikk/apotek/hygiene","v_se":210,"price_ratio":1.05,"s":0.3,"tau":0.18,"v_no_hyp":66.1,"proveny":11.9},{"key":"klar","label":"Klær og sko","v_se":458,"price_ratio":1,"s":0.2,"tau":0.18,"v_no_hyp":91.6,"proveny":16.5},{"key":"drivstoff","label":"Drivstoff","v_se":495,"price_ratio":1.1,"s":0.3,"tau":0.35,"v_no_hyp":163.3,"proveny":57.2},{"key":"andre_varer","label":"Andre varer","v_se":400,"price_ratio":1.05,"s":0.25,"tau":0.15,"v_no_hyp":105,"proveny":15.8},{"key":"kafe","label":"Kafe og restaurant","v_se":974,"price_ratio":1,"s":0.05,"tau":0.15,"v_no_hyp":48.7,"proveny":7.3},{"key":"andre_tjenester","label":"Andre tjenester","v_se":218,"price_ratio":1,"s":0.05,"tau":0.1,"v_no_hyp":10.9,"proveny":1.1}],"total":1884.4},"cs_low":{"rows":[{"key":"mat","label":"Mat- og dagligvarer","cs":248.4,"gap":0.1},{"key":"brus","label":"Mineralvann og brus","cs":243.9,"gap":0.5},{"key":"ol","label":"Øl og sider","cs":205.3,"gap":0.6},{"key":"vin","label":"Vin og brennevin","cs":162.6,"gap":0.4},{"key":"snus","label":"Snus","cs":257.9,"gap":0.7},{"key":"tobakk","label":"Sigaretter/tobakk","cs":182.5,"gap":0.6},{"key":"godteri","label":"Sjokolade og godteri","cs":59.1,"gap":0.2},{"key":"kosmetikk","label":"Kosmetikk/apotek/hygiene","cs":5.8,"gap":0.05},{"key":"klar","label":"Klær og sko","cs":0,"gap":0},{"key":"drivstoff","label":"Drivstoff","cs":27.2,"gap":0.1},{"key":"andre_varer","label":"Andre varer","cs":11,"gap":0.05},{"key":"kafe","label":"Kafe og restaurant","cs":0,"gap":0},{"key":"andre_tjenester","label":"Andre tjenester","cs":0,"gap":0}],"brutto":1403.7,"travel_cost":3509.8,"netto":-2106.1,"phi":0.55,"net_cost_per_trip":700},"employment_low":{"detail":{"dagligvare":{"rev_mill":4251,"jobs_direct":1215},"alkohol":{"rev_mill":517.3,"jobs_direct":129},"tobakk_spes":{"rev_mill":1416.7,"jobs_direct":443},"detalj":{"rev_mill":426.1,"jobs_direct":142},"tjeneste":{"rev_mill":59.6,"jobs_direct":24}},"direct_jobs":1952,"multiplier":1.05,"total_jobs":2050,"fiscal_tax_mill":717.5,"repatriated_rev_mill":6670.6},"proveny_high":{"rows":[{"key":"mat","label":"Mat- og dagligvarer","v_se":4517,"price_ratio":1.35,"s":0.85,"tau":0.14,"v_no_hyp":5183.3,"proveny":725.7},{"key":"brus","label":"Mineralvann og brus","v_se":887,"price_ratio":2.2,"s":0.9,"tau":0.45,"v_no_hyp":1756.3,"proveny":790.3},{"key":"ol","label":"Øl og sider","v_se":622,"price_ratio":2.3,"s":0.9,"tau":0.55,"v_no_hyp":1287.5,"proveny":708.1},{"key":"vin","label":"Vin og brennevin","v_se":739,"price_ratio":2.1,"s":0.85,"tau":0.72,"v_no_hyp":1319.1,"proveny":949.8},{"key":"snus","label":"Snus","v_se":670,"price_ratio":2.4,"s":0.95,"tau":0.65,"v_no_hyp":1527.6,"proveny":992.9},{"key":"tobakk","label":"Sigaretter/tobakk","v_se":553,"price_ratio":2.3,"s":0.95,"tau":0.7,"v_no_hyp":1208.3,"proveny":845.8},{"key":"godteri","label":"Sjokolade og godteri","v_se":537,"price_ratio":1.7,"s":0.9,"tau":0.35,"v_no_hyp":821.6,"proveny":287.6},{"key":"kosmetikk","label":"Kosmetikk/apotek/hygiene","v_se":210,"price_ratio":1.3,"s":0.7,"tau":0.22,"v_no_hyp":191.1,"proveny":42},{"key":"klar","label":"Klær og sko","v_se":458,"price_ratio":1.25,"s":0.6,"tau":0.22,"v_no_hyp":343.5,"proveny":75.6},{"key":"drivstoff","label":"Drivstoff","v_se":495,"price_ratio":1.45,"s":0.7,"tau":0.55,"v_no_hyp":502.4,"proveny":276.3},{"key":"andre_varer","label":"Andre varer","v_se":400,"price_ratio":1.3,"s":0.65,"tau":0.25,"v_no_hyp":338,"proveny":84.5},{"key":"kafe","label":"Kafe og restaurant","v_se":974,"price_ratio":1.25,"s":0.3,"tau":0.25,"v_no_hyp":365.2,"proveny":91.3},{"key":"andre_tjenester","label":"Andre