{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Overblik","Grafik","Etablering","Drift","Økonomi","Masse flow","Data omkn","Kørsel","Kalkule","Bi pris","Model 2","Bilag","Forrentning","Bank lån","Ark1","Biogas","Arealudnyttelse"],"not_rendered":{"charts":1,"images":16,"macros":1,"external_links":0,"defined_names":21,"comments":6,"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":"Overblik","index":0,"n_rows":54,"n_cols":8,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Protein produceret på saft fra kløvergræs"]
[]
[null,"Case 1: Etablering af et bioraffineringsanlæg samme med 4 gårde"]
[]
[null,"Denne model er beregnet til at danne sig et overblik over hvilke produkter"]
[null,"der kan produceres ved presning og raffinering af saft fra pirmært kløvergræs"]
[]
[null,"Modellen består af en række ark der hver især har sit investring  og produktins-"]
[null,"område."]
[null,"De blå ark er resultatark."]
[null,"De pink ark erinvestering/etabeling, drift og økonoisk rentabiletes beregninger"]
[null,"De tre grønne ark er basisoplysninger og beretninger der overføres til de tre pink ark"]
[null,"De røde ark indeholder kalkuer inden for græsafgrøden, biogasproduktion på biprodukterne og"]
[null,"forventede gødningsindhold i biproduktet benævnt brunsaft."]
[null,"Det røde ark \"Model\" er masseflow beregning der ligger til grund for hvor meget der "]
[null,"kan produceres af protein, presserest dvs græsresten samt vand og brunsaft fra "]
[null,"inddampningen af proteinmassen til en tør protein produkt."]
[null,"Det sidste røde ark er en samling af notater og analyser der ligger til grund for "]
[null,"massebalancen og  foderudnyttelsen af fiberfraktionen/presseresten."]
[]
[null,"Forudsætninger for en økologisk beregning "]
[null,"Udnyttelse af fiberfraktionen fra presning af græsset til kvægfoder hos "]
[null,"mælkeproducenterne i området (låne græsset til bioraffineringsanlægget)"]
[null,{"$f":"CONCATENATE(\"a) Økologisk græs pris på  \",Kalkule!D14,\" kr./FE.  b) Økologisk N er sat til  \",Kalkule!H135,\" kr./kg\")","v":"a) Økologisk græs pris på  1,27 kr./FE.  b) Økologisk N er sat til  6 kr./kg"}]
[null,"Indhente græs/kløvergræs i en radius på 20 km fra raffineringsanlægget"]
[null,"Brunsaften til f.eks. Ribe Biogas, Holsted Biogas eller udbringes direkte som gødning?"]
[null,"Arealgrundlag: Ca. 1000 hektar?"]
[]
[null,"Resultat oversigt vedr. år 1"]
[null,"Græs leverancer"]
[null,"Antal hektar der høstes",null,null,null,null,null,{"$f":"Drift!F5","v":500}]
[null,"Årlig græsmængde der er anvedet i produktionen, tons",null,null,null,null,null,{"$f":"'Masse flow'!C36","v":41500}]
[null,"Høstudbytter af græs pr. ha, tons",null,null,null,null,null,{"$f":"'Data omkn'!C156","v":83}]
[null,"Tørstofprocent i græsset, %",null,null,null,null,null,{"$f":"'Masse flow'!C8","v":0.18}]
[]
[null,"Produktion"]
[null,"Protein, tons",null,null,null,null,null,{"$f":"IF(Drift!$F$4,'Model 2'!U131,'Model 2'!U122)","v":16.639825953938981}]
[null,"Fibermængde efter presning, tons",null,null,null,null,null,{"$f":"IF(Drift!$F$4,'Model 2'!U132,'Model 2'!U123)","v":108}]
[null,"Vand, tons",null,null,null,null,null,{"$f":"IF(Drift!$F$4,'Model 2'!U133,'Model 2'!U124)","v":194.4}]
[null,"Brunsaft, tons",null,null,null,null,null,{"$f":"IF(Drift!$F$4,'Model 2'!U130,'Model 2'!U121)","v":931.42857142857133}]
[null,"Rest og tab i produktionen, tons",null,null,null,null,null,{"$f":"IF(Drift!$F$4,'Model 2'!U134,'Model 2'!U125)","v":40.960174046060956}]
[]
[null,"Økonomisk resultat"]
[null,"Årlig resultat, kr.",null,null,null,null,null,{"$f":"Drift!F11","v":9233962.5238449015}]
[null,"Salgspris på protein kr./kg",null,null,{"$f":"Drift!#REF!","v":{"$error":"#REF!"}},"samlede salg, kr.",null,{"$f":"Drift!F17+Drift!F18","v":2914698.737979094}]
[null,"Salg biprodukter, kr.",null,null,null,null,null,{"$f":"SUM(Drift!F19:F25)","v":13670657.558724999}]
[null,"Variable omkostninger, kr.",null,null,null,null,null,{"$f":"Drift!F27*-1","v":-6098268.7728591925}]
[null,"Faste omkostninger, kr.",null,null,null,null,null,{"$f":"Drift!F50*-1","v":-668125}]
[null,"Renteomkostninger, kr.",null,null,null,null,null,{"$f":"Drift!F60*-1","v":-585000}]
[]
[null,"Anlægsinvestering, kr.",null,null,null,null,null,{"$f":"Etablering!E6","v":15000000}]
[null,"Rentebærende gæld ultimo år 1, kr.",null,null,null,null,null,{"$f":"Økonomi!D41","v":-8205931.718779589}]
[null,"Rentebærende gæld ultimo år 2, kr.",null,null,null,null,null,{"$f":"Økonomi!E41","v":-5326002.4877727656}]

{"sheet":"Grafik","index":1,"n_rows":41,"n_cols":3,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Overblik!B2","v":"Protein produceret på saft fra kløvergræs"}]
[null,{"$f":"Overblik!B4","v":"Case 1: Etablering af et bioraffineringsanlæg samme med 4 gårde"}]
[]
[null,"Fiber -kage",{"$f":"IF(Drift!$F$4=2,'Model 2'!V132,'Model 2'!V123)","v":0.23893805309734517}]
[null,"Brundsaft",{"$f":"IF(Drift!$F$4=2,'Model 2'!V130,'Model 2'!V121)","v":0.3960176991150442}]
[null,"Protein",{"$f":"IF(Drift!$F$4=2,'Model 2'!V131,'Model 2'!V122)","v":1.043848478307792E-2}]
[null,"Vand",{"$f":"IF(Drift!$F$4=2,'Model 2'!V133,'Model 2'!V124)","v":0.11150442477876107}]
[null,"Tab",{"$f":"IF(Drift!$F$4=2,'Model 2'!V134,'Model 2'!V125)","v":0.24310133822577165}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Kilde: Ark \"Model\""]

{"sheet":"Etablering","index":2,"n_rows":62,"n_cols":25,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Projekt:",{"$f":"Overblik!B4","v":"Case 1: Etablering af et bioraffineringsanlæg samme med 4 gårde"}]
[null,"Anlægstype:","Bioraffinering af græs til proteinkoncentrat"]
[]
[null,"Anlægsinvestering","Vælg størrelse\n/antal","Enhedspris","Pris",null,null,null,null,null,"Basis værdier","Størrelse/antal","Enhedspris"]
[null,"Samlede anlægspris",null,null,15000000,null,"overskrevet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"til 3000 ha - nedskallere til 500 ha"]
[null,"Bygnings del",null,null,null,null,null,null,null,null,"Bygnings del"]
[null,"Grund (m2)",15000,250,{"$f":"C8*D8","v":3750000},null,null,null,null,null,"Grund (m2)",15000,250," kr./m2",null,"100*150 meter"]
[null,"Brovægt",1,150000,{"$f":"C9*D9","v":150000},null,null,null,null,null,"Brovægt",1,150000,"kr./stk."]
[null,"Gummiged- brugtpris",1,300000,300000,null,null,null,null,null,"Gummiged- brug pris",1,300000,"kr./stk.","jf"]
[null,"Bygning -hald, m2",1200,1000,1200000,null,null,null,null,null,"Bygning, m2",1200,1000,"kr./m2","Ribe anlægget Dangrøn Gredstedbro"]
[null,"Kontor/toilet/mandskabsrum/laboratorie, m2",200,10000,2000000,null,null,null,null,null,"Kontor/toilet/mandskabsrum/laboratorie, m2",200,10000,"kr./m2"]
[null,"Aflæsseareal / asfaltering / siloelementer, m2",7500,200,1500000,null,null,null,null,null,"Aflæsseareal / asfaltering / siloelementer, m2",{"$f":"$L$8/2","v":7500},200,"kr./m2","50% af grunden"]
[null,"Dosering / indfødning af græs",1,250000,250000,null,null,null,null,null,"Dosering / indfødning af græs",1,250000,"kr/stk."]
[null,"Afdrægning af plansilo, meter",1,300,300,null,null,null,null,null,"Afdrægning af plansilo, meter",1,300,"kr./meter"]
[]
[null,"Presning af græs",null,null,null,null,null,null,null,null,"Presning af græs"]
[null,"Skruepresser ",1,1500000,{"$f":"C18*D18","v":1500000},null,null,null,null,null,"Skruepresser, ",1,1500000,"kr./stk.","200.000 kr. til en der tager 2-2½ m3 pr. time- tilbud fra Stjernholm"]
[null,"Højtrykspresser",1,1200000,{"$f":"C19*D19","v":1200000},null,null,null,null,null,"Højtrykspresser",1,1200000,"kr./stk."]
[null,"Filtersi",1,20000,20000,null,null,null,null,null,"Filtersi",1,20000,"kr./stk."]
[null,"Grønsaftsiloer",3850,300,1155000,null,null,null,null,null,"Grønsaftsiloer",{"$f":"ROUNDUP('Masse flow'!$C$68,-1)*$Q$21","v":3900},300,"kr./m3",{"$f":"'Masse flow'!C68","v":772.8},"tons/dag ",5,"dags opbevaring- Assentoft silo glasemaljeret, isolering"]
[null,"Plansilo til fiberdelen/container ??",1,500,500,null,null,null,null,null,"Plansilo til fiberdelen",1,500,"kr./pr. styk","Container leje af disse 2 stk"]
[null,"Transportbånd til /fra skruepresser",1,25000,25000,null,null,null,null,null,"Transportbånd til /fra skruepresser",1,25000,"kr./stk."]
[]
[null,"Grønsaft centrifugering",null,null,null,null,null,null,null,null,"Grønsaft centrifugering"]
[null,"Trommesi",2,1500000,{"$f":"C26*D26","v":3000000},null,null,null,null,null,"Trommesi",2,1500000,"kr./stk."]
[null,"Decantercentrifuge",1,3000000,{"$f":"C27*D27","v":3000000},null,null,null,null,null,"Decantercentrifuge",1,3000000,"kr./stk."]