tjenester","v_se":218,"price_ratio":1.15,"s":0.2,"tau":0.2,"v_no_hyp":50.1,"proveny":10}],"total":5880},"cs_high":{"rows":[{"key":"mat","label":"Mat- og dagligvarer","cs":1422.9,"gap":0.35},{"key":"brus","label":"Mineralvann og brus","cs":958,"gap":1.2},{"key":"ol","label":"Øl og sider","cs":727.7,"gap":1.3},{"key":"vin","label":"Vin og brennevin","cs":731.6,"gap":1.1},{"key":"snus","label":"Snus","cs":844.2,"gap":1.4},{"key":"tobakk","label":"Sigaretter/tobakk","cs":647,"gap":1.3},{"key":"godteri","label":"Sjokolade og godteri","cs":338.3,"gap":0.7},{"key":"kosmetikk","label":"Kosmetikk/apotek/hygiene","cs":56.7,"gap":0.3},{"key":"klar","label":"Klær og sko","cs":103,"gap":0.25},{"key":"drivstoff","label":"Drivstoff","cs":200.5,"gap":0.45},{"key":"andre_varer","label":"Andre varer","cs":108,"gap":0.3},{"key":"kafe","label":"Kafe og restaurant","cs":219.2,"gap":0.25},{"key":"andre_tjenester","label":"Andre tjenester","cs":29.4,"gap":0.15}],"brutto":6386.5,"travel_cost":1002.8,"netto":5383.7,"phi":0.9,"net_cost_per_trip":200},"employment_high":{"detail":{"dagligvare":{"rev_mill":9048.7,"jobs_direct":2585},"alkohol":{"rev_mill":1319.1,"jobs_direct":330},"tobakk_spes":{"rev_mill":2735.9,"jobs_direct":855},"detalj":{"rev_mill":1375,"jobs_direct":458},"tjeneste":{"rev_mill":415.4,"jobs_direct":166}},"direct_jobs":4395,"multiplier":1.5,"total_jobs":6592,"fiscal_tax_mill":2307.2,"repatriated_rev_mill":14894.1},"menon":{"menon_original_jobs":12000,"menon_original_va_mill":7800,"menon_volume_ref_mill":15800,"naive_scaled_jobs_2025":8566,"naive_scaled_va_mill":5568.1,"weighted_s_base":0.637,"our_jobs_after_s":5454,"our_jobs_after_s_and_mult":3787,"note":"Menon 2017 for Virke; s≈1 and high mult assumed in original framing"},"netto_cba_base":{"fiscal":{"tapt_mva_saravgift":3503,"tapt_skatt_via_jobber":1343.7,"sum_statsfinansielt":4846.7},"welfare":{"netto_consumer_surplus":1325.9,"helse_unngatt_skade_ved_hoy_avgift":800,"miljo_bil":-400,"dwl_justering":-300},"interpretation":{"fiscal_loss_is_transfer":true,"net_national_rough":425.9,"note":"Fiscal loss ≠ social loss. Net social depends on weight of health vs consumer surplus."}},"scenarios":{"S0_baseline":{"2030":{"volume":11854,"proveny":3682,"cs_netto":1394,"jobs":4035},"2035":{"volume":12459,"proveny":3869,"cs_netto":1465,"jobs":4241}},"S1_avgiftskonvergens":{"2030":{"volume":9926,"proveny":2627,"cs_netto":928,"jobs":3609},"2035":{"volume":9429,"proveny":2452,"cs_netto":862,"jobs":3586}},"S2_storre_avgiftsgap":{"2030":{"volume":12803,"proveny":4028,"cs_netto":1565,"jobs":4146},"2035":{"volume":13456,"proveny":4204,"cs_netto":1618,"jobs":4146}},"S3_krone_svekkelse":{"2030":{"volume":10151,"proveny":2995,"cs_netto":1127,"jobs":3455},"2035":{"volume":9948,"proveny":2932,"cs_netto":1087,"jobs":3455}},"S4_strengere_kvoter":{"2030":{"volume":10633,"proveny":2872,"cs_netto":1034,"jobs":4146},"2035":{"volume":10314,"proveny":2802,"cs_netto":994,"jobs":4223}},"S5_strukturell":{"2030":{"volume":10151,"proveny":3223,"cs_netto":1167,"jobs":3647},"2035":{"volume":9587,"proveny":3083,"cs_netto":1087,"jobs":3532}}},"headline":{"year":2025,"ssb_total_mill":11279,"proveny_base_mill":3503,"proveny_low_mill":1884.4,"proveny_high_mill":5880,"cs_netto_base_mill":1325.9,"cs_netto_low_mill":-2106.1,"cs_netto_high_mill":5383.7,"jobs_base":3839,"jobs_low":2050,"jobs_high":6592,"repatriated_rev_base_mill":10455.5,"menon_naive_jobs_2025":8566,"menon_our_jobs":3787}}}