[null,"Pastasilo",1400,300,420000,null,null,null,null,null,"Pastasilo",{"$f":"ROUNDUP('Masse flow'!$C$71*$Q$28,-1)","v":2020},300,"kr./m3",{"$f":"'Masse flow'!C71","v":201.18302399999999},"tons/dag",10,"dags opbevaring før tørring"]
[null,"Brunsaftsilo",3120,300,936000,null,null,null,null,null,"Brunsaftsilo",{"$f":"ROUNDUP('Masse flow'!$C$72*$Q$29,-1)","v":2860},300,"kr./m3",{"$f":"'Masse flow'!C72","v":571.61697600000002},"tons pr. dag",5,"dags opbevaring Assentoft silo glasemaljeret, isolering"]
[]
[null,"Tørring",null,null,null,null,null,null,null,null,"Tørring"]
[null,"Tørreri af pasterdelen",1,5000000,{"$f":"C32*D32","v":5000000},null,null,null,null,null,"Tørreri af pasterdelen",1,5000000,"kr./enhed"]
[null,"Plastcontainere",100,500,{"$f":"C33*D33","v":50000},null,null,null,null,null,"Plastcontainere",100,500,"kr./m3"]
[null,"Vacumpakker",1,200000,200000,null,null,null,null,null,"Vacumpakker",1,200000,"kr.Stk"]
[null,"Varmeveksler",1,500000,{"$f":"C35*D35","v":500000},null,null,null,null,null,"Varmeveksler",1,500000,"kr./stk."]
[]
[null,"Udstyr til proces",null,null,null,null,null,null,null,null,"Udstyr til proces"]
[null,"Rør og pumper til saft",1,250000,{"$f":"C38*D38","v":250000},null,null,null,null,null,"Rør og pumper til saft",1,250000]
[null,"Varmeforsyning",1,100000,{"$f":"C39*D39","v":100000},null,null,null,null,null,"Varmeforsyning",1,100000,"kr./enhed"]
[null,"Elanlæg og styreskab",1,500000,500000,null,null,null,null,null,"Elanlæg og styreskab",1,500000,"kr./enhed"]
[null,"Gaffeltruck",1,200000,200000,null,null,null,null,null,"Gaffeltruck",1,200000,"kr./stk.",null,"Brugt pris på 8 tons truck"]
[]
[null,"Inventar",null,null,null,null,null,null,null,null,"Inventar"]
[null,"Inventar kontor og mandskabsrum",null,50000,{"$f":"D44","v":50000},null,null,null,null,null,"Inventar kontor og mandskabsrum",null,50000,"kr."]
[null,"Ustyr laboratorium",null,200000,{"$f":"D45","v":200000},null,null,null,null,null,"Ustyr laboratorium",null,200000,"kr."]
[null,"Værksted",null,500000,500000,null,null,null,null,null,"Værksted",null,500000,"kr."]
[null,"Sikkerhedsudstyr",null,200000,200000,null,null,null,null,null,"Sikkerhedsudstyr",null,200000,"kr."]
[]
[null,"Projektering",null,null,null,null,null,null,null,null,"Projektering"]
[null,"Rådgivning",null,300000,300000,null,null,null,null,null,"Rådgivning",null,300000,"kr."]
[null,"Kontrakter",null,150000,150000,null,null,null,null,null,"Kontrakter",null,150000,"kr."]
[null,"Miljøgodkendelser",null,80000,80000,null,null,null,null,null,"Miljøgodkendelser",null,80000,"kr.",null,"Eksisterende anlæg. Nyt anlæg ca 400.00,- kr."]
[null,"Byggerådgivning",null,250000,250000,null,null,null,null,null,"Byggerådgivning",null,250000,"kr."]
[null,"Finansieringsomkostninger",null,150000,150000,null,null,null,null,null,"Finansieringsomkostninger",null,150000,"kr."]
[null,"Tinglysning",null,500000,500000,null,null,null,null,null,"Tinglysning",null,500000,"kr."]
[]
[null,"Behandling af presset græs",null,null,null,null,null,null,null,null,"Behandling af presset græs"]
[null,"Wrapnings udstyr (presser og wrapper)",null,250000,250000,null,null,null,null,null,"Wapnings udstyr",null,250000,"kr."]
[null,"Pillepresser",null,3500000,3500000,null,null,null,null,null,"Pillepresser",null,3500000,"kr."]
[]
[]
[null,"Cip-rengøring af tanke dysser i tankene der renser tankene"]

{"sheet":"Drift","index":3,"n_rows":71,"n_cols":18,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Etablering!B2","v":"Projekt:"},{"$f":"Etablering!C2","v":"Case 1: Etablering af et bioraffineringsanlæg samme med 4 gårde"}]
[null,{"$f":"Etablering!B3","v":"Anlægstype:"},{"$f":"Etablering!C3","v":"Bioraffinering af græs til proteinkoncentrat"}]
[null,null,"Antal presninger enten 1 eller 2",null,null,1]
[null,"Udgifter og indtægter i drift",null,null,"ha",500]
[]
[]
[]
[]
[]
[null,"Årlig Resultat",null,null,null,{"$f":"F15-F27-F50-F60","v":9233962.5238449015}]
[]
[]
[null,null,"Mængder \n(kg/m3/stk)","Enhedspris",null,"Beløb",null,null,null,null,null,"Mængder \n(kg/m3/stk)","Enhedspris- basisoplysniner"]
[null,"Indtægter",null,null,null,{"$f":"SUM(F17:F25)","v":16585356.296704093}]
[]
[null,"Solgt protein- total produceret kg protein",{"$f":"'Masse flow'!$M$50","v":559443.13588850177},5.21,"kr/kg",{"$f":"C17*D17","v":2914698.737979094},null,null,null,null,null,{"$f":"'Masse flow'!$M$50","v":559443.13588850177},{"$f":"2.5/0.48","v":5.2083333333333339},"kr/kg"]
[null,"Solgt protein-pulver inddampet",null,null," kr/kg",{"$f":"C18*D17","v":0},null,null,null,null,null,null,null,"kr/kg"]
[null,null,{"$f":"'Masse flow'!$M$45","v":12805.655000000001},{"$f":"VLOOKUP($O$19,'Bi pris'!$A$4:$C$8,3)","v":347.375},"Kr/ton",{"$f":"C19*D19","v":4448364.4056250006},null,null,null,null,null,{"$f":"'Masse flow'!$M$45","v":12805.655000000001},{"$f":"VLOOKUP($O$19,'Bi pris'!$A$4:$C$8,3)","v":347.375},"Kr/ton",{"$f":"'Bi pris'!A4","v":1}]
[null,null,{"$f":"'Masse flow'!$M$45","v":12805.655000000001},{"$f":"VLOOKUP($O$20,'Bi pris'!$A$11:$C$15,3)","v":262.50121528340406},"kr/ton",3361500,null,null,null,null,null,{"$f":"'Masse flow'!$M$45","v":12805.655000000001},{"$f":"VLOOKUP($O$20,'Bi pris'!$A$11:$C$15,3)","v":262.50121528340406},"Kr/ton",{"$f":"'Bi pris'!A11","v":2}]
[null,null,{"$f":"'Masse flow'!$M$45","v":12805.655000000001},{"$f":"VLOOKUP($O$21,'Bi pris'!$A$18:$C$22,3)","v":262.50121528340406},null,3361500,null,null,null,null,null,{"$f":"'Masse flow'!$M$45","v":12805.655000000001},{"$f":"VLOOKUP($O$21,'Bi pris'!$A$18:$C$22,3)","v":262.50121528340406},"Kr/ton",{"$f":"'Bi pris'!A18","v":2}]
[null,null,{"$f":"'Masse flow'!$M$48","v":21180.45045},{"$f":"VLOOKUP($O$22,'Bi pris'!$A$29:$C$33,3)","v":102},"Kr/ton",2160405.9459000002,null,null,null,null,null,{"$f":"'Masse flow'!$M$48","v":21180.45045},{"$f":"VLOOKUP($O$22,'Bi pris'!$A$29:$C$33,3)","v":102},"Kr/ton",{"$f":"'Bi pris'!A29","v":1}]
[null,null,{"$f":"'Masse flow'!$M$48","v":21180.45045},{"$f":"VLOOKUP($O$23,'Bi pris'!$A$36:$C$40,3)","v":8},"Kr/ton",169443.6036,null,null,null,null,null,{"$f":"'Masse flow'!$M$48","v":21180.45045},{"$f":"VLOOKUP($O$23,'Bi pris'!$A$36:$C$40,3)","v":8},"Kr/ton",{"$f":"'Bi pris'!A36","v":2}]
[null,null,{"$f":"'Masse flow'!$M$48","v":21180.45045},{"$f":"VLOOKUP($O$24,'Bi pris'!$A$43:$C$47,3)","v":8},null,169443.6036,null,null,null,null,null,{"$f":"'Masse flow'!$M$48","v":21180.45045},{"$f":"VLOOKUP($O$24,'Bi pris'!$A$43:$C$47,3)","v":8},"Kr/ton",{"$f":"'Bi pris'!A43","v":2}]
[null,"Solgt knowhow",null,0,null,0,null,null,null,null,null,null,0,"kr"]
[]
[null,"Udgifter - variable",null,null,null,{"$f":"SUM(F29:F48)","v":6098268.7728591925},null,{"$f":"F27/'Masse flow'!D36","v":816.36797494768302}]
[]
[null,"Indkøbt græs",{"$f":"'Masse flow'!$C$36","v":41500},{"$f":"ROUNDUP(Kalkule!$K$37,0)","v":69},"kr./tons",{"$f":"C29*D29","v":2863500},null,null,null,null,null,{"$f":"'Masse flow'!$C$36","v":41500},{"$f":"ROUNDUP(Kalkule!$K$37,0)","v":69},"kr./tons",null,{"$f":"Kalkule!D14","v":1.27},"FE ","økologisk"]
[null,"Høst af græs",{"$f":"'Masse flow'!$C$7","v":500},{"$f":"ROUNDUP(Kalkule!$E$44,-1)*-1","v":540},"kr./ha",{"$f":"D30*C30","v":270000},null,null,null,null,null,{"$f":"'Masse flow'!$C$7","v":500},{"$f":"ROUNDUP(Kalkule!$E$44,-1)*-1","v":540},"kr./ha"]
[null,"Kørsel græs",{"$f":"$L$29","v":41500},8,"km i gns",{"$f":"IF(D31=0,0,IF(D31<=Kørsel!$F$34,Kørsel!$F$37,IF(Drift!D31<=Kørsel!$G$34,Kørsel!$G$37,IF(Drift!D31<=Kørsel!$H$34,Kørsel!$H$37,Kørsel!$I$37))))","v":896400},null,{"$f":"SUM(F29:F31)","v":4029900},{"$f":"H31/'Masse flow'!D36/1000","v":0.53947791164658632},null,null,{"$f":"$L$29","v":41500},8,"km i gns"]
[null,"Tørring af pasta- vand bortdampet",{"$f":"'Masse flow'!$M$46","v":4969.6996999999992},0,"kr./tons",{"$f":"D32*C32","v":0},null,null,null,null,null,{"$f":"'Masse flow'!$M$46","v":4969.6996999999992},{"$f":"'Data omkn'!$C$126/'Data omkn'!$C$121","v":35},"kr./tons vand","Omkostninger i forhold til vand der skal fjenes"]
[null,"Elforbrug (kWh) ved \npresning og dekanter",{"$f":"IF($F$4=2,'Data omkn'!$C$64+'Data omkn'!$C$75,'Data omkn'!$C$64)","v":370232.35294117639},{"$f":"'Data omkn'!$E$126","v":0.75},"kr./kWh",{"$f":"D33*C33","v":277674.26470588229},null,null,null,null,null,{"$f":"IF($F$4=2,'Data omkn'!$C$64+'Data omkn'!$C$75,'Data omkn'!$C$64)","v":370232.35294117639},{"$f":"'Data omkn'!$E$126","v":0.75},"kr./kWh"]
[null,"Gasforbrug (opvarm - grønsaft)",{"$f":"'Data omkn'!$C$83","v":85904.999999999985},{"$f":"'Data omkn'!$E$134","v":3.5},"kr./m3",300667.49999999994,null,null,null,null,null,{"$f":"'Data omkn'!$C$83","v":85904.999999999985},{"$f":"'Data omkn'!$E$134","v":3.5},"kr./m3 naturgas"]
[null,"Drivstof - gummiged",{"$f":"'Data omkn'!$C$90","v":7720.588235294118},8.5,"kr./liter",65625,null,null,null,null,null,{"$f":"'Data omkn'!$C$90","v":7720.588235294118},8.5,"kr./liter"]
[null,"Drifstof - gaffeltruck",{"$f":"'Data omkn'!$C$94","v":459.55882352941177},8.5,"kr./liter",3906.25,null,null,null,null,null,{"$f":"ROUND('Data omkn'!$C$94,0)","v":460},8.5,"kr./liter"]
[null,"Reparationer i alt",1,{"$f":"'Data omkn'!$C$115","v":755650.00000000012},"kr./år",755650.00000000012,null,null,null,null,null,1,{"$f":"'Data omkn'!$C$115","v":755650.00000000012},"kr./år"]
[null,"Emballage til protein",{"$f":"IF($F$18>0,C18/1000,$L$17/1000)","v":559.44313588850173},10,"kr./ton",5594.4313588850173,null,null,null,null,null,{"$f":"IF($F$18>0,C18/1000,$L$17/1000)","v":559.44313588850173},10,"kr./ton","Vacuumposer"]
[null,"Arbejdsløn - produktionenpr. Hold",2,250,"kr./time/mand",{"$f":"D39*C39*'Masse flow'!C28*'Data omkn'!D181+(C39*D39*40)","v":452000},null,null,null,null,null,2,250,"kr./time/mand","Driftsdage",{"$f":"'Masse flow'!C27","v":36.764705882352942},"plus oprydning for 2 personer 40 timer."]
[null,"Rettighedsgebyr",{"$f":"'Masse flow'!$M$50/1000","v":559.44313588850173},50,"kr./ton ",27972.156794425086,null,null,null,null,null,{"$f":"'Masse flow'!$M$50/1000","v":559.44313588850173},50,"kr./ton tørt koncentrat"]
[null,"Affaldsvand gebyr",{"$f":"ROUND(0.5*'Masse flow'!$M$46,0)","v":2485},0,"kr./m3",0,null,{"$f":"SUM(F32:F41)","v":1889089.6028591925},null,null,null,{"$f":"ROUND(0.5*'Masse flow'!$M$46,0)","v":2485},0,"kr/m3"]
[null,"Slutprodukter"]
[null,"Kørsel af presserest =fiber",{"$f":"'Masse flow'!$M$45","v":12805.655000000001},5,"km i gns",{"$f":"IF(D43=0,0,IF(D43<=Kørsel!$F$42,Kørsel!$F$45,IF(Drift!D43<=Kørsel!$G$42,Kørsel!$G$45,IF(Drift!D43<=Kørsel!$H$42,Kørsel!$H$45,Kørsel!$I$45))))/2","v":179279.16999999998},null,null,{"$f":"F43/C46/0.7","v":13.999999999999996},null,null,{"$f":"'Masse flow'!$M$45","v":12805.655000000001},5,"km i gns"]
[null,"Kørsel brunsaft",{"$f":"'Masse flow'!$M$48","v":21180.45045},0,"km i gns",{"$f":"IF(D44=0,0,IF(D44<=Kørsel!$F$4,Kørsel!$F$15,IF(D44<=Kørsel!$G$4,Kørsel!$G$15,IF(D44<=Kørsel!$H$4,Kørsel!$H$15,IF(D44<=Kørsel!$I$4,Kørsel!$I$15,IF(D44<=Kørsel!$J$4,Kørsel!$J$15,IF(D44<=Kørsel!$K$4,Kørsel!$K$15,IF(D44<=Kørsel!$L$4,Kørsel!$L$15,Kørsel!M15))))))))","v":0},null,null,null,null,null,{"$f":"'Masse flow'!$M$48","v":21180.45045},5,"km i gns"]
[null,"Kørsel af pasta til tørring",{"$f":"'Masse flow'!$M$47","v":7454.5495499999988},null,"km i gns",{"$f":"IF(D45=0,0,IF(D45<=Kørsel!$F$18,Kørsel!$F$29,IF(D45<=Kørsel!$G$18,Kørsel!$G$29,IF(D45<=Kørsel!$H$18,Kørsel!$H$29,IF(D45<=Kørsel!$I$18,Kørsel!$I$29,IF(D45<=Kørsel!$J$18,Kørsel!$J$29,IF(D45<=Kørsel!$K$18,Kørsel!$K$29,IF(D45<=Kørsel!$L$18,Kørsel!$L$29,IF(D45>Kørsel!L18,Kørsel!M29,0)))))))))","v":0},null,{"$f":"SUM(F43:F45)","v":179279.16999999998},null,null,null,{"$f":"'Masse flow'!$M$47","v":7454.5495499999988},null,"km i gns"]
[null,"Wrapning af presset græs",{"$f":"'Masse flow'!$M$45/0.7","v":18293.79285714286},0,"kr./styk",{"$f":"C46*D46","v":0},null,null,null,null,null,{"$f":"'Masse flow'!$M$45/0.7","v":18293.79285714286},70,"kr./styk","wapningsplast","700 kg baller",null,"150,- kr/700 balle ved fuld maskinpris"]
[null,"Tørring af presset græs- energi",{"$f":"'Data omkn'!$C$131","v":7657.8171428571459},null,"kr./tons",{"$f":"C47*D47","v":0},null,null,null,null,null,{"$f":"'Data omkn'!$C$131","v":7657.8171428571459},{"$f":"'Data omkn'!$C$136/'Data omkn'!$C$131","v":35}]
[null,"Presning til piller- energi",{"$f":"'Data omkn'!$C$142","v":580864.51080000005},null,"kr./kWh",{"$f":"C48*D48","v":0},null,{"$f":"SUM(F46:F48)","v":0},null,null,null,{"$f":"'Data omkn'!$C$142","v":580864.51080000005},{"$f":"'Data omkn'!$E$143","v":0.75},null,"energi til pillepresning"]
[null,null,null,null,null,null,null,{"$f":"SUM(H41:H48)","v":2068368.7728591925}]
[null,"Udgifter - faste",null,null,null,{"$f":"SUM(F52:F58)","v":668125}]
[]
[null,"offentlig skat - Ejendomsskat",{"$f":"Etablering!$E$8","v":3750000},3.5000000000000001E-3,null,{"$f":"C52*D52","v":13125},null,null,null,null,null,{"$f":"Etablering!$E$8","v":3750000},3.5000000000000001E-3,"% af grundværdi"]
[null,"Forsikring",null,100000,null,{"$f":"D53","v":100000},null,null,null,null,null,null,100000]
[null,"Løn - administration",1,350000,null,{"$f":"C54*D54","v":350000},null,null,null,null,null,1,350000,"kr./person/år","Driftsleder"]
[null,"Afskrivning = afdrag"]
[null,"Møder",null,25000,null,{"$f":"D56","v":25000},null,null,null,null,null,null,25000]
[null,"Revision",null,80000,null,{"$f":"D57","v":80000},null,null,null,null,null,null,80000]
[null,"leje af GSB",null,100000,null,{"$f":"D58","v":100000},null,null,null,null,null,null,100000]
[]
[null,"Finansiering pr. år",null,null,null,{"$f":"SUM(F61:F69)","v":585000}]
[null,"Realkreditfinansiering",{"$f":"Etablering!$E$6","v":15000000},0.6,{"$f":"D61*C61","v":9000000},null,null,null,null,null,null,{"$f":"Etablering!$E$6","v":15000000},0.6]
[null,"Rente inkl. administration, %",null,2.5000000000000001E-2,null,null,null,null,null,null,null,null,2.5000000000000001E-2]
[null,"Løbetid på lån, år",null,15,"år",null,null,null,null,null,null,null,15,"år"]
[null,"Rente på lån år 1, kr/år",null,null,null,{"$f":"E61*D62","v":225000}]
[]
[null,"Anden finansiering",{"$f":"C61","v":15000000},0.3,{"$f":"D66*C66","v":4500000},null,null,null,null,null,null,{"$f":"L61","v":15000000},0.3]
[null,{"$f":"B62","v":"Rente inkl. administration, %"},null,0.08,null,null,null,null,null,null,null,null,0.08]
[null,{"$f":"B63","v":"Løbetid på lån, år"},null,10,"år",null,null,null,null,null,null,null,10,"år"]
[null,"Rente på lån år 1, kr/år",null,null,null,{"$f":"E66*D67","v":360000}]
[]
[null,"Egenkapital/anparts indskud, kr.",{"$f":"C61","v":15000000},{"$f":"100%-D61-D66","v":0.10000000000000003},{"$f":"D71*C71","v":1500000.0000000005},null,null,null,null,null,null,{"$f":"L61","v":15000000},{"$f":"100%-M61-M66","v":0.10000000000000003}," af investering"]

{"sheet":"Økonomi","index":4,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Etablering!B2","v":"Projekt:"},{"$f":"Etablering!C2","v":"Case 1: Etablering af et bioraffineringsanlæg samme med 4 gårde"}]
[null,{"$f":"Etablering!B3","v":"Anlægstype:"},{"$f":"Etablering!C3","v":"Bioraffinering af græs til proteinkoncentrat"}]
[]
[null,"Rentabilitet og likviditet"]
[null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"Pastaproduktion, tons",null,{"$f":"ROUND(Drift!C17/1000,0)","v":559},{"$f":"D7","v":559},{"$f":"E7","v":559},559,559,559,559,559,559,559]
[null,"Proteinproduktion, tons",null,{"$f":"Drift!C18/1000","v":0},{"$f":"D8","v":0},{"$f":"E8","v":0},0,0,0,0,0,0,0]
[null,"Pasta pris kr./tons",null,{"$f":"Drift!D17","v":5.21},{"$f":"D9","v":5.21},5.21,5.21,5.21,5.21,5.21,5.21,5.21]
[null,"Protein pris kr./tons",null,{"$f":"Drift!D17*1000","v":5210},5210,{"$f":"E10","v":5210},5210,{"$f":"G10+(G10*$C$20)","v":5314.2},{"$f":"H10","v":5314.2},{"$f":"I10","v":5314.2},{"$f":"J10","v":5314.2},{"$f":"K10+(K10*$C$20)","v":5420.4839999999995},{"$f":"L10+(L10*$C$20)","v":5528.8936799999992}]
[null,"Biprodukter, fiber tons",null,{"$f":"Drift!C19","v":12805.655000000001},12805.655000000001,{"$f":"E11","v":12805.655000000001},12805.655000000001,12805.655000000001,12805.655000000001,12805.655000000001,12805.655000000001,12805.655000000001,12805.655000000001]
[null,"Pris på fiber kr/tons",null,{"$f":"Drift!D19","v":347.375},347.375,{"$f":"E12","v":347.375},{"$f":"F12","v":347.375},{"$f":"G12+(G12*$C$20)","v":354.32249999999999},{"$f":"H12","v":354.32249999999999},354.32249999999999,354.32249999999999,{"$f":"K12+(K12*$C$20)","v":361.40895},{"$f":"L12","v":361.40895}]
[null,"Biprodukter, fiber tons",null,{"$f":"Drift!C20","v":12805.655000000001},12805.655000000001,{"$f":"E13","v":12805.655000000001},{"$f":"F13","v":12805.655000000001},{"$f":"G13","v":12805.655000000001},{"$f":"H13","v":12805.655000000001},12805.655000000001,12805.655000000001,{"$f":"K13","v":12805.655000000001},{"$f":"L13","v":12805.655000000001}]
[null,"Pris på fiber kr/tons",null,{"$f":"Drift!D20","v":262.50121528340406},262.50121528340406,{"$f":"E14","v":262.50121528340406},262.50121528340406,{"$f":"G14+(G14*$C$20)","v":267.75123958907216},{"$f":"H14","v":267.75123958907216},{"$f":"I14","v":267.75123958907216},{"$f":"J14","v":267.75123958907216},{"$f":"K14+(K14*$C$20)","v":273.10626438085359},{"$f":"L14","v":273.10626438085359}]
[null,"Biprodukter, brunsaft, tons",null,{"$f":"Drift!C22","v":21180.45045},21180.45045,{"$f":"E15","v":21180.45045},21180.45045,21180.45045,21180.45045,21180.45045,21180.45045,21180.45045,21180.45045]
[null,"Pris på brunsaft, kr/tons",null,{"$f":"Drift!D22","v":102},102,102,102,{"$f":"G16+(G16*$C$20)","v":104.04},{"$f":"H16+(H16*$C$20)","v":106.1208},108.243216,110.40808032000001,112.61624192640001,114.868566764928]
[null,"Biprodukter, brunsaft, tons",null,{"$f":"Drift!C23","v":21180.45045},21180.45045,{"$f":"E17","v":21180.45045},{"$f":"F17","v":21180.45045},{"$f":"G17+(G17*$C$20)","v":21604.059459},{"$f":"H17+(H17*$C$20)","v":22036.14064818},{"$f":"I17+(I17*$C$20)","v":22476.863461143599},{"$f":"J17+(J17*$C$20)","v":22926.400730366469},{"$f":"K17+(K17*$C$20)","v":23384.9287449738},{"$f":"L17+(L17*$C$20)","v":23852.627319873278}]
[null,"Pris på brunsaft, kr/tons",null,{"$f":"Drift!D23","v":8},8,8,8,8.16,8.3231999999999999,8.4896639999999994,8.6594572799999998,8.8326464256000001,9.0092993541120006]
[]
[null,"Indeksering",0.02,null,null,null,null,0.02]
[null,null,null,{"$f":"CONCATENATE(\"% prod.af  \",D6)","v":"% prod.af  2017"},{"$f":"E6","v":2018},{"$f":"F6","v":2019},2020,2021,2022,2023,2024,2025,2026]
[null,"Bioraffineringsanlæg anlægspris, kr.",{"$f":"Etablering!E6*-1","v":-15000000},1]
[null,{"$f":"CONCATENATE(\"Renteudgifter realkreditlån,\",Drift!D63,\" år\")","v":"Renteudgifter realkreditlån,15 år"},{"$f":"Drift!D62","v":2.5000000000000001E-2},{"$f":"C39*$C$23","v":-225000},-136765.52864632648,-88766.708129546096,-40872.06799346902,6874.8060394401436,57521.601879027439,108814.44857162515,160754.13797348714,213341.09278673094,268965.16622677568]
[null,{"$f":"CONCATENATE(\"Forrentning af banklån,\",Drift!D68,\" år\")","v":"Forrentning af banklån,10 år"},{"$f":"Drift!D67","v":0.08},{"$f":"C40*$C$24","v":-360000},{"$f":"D40*$C$24","v":-218824.84583412239},-142026.73300727375,-65395.308789550429,10999.689663104229,92034.563006443903,174103.11771460023,257206.62075757943,341345.74845876946,430344.26596284105]
[]
[null,"Forrentning af anlæg = overskud af produktionen"]
[null,"Driftsomkostninger, variable",{"$f":"SUM(Drift!F29:F40)*-1","v":-5918989.6028591925},{"$f":"C27*D22","v":-5918989.6028591925},{"$f":"C27","v":-5918989.6028591925},{"$f":"E27+(E27*$C$20)","v":-6037369.3949163761},{"$f":"F27+(F27*$C$20)","v":-6158116.7828147039},{"$f":"G27+(G27*$H$20)","v":-6281279.1184709975},{"$f":"H27+(H27*$H$20)","v":-6406904.7008404173},-6535042.7948572254,-6665743.6507543698,-6799058.5237694569,-6935039.6942448458]
[null,"Driftsomkostninger, faste",{"$f":"SUM(Drift!F52:F58)*-1","v":-668125},{"$f":"C28*D22","v":-668125},{"$f":"C28","v":-668125},{"$f":"E28+(E28*$C$20)","v":-681487.5},{"$f":"F28+(F28*$C$20)","v":-695117.25},{"$f":"G28+(G28*$H$20)","v":-709019.59499999997},{"$f":"H28+(H28*$H$20)","v":-723199.98690000002},-737663.986638,-752417.26637076004,-767465.6116981752,-782814.92393213871]
[null,"Samlede udgifter",{"$f":"C27+C28","v":-6587114.6028591925},{"$f":"D27+D28","v":-6587114.6028591925},-6587114.6028591925,-6718856.8949163761,-6853234.0328147039,-6990298.7134709973,-7130104.6877404172,-7272706.7814952256,-7418160.9171251301,-7566524.1354676317,-7717854.6181769846]
[]
[null,"Salg af protein",{"$f":"Drift!F17+Drift!$F$18","v":2914698.737979094},{"$f":"C31*$D$22","v":2914698.737979094},{"$f":"(E8*E10)+(E7*E9)","v":2912.39},2912.39,2912.39,2912.39,2912.39,2912.39,2912.39,2912.39,0]
[null,"Salg af biprodukter fiber delen",{"$f":"SUM(Drift!F19:F20)","v":7809864.4056250006},{"$f":"C32*$D$22","v":7809864.4056250006},{"$f":"(E11*E12)+E13*E14","v":7809864.4056250006},7809864.4056250006,7809864.4056250006,7966061.6937375003,7966061.6937375003,7966061.6937375003,7966061.6937375003,8125382.9276122497,8125382.9276122497]
[null,"Salg af biprodukter brungsaft delen",{"$f":"Drift!$F$22+Drift!F23","v":2329849.5495000002},2329849.5495000002,{"$f":"(E15*E16)+E17*E18","v":2329849.5495000002},2329849.5495000002,2329849.5495000002,2379903.1900034398,2431097.551957292,2483461.0915956334,2537023.06220615,2591813.5392795312,2647863.446533883]
[null,"Andet salg",{"$f":"Drift!F25","v":0},0,{"$f":"D34","v":0},{"$f":"E34","v":0},0,0,0,0,0,0,0]
[null,"Samlede indtægter",{"$f":"SUM(C31:C33)","v":13054412.693104094},{"$f":"SUM(D31:D33)","v":13054412.693104094},10142626.345125001,10142626.345125001,10142626.345125001,10348877.27374094,10400071.635694792,10452435.175333133,10505997.145943649,10720108.856891781,10773246.374146134]
[]
[null,"Overskud unden afdrag på lån",null,{"$f":"D29+D35+D23+D24+D25","v":5882298.0902449014},3199921.3677853593,3192976.009071805,3183124.9355272776,3376453.0559724867,3419523.1128398469,3462645.9601241327,3505796.9875495858,3708271.5626696497,3754701.1881587659]
[]
[null,"Saldo rentebærende gæld realkredit",{"$f":"(Drift!E61)*-1","v":-9000000},{"$f":"IF(D37>0,D37*Drift!$D$61+Økonomi!C39,C39)","v":-5470621.1458530594},{"$f":"IF(E37>0,E37*Drift!$D$61+Økonomi!D39,D39)","v":-3550668.3251818437},{"$f":"IF(F37>0,F37*Drift!$D$61+Økonomi!E39,E39)","v":-1634882.7197387607},{"$f":"IF(G37>0,G37*Drift!$D$61+Økonomi!F39,F39)","v":274992.24157760572},{"$f":"IF(H37>0,H37*Drift!$D$61+Økonomi!G39,G39)","v":2300864.0751610976},{"$f":"IF(I37>0,I37*Drift!$D$61+Økonomi!H39,H39)","v":4352577.9428650057},{"$f":"IF(J37>0,J37*Drift!$D$61+Økonomi!I39,I39)","v":6430165.5189394858},{"$f":"IF(K37>0,K37*Drift!$D$61+Økonomi!J39,J39)","v":8533643.7114692368},{"$f":"IF(L37>0,L37*Drift!$D$61+Økonomi!K39,K39)","v":10758606.649071027},{"$f":"IF(M37>0,M37*Drift!$D$61+Økonomi!L39,L39)","v":13011427.361966286}]
[null,"Saldo rentebærende gæld banklån",{"$f":"Drift!E66*-1","v":-4500000},{"$f":"IF(D37>0,D37*Drift!$D$66+Økonomi!C40,C40+D37)","v":-2735310.5729265297},{"$f":"IF(E37>0,E37*Drift!$D$66+Økonomi!D40,D40+E37)","v":-1775334.1625909219},{"$f":"IF(F37>0,F37*Drift!$D$66+Økonomi!E40,E40+F37)","v":-817441.35986938037},{"$f":"IF(G37>0,G37*Drift!$D$66+Økonomi!F40,F40+G37)","v":137496.12078880286},{"$f":"IF(H37>0,H37*Drift!$D$66+Økonomi!G40,G40+H37)","v":1150432.0375805488},{"$f":"IF(I37>0,I37*Drift!$D$66+Økonomi!H40,H40+I37)","v":2176288.9714325028},{"$f":"IF(J37>0,J37*Drift!$D$66+Økonomi!I40,I40+J37)","v":3215082.7594697429},{"$f":"IF(K37>0,K37*Drift!$D$66+Økonomi!J40,J40+K37)","v":4266821.8557346184},{"$f":"IF(L37>0,L37*Drift!$D$66+Økonomi!K40,K40+L37)","v":5379303.3245355133},{"$f":"IF(M37>0,M37*Drift!$D$66+Økonomi!L40,L40+M37)","v":6505713.6809831429}]
[null,"Samlede rentebærende gæld",{"$f":"SUM(C39:C40)","v":-13500000},{"$f":"SUM(D39:D40)","v":-8205931.718779589},{"$f":"SUM(E39:E40)","v":-5326002.4877727656},-2452324.079608141,412488.36236640858,3451296.1127416464,6528866.9142975081,9645248.2784092277,12800465.567203855,16137909.97360654,19517141.042949431]
[]
[null,"Kontrol",null,{"$f":"Drift!F11","v":9233962.5238449015}]

{"sheet":"Masse flow","index":5,"n_rows":72,"n_cols":21,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"Etablering!B2","v":"Projekt:"},{"$f":"Etablering!C2","v":"Case 1: Etablering af et bioraffineringsanlæg samme med 4 gårde"}]
[null,{"$f":"Etablering!B3","v":"Anlægstype:"},{"$f":"Etablering!C3","v":"Bioraffinering af græs til proteinkoncentrat"}]
[]
[null,"Produktion af biomasse","Data fra \"Model2\"",null,null,null,null,null,"Data fra \"Model2\""]
[null,"Beregningsdata:","1. presn.","2. presn.",null,null,null,null,"1. presn.","2. presn."]
[null,"Leveringsareal (ha) i alt",500,null,null,null,null,null,{"$f":"Drift!F5","v":500}]
[null,"Tørstofprocent i græsset",0.18,0.18,null,null,null,null,{"$f":"'Model 2'!C13/100","v":0.18},{"$f":"'Model 2'!$C$13/100","v":0.18}]
[null,"Spild ved høst af grøn masse",0,null,null,null,null,null,0]
[null,"Spild ved presserest",0,null,null,null,null,null,0]
[null,"Andel saft % af total",0.69,null,null,null,null,null,{"$f":"'Model 2'!$I$33/100","v":0.69142857142857139},null,null,"I33"]
[null,"Andel fiber-rest % af total",0.30857000000000001,0.6,null,null,null,null,{"$f":"'Model 2'!$C$54/100","v":0.30857142857142861},{"$f":"'Model 2'!$C$122/100","v":0.6},null,"c54"]
[null,"Andel fiber-rest, TS %",0.34999999999999992,0.3,null,null,null,null,{"$f":"'Model 2'!$C$57/100","v":0.34999999999999992},{"$f":"'Model 2'!$O$100/100","v":0.3},null,"c57"]
[null,"Andel grøn saft, TS %",0.1,null,null,null,null,null,{"$f":"'Model 2'!$I$36/100","v":0.1041322314049587},null,null,"I36"]
[null,"Andel af vådvægt til protein-pasta",0.26033000000000001,0.5,null,null,null,null,{"$f":"'Model 2'!$O$33/100","v":0.26033057851239672},{"$f":"'Model 2'!$O$99/100","v":0.5},null,"O33"]
[null,"Andel protein-pasta TS %",7.4899999999999994E-2,5.2654474377496374E-2,null,null,null,null,{"$f":"'Model 2'!$U$46/100","v":7.4891986062717769E-2},{"$f":"'Model 2'!$U$111/100","v":4.3878728647913652E-2},null,"U46"]
[]
[null,"Antal slæt pr. år",3,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,"Data fra  \"Data omkn.\""]
[null,"Høstareal max (ha) pr. dag",40.799999999999997,null,null,null,null,null,{"$f":"'Data omkn'!$D$177","v":40.799999999999997}]
[null,"Udbytte gennem/ ha- tons/ha",27.666666666666668,null,null,null,null,null,{"$f":"'Data omkn'!$C$157","v":27.666666666666668}]
[null,"Tons TS pr. ha i gennemsnit",4.9800000000000004,null,null,null,null,null,{"$f":"'Data omkn'!$E$157/1000","v":4.9800000000000004}]
[null,"Antal arbejdsdage pr. seson",12.254901960784313,null,null,null,null,null,{"$f":"'Data omkn'!$F$168","v":12.254901960784313}]
[null,"Leveringshastighed (tons FM/time)",85.6,null,null,null,null,null,{"$f":"'Data omkn'!$D$175","v":85.6}]
[null,"Leveret grønt pr. dag (tons FM)",{"$f":"ROUND(C20*C21,-1)","v":1130}]
[null,"Pressetid pr. dag (timer)fabrik",{"$f":"CEILING(C25/C24,2)","v":14},"Timer",null,null,45,{"$f":"G26*30%","v":13.5},{"$f":"H26*0.85*1000","v":11475}]
[null,"Driftsdage pr. år",{"$f":"C23*C18","v":36.764705882352942},"dage"]
[null,"Driftstid pr. dag",24,"timer"]
[]
[]
[null,null,"1 presning",null,null,null,null,null,"2 presning- højtrykpresser"]
[null,"Masseflow pr. år","i Tons","i Tons",null,null,null,null,"i Tons","i Tons","i Tons",null,null,null,null,null,null,"Fra artikel xx"]
[null,null,"FM","TS","%","TS %","kg FE",null,"FM","TS","Vand","TS %","Produkt \ntons","Produkter \nTS-tons",null,null,null,"%","Frisk","Pressekage","Brunsaft"]
[null,"Leveret grønt (tons)/år",{"$f":"C7*'Data omkn'!C155","v":41500},{"$f":"C34*C8","v":7470},null,{"$f":"D34/C34","v":0.18},{"$f":"D34*'Data omkn'!$C$149*1000","v":5751900.0000000009},null,{"$f":"J34/D8","v":24899.884722222221},{"$f":"D39","v":4481.9792499999994},{"$f":"I34-J34","v":20417.905472222221},null,null,null,null,null,null,"TS",18.7,35.6,4.4000000000000004]
[null,"Spild ",{"$f":"C34*$E$35","v":0},{"$f":"D34*$E$35","v":0},{"$f":"C9","v":0},null,{"$f":"D35*'Data omkn'!$C$149","v":0},null,null,null,null,null,null,null,null,null,null,"VS",17,33.799999999999997,3.3]
[null,"Til presning",{"$f":"C34-C35","v":41500},{"$f":"D34-D35","v":7470},null,null,{"$f":"(D36*'Data omkn'!$C$149)*1000","v":5751900.0000000009}]
[]
[null,"Andel grønsaft",{"$f":"C36*E38","v":28634.999999999996},{"$f":"C38*C14","v":2863.5},{"$f":"C11","v":0.69},{"$f":"D38/C38","v":0.10000000000000002},null,null,{"$f":"I34-I39","v":20417.905472222221},{"$f":"J34-J39","v":1792.7916999999998},null,{"$f":"J38/I38","v":8.7804878048780483E-2}]
[null,"Andel presse-rest = fiber del",{"$f":"C36*$E$39","v":12805.655000000001},{"$f":"C39*C13","v":4481.9792499999994},{"$f":"C12","v":0.30857000000000001},{"$f":"D39/C39","v":0.34999999999999992},null,null,{"$f":"J39/D12","v":4481.9792499999994},{"$f":"J34*D12","v":2689.1875499999996},null,{"$f":"J39/I39","v":0.6}]
[]
[null,"Spild - grønsaft ",{"$f":"ROUND(C38*E41,0)","v":0},{"$f":"ROUND(D38*E41,0)","v":0},{"$f":"E35","v":0}]
[null,"Spild - presserest =fiber del",{"$f":"ROUND(C39*$E$42,0)","v":0},{"$f":"ROUND(D39*$E$42,0)","v":0},{"$f":"C10","v":0}]
[null,null,null,null,null,null,"Vand-tons"]
[null,"Grønsaft produceret",{"$f":"C38-C41","v":28634.999999999996},{"$f":"D38-D41","v":2863.5},null,null,{"$f":"C44-D44","v":25771.499999999996},null,{"$f":"I38","v":20417.905472222221},{"$f":"J38","v":1792.7916999999998},{"$f":"K34-K45","v":18625.113772222219},null,{"$f":"IF(Drift!F4=2,'Masse flow'!I44,'Masse flow'!C44)","v":28634.999999999996},{"$f":"IF(Drift!F4=2,'Masse flow'!J44,'Masse flow'!D44)","v":2863.5}]
[null,"Presserest (fiber) produceret",{"$f":"C39-C42","v":12805.655000000001},{"$f":"D39-D42","v":4481.9792499999994},null,null,null,null,{"$f":"I39","v":4481.9792499999994},{"$f":"J39","v":2689.1875499999996},{"$f":"I45-J45","v":1792.7916999999998},null,{"$f":"IF(Drift!$F$4=2,'Masse flow'!I45,'Masse flow'!C45)","v":12805.655000000001},{"$f":"IF(Drift!$F$4=2,'Masse flow'!J45,'Masse flow'!D45)","v":4481.9792499999994},"Presse- kage til rest"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Drift!$F$4=2,'Masse flow'!K47+G47,'Masse flow'!G47)","v":4969.6996999999992},null,"Vand fra proteinproduktion"]
[null,"Andel protein-pasta",{"$f":"C44*E47","v":7454.5495499999988},{"$f":"C47*F47","v":2236.3648649999996},{"$f":"C15","v":0.26033000000000001},0.3,{"$f":"C47-D47/0.9","v":4969.6996999999992},null,{"$f":"J47/D13","v":2987.9861666666666},{"$f":"J44*D15","v":896.39584999999988},{"$f":"I47-J47/0.9","v":1991.9907777777778},null,{"$f":"IF(Drift!$F$4=2,'Masse flow'!I47+C47,'Masse flow'!C47)","v":7454.5495499999988},{"$f":"IF(Drift!$F$4=2,'Masse flow'!J47+D47,'Masse flow'!D47)","v":2236.3648649999996},"Protein paster"]
[null,"Andel brunsaft",{"$f":"C44*E48","v":21180.45045},{"$f":"D44-D47","v":627.13513500000045},{"$f":"1-E47","v":0.73967000000000005},{"$f":"D48/C48","v":2.9609150026363128E-2},{"$f":"G44-G47","v":20801.800299999995},null,{"$f":"I44-I47","v":17429.919305555555},{"$f":"J44-J47","v":896.39584999999988},{"$f":"K44-K47","v":16633.122994444442},null,{"$f":"IF(Drift!$F$4=2,('Masse flow'!I48+C48),'Masse flow'!C48)","v":21180.45045},{"$f":"IF(Drift!$F$4=2,('Masse flow'!J48+D48),'Masse flow'!D48)","v":627.13513500000045},"brunsaft"]
[null,"Protein kg TS",{"$f":"'Model 2'!U35","v":36},null,null,null,null,null,{"$f":"'Model 2'!U100","v":21.6},null,null,null,{"$f":"IF(Drift!$F$4=2,('Masse flow'!I49+C49),'Masse flow'!C49)","v":36}]
[null,"Kg rent protein",{"$f":"'Model 2'!U44*C34","v":559443.13588850177},{"$f":"C16","v":7.4899999999999994E-2},null,null,null,null,{"$f":"'Model 2'!U109*C34","v":131109.64119996605},{"$f":"D16","v":5.2654474377496374E-2},null,null,{"$f":"IF(Drift!$F$4=2,('Masse flow'!I50+C50),'Masse flow'!C50)","v":559443.13588850177},null,"Ren protein kg"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Model 2'!F79*C36/1000","v":12094.285714285712},"Ekstra vand tilsat ved 2 presning"]
[]
[]
[null,"Masseflow pr. dag",{"$f":"C32","v":"i Tons"},{"$f":"D32","v":"i Tons"},null,null,"Ton pr."]
[null,null,{"$f":"C33","v":"FM"},{"$f":"D33","v":"TS"},"%","TS %","time"]
[null,"Leveret grønt (tons)",{"$f":"'Data omkn'!D178","v":1120},{"$f":"C58*F58","v":201.6},null,{"$f":"F34","v":0.18}]
[null,"Spild",{"$f":"C58*E59","v":0},{"$f":"D58*E59","v":0},{"$f":"E35","v":0}]
[null,"Til presning",{"$f":"C58-C59","v":1120},{"$f":"D58-D59","v":201.6}]
[]
[null,"Andel saft",{"$f":"C60*E62","v":772.8},{"$f":"C62*F62","v":77.280000000000015},{"$f":"E38","v":0.69},{"$f":"F38","v":0.10000000000000002},{"$f":"C62/C26","v":55.199999999999996}]
[null,"Andel presse-rest",{"$f":"C60*E63","v":345.59840000000003},{"$f":"C63*F63","v":120.95943999999999},{"$f":"E39","v":0.30857000000000001},{"$f":"F39","v":0.34999999999999992},{"$f":"C63/C26","v":24.685600000000001}]
[]
[null,"Spild - saft ",{"$f":"C62*E65","v":0},{"$f":"D62*E65","v":0},{"$f":"E41","v":0}]
[null,"Spild - presserest ",{"$f":"C63*E66","v":0},{"$f":"D63*E66","v":0},{"$f":"E42","v":0}]
[]
[null,{"$f":"B44","v":"Grønsaft produceret"},{"$f":"C62-C65","v":772.8},{"$f":"D62-D65","v":77.280000000000015}]
[null,{"$f":"B45","v":"Presserest (fiber) produceret"},{"$f":"C63-C66","v":345.59840000000003},{"$f":"D63-D66","v":120.95943999999999}]
[]
[null,"Andel protein-pasta",{"$f":"C68*E71","v":201.18302399999999},{"$f":"C71*F71","v":60.354907199999992},{"$f":"E47","v":0.26033000000000001},{"$f":"F47","v":0.3}]
[null,"Andel brunsaft",{"$f":"C68*E72","v":571.61697600000002},{"$f":"D68-12","v":65.280000000000015},{"$f":"E48","v":0.73967000000000005},{"$f":"D72/C72","v":0.11420234657271623}]

{"sheet":"Data omkn","index":6,"n_rows":202,"n_cols":19,"rows_kept":202,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'Masse flow'!B2","v":"Projekt:"},{"$f":"Etablering!C2","v":"Case 1: Etablering af et bioraffineringsanlæg samme med 4 gårde"}]
[null,{"$f":"'Masse flow'!B3","v":"Anlægstype:"},{"$f":"Etablering!C3","v":"Bioraffinering af græs til proteinkoncentrat"}]
[]
[null,null,null,2]
[]
[null,"DB-beregning Mark- Niels Tvedegaard"]
[null,"ER ikke gennemregnet",null,null,null,null,null,null,null,null,"For 2017 er der beregnet følgende vejledende interne grovfoderpriser:"]
[null,"Høstmængde",null,{"$f":"C156","v":83},"tons friks masse",null,null,null,null,null,"Konventionel produktion: Majs 101, græsensilage 125 og afgræsning 83 øre pr. FEN. Den gen-nemsnitlige interne pris er beregnet til 113 øre pr. FEN."]
[null,"Indtægter",null,null,null,null,null,"kr/FM",null,null,"Økologisk produktion: Majs 137, græsensilage 154 og afgræsning 85 øre pr. FEN. Den gennem-snitlige interne pris er beregnet til 149 øre pr. FEN."]
[null,"Salg af grønt på roden",null,{"$f":"Kalkule!D14","v":1.27},"kr/FE*",{"$f":"D156*D11","v":14609.825999999999},null,{"$f":"F11/C156/1000","v":0.17602199999999998}]
[null,"Forfrugtsværdi** Niels Tvedegaard",null,null,null,2000]
[null,"N-værdi afgasset gødning",null,null,"?"]
[null,"Indtægter i alt ",null,null,null,{"$f":"SUM(F11:F13)","v":16609.826000000001}]
[]
[null,"Udgifter","kg/gang","kr"]
[null,"Såsæd-græs- 2 år",0.5,1040,null,{"$f":"C17*D17","v":520}]
[null,"Såning og tromling",0.5,400,null,{"$f":"C18*D18","v":200}]
[null,"Høst (skårl. + snitn)*",3,{"$f":"(1400+1200+1200)","v":3800},null,{"$f":"D19/D166*C19","v":5588.2352941176468}]
[null,"Køb af husdyrgødning, fosfor",38,12,null,{"$f":"C20*D20","v":456}]
[null,"Køb af husdyrgødning, kalium",257,6,null,{"$f":"C21*D21","v":1542}]
[null,"Udbringning gødning",null,140,null,920]
[null,"Plast til ensilering",null,null,null,0]
[null,"Transport  afgasset gødning",null,null,null,1286.4179670329668]
[]
[null,"Udgifter i alt ",null,null,null,{"$f":"SUM(F17:F24)","v":10512.653261150614}]
[]
[null,"DB pr. ha",null,null,null,{"$f":"F14-F26","v":6097.1727388493873}]
[]
[null,"*Vejledende grovfoderpriser for 2017"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Drift!F20","v":3361500}]
[null,"DB-Biogas- pressekage og brungsaft",null,null,null,null,null,"Bånlev giver 1 kr / FE",null,{"$f":"Kalkule!B228*Kalkule!B224*'Masse flow'!C7/'Masse flow'!C39","v":262.50121528340406},"kr/tons pressekage",null,"foder ved 1 presning",null,"Salgspris contro produktionsværdi på ",null,null,null,{"$f":"Kalkule!B96*Kalkule!B224*'Data omkn'!C39*'Masse flow'!C7","v":4437179.9999999991}]
[null,null,null,null,null,null,null,null,null,{"$f":"J32*(1-0.25)*1","v":196.87591146255306},null,null,"foder ved 2 presninger skønnet"]
[null,"Tons pressekage = fiber",{"$f":"(IF(Drift!$F$4=2,'Model 2'!$W$132,'Model 2'!$W$123))*'Masse flow'!C36/1000","v":4482},{"$f":"IF(Drift!$F$4=2,'Model 2'!$U$132,'Model 2'!$U$123)*'Masse flow'!C36/1000","v":12805.714285714288},"tons TS og tons FM",null,null,null,null,{"$f":"ROUND(Kalkule!E249,0)","v":102},null,null,"brunsaft biogas"]
[null,"Tons brunsaft",{"$f":"IF(Drift!$F$4=2,'Model 2'!$W$130,'Model 2'!$W$121)*'Masse flow'!C36/1000","v":1494},{"$f":"IF(Drift!$F$4=2,'Model 2'!$U$130,'Model 2'!$U$121)*'Masse flow'!C36/1000","v":21224.28571428571},"tons TS og tons FM",null,null,null,null,{"$f":"ROUND(Kalkule!E249,0)","v":102},null,null,"brunsaft biogas"]
[null,"Indtægter",null,null,null,"kr.",null,"Båndlev: Omkostninger 100 kr/tons indkøbt biomasse"]
[null,"Kage - Salg af biogas, m3 metan 98%",{"$f":"IF(Drift!$F$4=2,Kalkule!B107,Kalkule!B74)*'Masse flow'!C36","v":1109295},0.6,null,{"$f":"C37*C39","v":4437180}]
[null,"Saft - Salg af biogas, m3 metan 98%",{"$f":"IF(Drift!$F$4=2,Kalkule!H107,Kalkule!H74)*'Masse flow'!C36","v":542322},0.75,null,{"$f":"C38*C39","v":2169288}]
[null,"Metanpris",4,"kr./m3 CH4-98%"]
[null,"Indtægter i alt ",null,null,null,{"$f":"SUM(F36:F38)","v":6606468}]
[]
[null,"Udgifter"]
[null,"Indkøb af presserest",{"$f":"IF(Drift!$F$4=2,'Data omkn'!J33,'Data omkn'!J32)","v":262.50121528340406},{"$f":"D34","v":12805.714285714288},"Tons FM",{"$f":"C43*D43","v":3361515.5625720494}]
[null,"Indkøb af restvæske brunsaft",{"$f":"IF(Drift!$F$4=2,'Data omkn'!J35,'Data omkn'!J34)","v":102},{"$f":"D35","v":21224.28571428571},"Tons FM",{"$f":"C44*D44","v":2164877.1428571423}]
[null,"Hentning af (Transport) presserest",{"$f":"C34","v":4482},10,"km",{"$f":"IF(D45=0,0,IF(D45<=Kørsel!F42,Kørsel!F45,IF(D45<=Kørsel!G42,Kørsel!G45,IF(D45<=Kørsel!H42,Kørsel!H45,Kørsel!I45))))","v":537837.50999999989}]
[null,"Hentning af (Transport) restvæske brunsaft",{"$f":"D35","v":21224.28571428571},10,"km",{"$f":"IF(D46=0,0,IF(D46<=Kørsel!F4,Kørsel!F15,IF(D46<=Kørsel!G4,Kørsel!G15,IF(D46<=Kørsel!H4,Kørsel!H15,Kørsel!I15))))","v":402428.55855000002}]
[null,"Håndteringsudgift for presserest",{"$f":"D34","v":12805.714285714288},80,"kr/ton",{"$f":"C47*D47","v":1024457.1428571431}]
[null,"Håndteringsudgift for brunsaft",{"$f":"C46","v":21224.28571428571},60,"kr/ton",{"$f":"C48*D48","v":1273457.1428571427}]
[]
[null,"Udgifter i alt",null,null,null,{"$f":"SUM(F43:F49)","v":8764573.059693478}]
[]
[null,"DB-Biogas",0,null,null,{"$f":"F40-F50","v":-2158105.059693478}]
[]
[]
[null,"Elforbrug ved 1 presning"]
[]
[null,"Skruepresse",2,"kWh/ ton frisk græs"]
[null,"Decanter centrifugering",10,"kWh/ ton saft"]
[null,"Diverse",1,"kWh/time"]
[]
[null,"Saftpresning (trin 1)",{"$f":"C57*Drift!C29","v":83000},"kWh",{"$f":"Drift!C29","v":41500},"ton FM"]
[null,"Pasta-fremstilling v/ centrifugering",{"$f":"C58*'Masse flow'!C44","v":286349.99999999994},"kWh",{"$f":"'Masse flow'!C44","v":28634.999999999996},"Ton FM"]
[null,"Øvrigt el-forbrug",{"$f":"C59*'Masse flow'!C27*'Masse flow'!C28","v":882.35294117647061},"kWh",{"$f":"'Masse flow'!C27*'Masse flow'!C28","v":882.35294117647061},"timer"]
[null,"Elforbrug i alt",{"$f":"SUM(C61:C63)","v":370232.35294117639},"kWh"]
[]
[null,"Elforbrug ved 2 presninger"]
[]
[null,"Højtrykpresser",4,"kWh/ tons pressekage"]
[null,"Centrifugering",10,"kWh /tons saft"]
[null,"Diverse",1,"kWh/time"]
[]
[null,"Saftpresning (trin 2)",{"$f":"E72*C68","v":99600},"kWh",{"$f":"ROUND('Masse flow'!I34,0)","v":24900},"tons vand + pressekage \nfra 1 presning"]
[null,"Pasta fremstilling",{"$f":"E73*C69","v":204180},"kWh",{"$f":"ROUND('Masse flow'!I38,0)","v":20418},"tons pressesaft"]
[null,"Diverse",{"$f":"C70*E74","v":882.35294117647061},"kWh",{"$f":"'Masse flow'!C27*'Masse flow'!C28","v":882.35294117647061},"timer"]
[null,"Elforbrug i alt ved 2 presning",{"$f":"SUM(C72:C74)","v":304662.35294117645},"kWh"]
[]
[]
[null,"Opvarming af grønsaft"]
[null,"Grønsaft mængde efter presning",{"$f":"IF(Drift!F4=2,'Masse flow'!I44+'Masse flow'!C44,'Masse flow'!C44)","v":28634.999999999996},"Ton FM"]
[null,"Opvarmning grønsaft",{"$f":"E80*C79","v":859049.99999999988},"kWh",30,"kWh/ton"]
[]
[]
[null,"Gasforbrug i alt",{"$f":"SUM(C80:C81)/E83","v":85904.999999999985},"m3",10,"kWh/m3 natur"]
[]
[]
[null,"Dieselforbrug"]
[]
[null,"Gummiged",15,"liter/time",{"$f":"'Masse flow'!C27","v":36.764705882352942},"dage"]
[null,"Driftstid pr. år",{"$f":"'Masse flow'!C27*'Masse flow'!C26","v":514.70588235294122},"timer",{"$f":"'Masse flow'!C26","v":14},"timer"]
[null,"Liter/år",{"$f":"C88*C89","v":7720.588235294118},"liter/år"]
[]
[null,"Gaffeltruck",2.5,"liter/time",null,null,null,"http://www.still.dk/1518+M5a5b90ecdad.0.0.html"]
[null,"Arbejdstid pr. dag",5,"timer"]
[null,"Liter pr år",{"$f":"C92*C93*'Masse flow'!C27","v":459.55882352941177},"liter",{"$f":"'Masse flow'!C27","v":36.764705882352942},"dage"]
[]
[]
[null,"Reparationer"]
[]
[null,"Skruepressere",7.0000000000000007E-2,"af anskaffelsespris"]
[null,"Højtrykspresser",7.0000000000000007E-2,"af anskaffelsespris"]
[null,"Decanter",7.0000000000000007E-2,"af anskaffelsespris"]
[null,"Læsse-maskiner",7.0000000000000007E-2,"af anskaffelsespris"]
[null,"Bånd og pumper",7.0000000000000007E-2,"af anskaffelsespris"]
[null,"Diverse",0.02,"af anskaffelsespris"]
[]
[null,null,"Kr/år"]
[null,"Skruepressere",{"$f":"Etablering!E18*'Data omkn'!C99","v":105000.00000000001}]
[null,"Højtrykspresser",{"$f":"Etablering!E19*'Data omkn'!C100","v":84000.000000000015}]
[null,"Decanter",{"$f":"Etablering!E27*'Data omkn'!C101","v":210000.00000000003}]
[null,"Læsse-maskiner",{"$f":"(Etablering!E10+Etablering!E41)*'Data omkn'!C102","v":35000}]
[null,"Bånd og pumper",{"$f":"(Etablering!E14+Etablering!E20+Etablering!E23+Etablering!E38)*C103","v":38150}]
[null,"waper",{"$f":"Etablering!D58*'Data omkn'!$C$103","v":17500}]
[null,"pillepresser",{"$f":"Etablering!D59*'Data omkn'!$C$103","v":245000.00000000003}]
[null,"Diverse",{"$f":"(Etablering!E9+Etablering!E39+Etablering!E39+Etablering!E40+Etablering!E45)*C104","v":21000}]
[null,"Reparation  i alt",{"$f":"SUM(C107:C114)","v":755650.00000000012}]
[]
[]
[]
[null,"Tørring af pasta ved gas"]
[]
[null,"Vand tørret væk",{"$f":"'Masse flow'!M46","v":4969.6996999999992},"tons"]
[null,"Energiforbrug",null,null,100,"kWh / ton vand fordampet"]
[null,"Energiforbrug i alt",{"$f":"C121*E122","v":496969.96999999991},"kWh"]
[null,"Gaspris",{"$f":"C123/E125","v":49696.996999999988},"m3",3.5,"kr/m3",null,null,"Naturgaspris leveret"]
[null,"Gasforbrug",null,null,{"$f":"E83","v":10},"kWh/m3 natur"]
[null,"Pris i alt, kr.",{"$f":"C123/E125*E124","v":173939.48949999997},{"$f":"C123*E126","v":372727.47749999992},0.75," kr/kWh"]
[]
[]
[null,"Tørring afgræs til piller",null,null,null,null,null,null,"Presning af piller: 120 kWh/1000 kg grønpiller eksempel 100 tons giver 32 tons piller se model fra Torben Hansen"]
[null,null,null,null,"1. presning","2 presning"]
[null,"Vand tørret væk",{"$f":"IF(Drift!F4=2,'Data omkn'!F131,'Data omkn'!E131)","v":7657.8171428571459},"tons",{"$f":"'Model 2'!C72*0.92*'Masse flow'!C36/1000","v":7657.8171428571459},{"$f":"'Model 2'!C137*0.92*'Masse flow'!C36/1000","v":1649.3760000000002}," vand i græsset",null,"92% TS i piller"]
[null,"Energiforbrug",null,null,100,"kWh / ton vand fordampet",null,null,null,"Dangrøn energirapport 2011"]
[null,"Energiforbrug i alt",{"$f":"C131*E132","v":765781.71428571455},"kWh"]
[null,"Gaspris",null,null,3.5,"kr/m3"]
[null,"Gasforbrug",{"$f":"C133/E135","v":76578.171428571455},"m3",{"$f":"E83","v":10},"kWh/m3 natur"]
[null,"Pris i alt",{"$f":"C133/E135*E134","v":268023.60000000009},"kr."]
[]
[]
[null,"Presning af græs til piller"]
[null,"Energiforbrug",120,"kWh/ tons tørret græs fiber",{"$f":"'Masse flow'!M45*'Masse flow'!F39*(1+0.08)","v":4840.5375899999999},"tons piller"]
[null,"Mængde græs",{"$f":"E140","v":4840.5375899999999},"tons"]
[null,"Samlede energiforbrug",{"$f":"C141*C140","v":580864.51080000005},"kWh"]
[null,null,{"$f":"C142*E143","v":435648.38310000004},"kr.",0.75,"kr/kWh"]
[]
[]
[null,"Kløvergræs beregningsgrundlag"]
[]
[null,"Tørstof",{"$f":"'Masse flow'!C8","v":0.18}]
[null,"FE/Tørstof",0.77,null,null,"NFE- fodertabel","kløvergræs ",null,"ændres normalvis ikke"]
[]
[null,"Udbytte","Friskvægt \nt/ha","FE","kg TS"]
[null,"1 slæt",32,{"$f":"$C$148*$C$149*C152*1000","v":4435.2},{"$f":"C152*$C$148*1000","v":5760},null,"500 ha"]
[null,"2 slæt",27,{"$f":"$C$148*$C$149*C153*1000","v":3742.2},{"$f":"C153*$C$148*1000","v":4859.9999999999991},null,"500 ha"]
[null,"3 slæt",24,3326.4,4320,null,"500 ha"]
[null,"I alt",{"$f":"SUM(C152:C154)","v":83},{"$f":"SUM(D152:D154)","v":11503.8},14940]
[null,{"$f":"CONCATENATE(\"ved  \",'Masse flow'!C9*100,\"  % tab\")","v":"ved  0  % tab"},{"$f":"IF('Masse flow'!C9=0,'Data omkn'!C155,C155*'Masse flow'!C9)","v":83},{"$f":"C156*C148*C149*1000","v":11503.8},{"$f":"C156*C148*1000","v":14940}]
[null,"I gennemsnit",{"$f":"AVERAGEA(C152:C154)","v":27.666666666666668},{"$f":"AVERAGEA(D152:D154)","v":3834.6},4980]
[]
[]
[null,"Høst af græs pr. time"]
[]
[null,"Slåning, opsamling"]
[null,"Bredde skårlægger",null,2,"m",null,null,16,"En multigrees -hel ny"]
[null,"Arbejdshastighed",null,12,"km/t",null,null,8]
[null,"Effektivitet",null,0.85,null,null,null,50]
[null,"Kapacitet pr time",null,{"$f":"D163*D164*D165/10","v":2.04},"ha"]
[null,"Antal slæt pr år",null,3,null,null,null,3]
[null,"Friskvægt 1 slæt",null,{"$f":"$D$166*C152","v":65.28},"tons pr time",{"$f":"D180/D166/D176","v":12.254901960784313}]
[null,"Friskvægt 2. slæt",null,{"$f":"$D$166*C153","v":55.08},"tons pr time"]
[null,"Friskvægt 3. slæt",null,48.96,"tons pr time"]
[]
[null,"Gennemsnit",null,{"$f":"FLOOR(AVERAGEA(D168:D170),1)","v":56},"tons pr time"]
[]
[]
[null,"Leveringshastighed (tons FM/time)",null,85.6,null,null,null,85.6]
[null,"Høsttimer pr. dag",null,20,"timer",null,null,20]
[null,"Ha pr. dag",null,{"$f":"D166*D176","v":40.799999999999997},"ha"]
[null,"Tons pr. dag",null,{"$f":"ROUND(D176*D172,-1)","v":1120},"tons"]
[]
[null,null,null,{"$f":"'Masse flow'!C7","v":500},"ha"]
[null,"Arbejdsdage pr. total høst areal",null,{"$f":"ROUND(D180/'Data omkn'!D177,0)*3","v":36},"dage"]
[]
[null,"Produktion pr. time"]
[null,"Leverance fra mark",null,null,"Grønsaft/time","Presserest/time"]
[null,"Friskvægt 1 slæt",{"$f":"D168","v":65.28},"tons pr time",{"$f":"C185*'Masse flow'!$E$38","v":45.043199999999999},{"$f":"C185*'Masse flow'!$E$39","v":20.1434496}]
[null,"Friskvægt 2. slæt",{"$f":"D169","v":55.08},"tons pr time",{"$f":"C186*'Masse flow'!$E$38","v":38.005199999999995},{"$f":"C186*'Masse flow'!$E$39","v":16.996035599999999}]
[null,"Friskvægt 3. slæt",48.96,"tons pr time",{"$f":"C187*'Masse flow'!$E$38","v":33.782399999999996},{"$f":"C187*'Masse flow'!$E$39","v":15.107587200000001}]
[null,"Gennemsnit",{"$f":"SUM(C185:C187)","v":169.32},null,{"$f":"AVERAGEA(E185:E187)","v":38.943599999999996},{"$f":"AVERAGEA(F185:F187)","v":17.415690799999997}]
[]
[]
[null,null,"Brunsaft/ha","Presserest/ha","Pressesaft/ha"]
[null,"  1. slæt",{"$f":"E192*'Masse flow'!$E$48","v":16.3319136},{"$f":"C152*'Masse flow'!$E$39","v":9.8742400000000004},{"$f":"'Masse flow'!$E$38*'Data omkn'!C152","v":22.08},"tons"]
[null,"  2. slæt",{"$f":"E193*'Masse flow'!$E$48","v":13.780052100000001},{"$f":"C153*'Masse flow'!$E$39","v":8.3313900000000007},{"$f":"'Masse flow'!$E$38*'Data omkn'!C153","v":18.63},"tons"]
[null,"  3. slæt",{"$f":"E194*'Masse flow'!$E$48","v":12.2489352},{"$f":"C154*'Masse flow'!$E$39","v":7.4056800000000003},{"$f":"'Masse flow'!$E$38*'Data omkn'!C154","v":16.559999999999999},"tons"]
[null,"I alt",{"$f":"SUM(C192:C194)","v":42.360900899999997},{"$f":"SUM(D192:D194)","v":25.61131},{"$f":"SUM(E192:E194)","v":57.269999999999996},"tons"]
[]
[]
[]
[]
[]
[]
[null,"Silokapacitet i forhold til produktionsmasse"]

{"sheet":"Kørsel","index":7,"n_rows":45,"n_cols":15,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Grafik!C3","v":0}]
[]
["eksempler",null,null,null,null,"km","km","km","km","km","km","km","km"]
["Transport af brunsaft til Ribe biogas",null,null,null,"Lastbil",5,10,20,25,30,40,50,60]
["Timepris for lastbil / tankvogn / blokvogn",750,"kr/time",null,null,{"$f":"$B$5","v":750},{"$f":"$B$5","v":750},750,750,750,750,750,750]
["Transporthastighed for lastbiler",52,"km/time",null,null,{"$f":"$B$6","v":52},{"$f":"$B$6","v":52},52,52,52,52,52,52]
["Afstand fra bioraf til biogas",0,"km",null,null,{"$f":"F4","v":5},{"$f":"G4","v":10},20,25,30,40,50,60]
["Kapacitet tankvogn",35,"t/ læs",null,null,{"$f":"$B$8","v":35},{"$f":"$B$8","v":35},35,35,35,35,35,35]
["Læsning",0.25,"time",null,null,{"$f":"$B$9","v":0.25},{"$f":"$B$9","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25]
["Transporttid, tur-retur",{"$f":"B7/B6*2","v":0},"time",null,null,{"$f":"F7/F6*2","v":0.19230769230769232},0.38461538461538464,0.76923076923076927,0.96153846153846156,1.1538461538461537,1.5384615384615385,1.9230769230769231,2.3076923076923075]
["Aflæsning",0.25,"time",null,null,{"$f":"$B$11","v":0.25},{"$f":"$B$11","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25]
["Transport pr læs",null,"time",null,null,{"$f":"SUM(F9:F11)","v":0.69230769230769229},0.88461538461538458,1.2692307692307692,1.4615384615384617,1.6538461538461537,2.0384615384615383,2.4230769230769234,2.8076923076923075]
["Transport, kr pr tons",null,null,null,null,{"$f":"ROUND(F12/F8*F5,0)","v":15},{"$f":"ROUND(G12/G8*G5,0)","v":19},27,31,35,44,52,60]
["Tons brunsaft",null,null,null,null,{"$f":"'Masse flow'!$M$48","v":21180.45045},{"$f":"F14","v":21180.45045},{"$f":"G14","v":21180.45045},21180.45045,21180.45045,21180.45045,21180.45045,21180.45045]
["Kr. i alt",null,null,null,null,{"$f":"F13*F14","v":317706.75675},{"$f":"G13*G14","v":402428.55855000002},571872.16214999999,656593.96395,741315.76575000002,931939.81980000006,1101383.4234,1270827.027]
[]
[null,null,null,null,null,"km","km","km","km","km","km","km","km"]
["Transport af pasta til Egtved",null,null,null,"Lastbil",5,10,20,25,30,40,50,60]
["Timepris for lastbil / tankvogn / blokvogn",750,"kr/time",null,null,{"$f":"$B$19","v":750},{"$f":"$B$19","v":750},750,750,750,750,750,750]
["Transporthastighed for lastbiler",52,"km/time",null,null,{"$f":"$B$20","v":52},{"$f":"$B$20","v":52},52,52,52,52,52,52]
["Afstand fra bioraf til virksomhed",10,"km",null,null,{"$f":"F18","v":5},{"$f":"G18","v":10},20,25,30,40,50,60]
["Kapacitet tankvogn",35,"t/ læs",null,null,{"$f":"$B$22","v":35},{"$f":"$B$22","v":35},35,35,35,35,35,35]
["Læsning",0.25,"time",null,null,{"$f":"$B$23","v":0.25},{"$f":"$B$23","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25]
["Transporttid, tur-retur",{"$f":"B21/B20*2","v":0.38461538461538464},"time",null,null,{"$f":"F21/F20*2","v":0.19230769230769232},{"$f":"G21/G20*2","v":0.38461538461538464},0.76923076923076927,0.96153846153846156,1.1538461538461537,1.5384615384615385,1.9230769230769231,2.3076923076923075]
["Aflæsning- rengøring og podning",0.5,"time",null,null,{"$f":"$B$25","v":0.5},{"$f":"$B$25","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5]
["Transport pr læs",null,"time",null,null,{"$f":"SUM(F23:F25)","v":0.94230769230769229},{"$f":"SUM(G23:G25)","v":1.1346153846153846},1.5192307692307692,1.7115384615384617,1.9038461538461537,2.2884615384615383,2.6730769230769234,3.0576923076923075]
["Transport, kr pr tons",null,null,null,null,{"$f":"F26/F22*F19","v":20.19230769230769},24.31318681318681,32.554945054945051,36.675824175824182,40.796703296703292,49.038461538461533,57.280219780219788,65.521978021978015]
["Tons pasta",null,null,null,null,{"$f":"'Masse flow'!$M$47","v":7454.5495499999988},{"$f":"'Masse flow'!$M$47","v":7454.5495499999988},{"$f":"'Masse flow'!$M$47","v":7454.5495499999988},{"$f":"'Masse flow'!$M$47","v":7454.5495499999988},{"$f":"'Masse flow'!$M$47","v":7454.5495499999988},{"$f":"'Masse flow'!$M$47","v":7454.5495499999988},{"$f":"'Masse flow'!$M$47","v":7454.5495499999988},{"$f":"'Masse flow'!$M$47","v":7454.5495499999988}]
["kr. I alt",null,null,null,null,{"$f":"F27*F28","v":150524.5582211538},{"$f":"G27*G28","v":181243.85581730763},242682.45100961532,273401.74860576924,304121.04620192299,365559.64139423065,426998.23658653843,488436.83177884604]
[]
[]
[]
["Kørsel af græs fra marken til fabrik",null,null,null,null,{"$f":"F3","v":"km"},{"$f":"G3","v":"km"},"km","km","km","km","km","km"]
["Data fra DME",null,null,null,"Lastbil",{"$f":"F4","v":5},{"$f":"G4","v":10},20,25,30,40,50,60]
["Kr/ton TS ",null,null,null,null,{"$f":"0.08*1000","v":80},120,{"$f":"0.15*1000","v":150},{"$f":"0.17*1000","v":170},{"$f":"0.197*1000","v":197},210,220,230,null,"Blå tal er usikker da disse ikke er valuderet fra branchen side af"]
["Tons TS",null,null,null,null,{"$f":"'Masse flow'!$D$36","v":7470},{"$f":"'Masse flow'!$D$36","v":7470},{"$f":"'Masse flow'!$D$36","v":7470},{"$f":"'Masse flow'!$D$36","v":7470},{"$f":"'Masse flow'!$D$36","v":7470},{"$f":"'Masse flow'!$D$36","v":7470},{"$f":"'Masse flow'!$D$36","v":7470},{"$f":"'Masse flow'!$D$36","v":7470}]
["Kr i alt",null,null,null,null,{"$f":"F36*F35","v":597600},{"$f":"G36*G35","v":896400},1120500,1269900,1471590,1568700,1643400,1718100]
[]
[]
[]
["Kørsel af presse rest  fiber del",null,null,null,null,{"$f":"F3","v":"km"},"km","km","km","km","km","km","km"]
["Data fra DME",null,null,null,"Lastbil",5,10,20,25,30,40,50,60]
["Kr/ton TS ",null,null,null,null,{"$f":"F35","v":80},{"$f":"G35","v":120},150,170,197,210,220,230,null,"Blå tal er usikker da disse ikke er valuderet fra branchen side af"]
["Tons TS",null,null,null,null,{"$f":"'Masse flow'!$N$45","v":4481.9792499999994},{"$f":"'Masse flow'!$N$45","v":4481.9792499999994},{"$f":"'Masse flow'!$N$45","v":4481.9792499999994},{"$f":"'Masse flow'!$N$45","v":4481.9792499999994},{"$f":"'Masse flow'!$N$45","v":4481.9792499999994},{"$f":"'Masse flow'!$N$45","v":4481.9792499999994},{"$f":"'Masse flow'!$N$45","v":4481.9792499999994},{"$f":"'Masse flow'!$N$45","v":4481.9792499999994}]
["Kr i alt",null,null,null,null,{"$f":"F43*F44","v":358558.33999999997},{"$f":"G43*G44","v":537837.50999999989},672296.88749999995,761936.47249999992,882949.91224999994,941215.64249999984,986035.43499999982,1030855.2274999999]

{"sheet":"Kalkule","index":8,"n_rows":253,"n_cols":31,"rows_kept":253,"cut":false,"hidden":false,"merged":[[189,27,189,29],[191,5,191,15]]}
[{"$f":"Etablering!B2","v":"Projekt:"},{"$f":"Etablering!C2","v":"Case 1: Etablering af et bioraffineringsanlæg samme med 4 gårde"}]
[{"$f":"Etablering!B3","v":"Anlægstype:"},{"$f":"Etablering!C3","v":"Bioraffinering af græs til proteinkoncentrat"}]
[]
["Sædskiftegræs til slæt","Kilde Farmtal online budgtkalkuel for 2018"]
["Kalkulebeskrivelse:","Sædskiftegræs med 4 slæt omlægges efter 3 år"]
["Kalkulen gælder for:",2018]
["Produktionsform:","Konventionel"]
["Jordbonitet:","JB 1-3"]
["Gødning:","Med husdyrgødning",null,null,null,null,null,"8.574FEN /18, %/0,77%=54000"]
[null,null,null,null,null,null,null,{"$f":"54000*0.18","v":9720},"kg TS/ha"]
["Emne","Kvantum","","Pris/ha","Beløb","kg TS","kvantum",{"$f":"E37/H10","v":-0.49804526748971195}]
["Udbytte",null,""]
["Høstet udbytte",11400,"FEN",null,null,{"$f":"B13/0.77","v":14805.194805194806},{"$f":"B13/'Masse flow'!C8/'Data omkn'!C149","v":82251.082251082247},"kg FM/ha",{"$f":"E14/G13","v":0.16722090000000001},"kr/kg FM"]
["Opfodret/solgt udbytte",10830,"FEN",1.27,{"$f":"B14*D14","v":13754.1},{"$f":"B14/0.77","v":14064.935064935065},{"$f":"B14/'Masse flow'!C8/'Data omkn'!C149","v":78138.528138528141},"kg FM/ha",{"$f":"E14/G14","v":0.17602200000000001},"kr/kg FM"]
["Økologi tilskud",null,"Ha",null,870]
["Bruttoudbytte",null,"",null,{"$f":"SUM(E13:E15)","v":14624.1}]
["",null,""]
["Stykomkostninger",null,""]
["Græsfrø udsæd",-9,"Kg",38,{"$f":"B19*D19","v":-342}]
["Handelsgødning",-289,"kg",6.5,{"$f":"B20*D20","v":-1878.5}]
["Kalium kg",-257,"kg",6,-1542]
["Fosfor, kg",-38,"kg",12,-456]
["Husdyrgødning Uspecifiseret",-40,"Tons",0,{"$f":"B23*D23","v":0},null,"Ca pris fra maskinstation",35]
["Ekstra linje",null,null,null,{"$f":"B24*D24","v":0}]
["Stykomkostninger i alt",null,"",null,{"$f":"SUM(E18:E24)","v":-4218.5}]
["Dækningsbidrag I pr ha",null,"",null,{"$f":"SUM(E16,E25)","v":10405.6},null,{"$f":"E26/B14","v":0.96081255771006469},"kr/FE"]
["",null,""]
["Maskin- og arbejdsomkostninger",null,""]
["Pløjning",-0.3,null,675,{"$f":"D29*B29","v":-202.5}]
["Havning",-0.3,null,200,{"$f":"D30*B30","v":-60}]
["Spredning af husdyrgødning",0,"",21,{"$f":"B31*D31","v":0}]
["Gødningsspredning",-3,null,140,{"$f":"B32*D32","v":-420}]
["Såning",0.3,"",350,{"$f":"B33*D33","v":105}]
["Spredning af kaliumvinasse",0,null,140,{"$f":"B34*D34","v":0}]
["Tromling",-0.3,null,150,{"$f":"B35*D35","v":-45}]
["Diverse",null,null,null,0,null,null,null,null,null,"Fortjeneste",10,"%"]
["Styk- og etablerings -Omkostninger",null,null,null,{"$f":"E25+SUM(E29:E36)","v":-4841},null,{"$f":"E37/B14","v":-0.44699907663896582},"kr/FE",{"$f":"E37/G14*-1","v":6.1954072022160661E-2},"kr/kg FM ",{"$f":"I37*1000*(1+L36/100)","v":68.149479224376734},"kr/tons FM",null,{"$f":"E37/F13","v":-0.32697982456140351},"kr/kg TS",{"$f":"N37*(1+L36/100)","v":-0.35967780701754387},"kr/kg TS"]
["Dækningsbidrag II pr ha",null,null,null,{"$f":"E26+E31+E33+E36","v":10510.6},null,{"$f":"E38/B14","v":0.97050784856879047},"kr/FE",{"$f":"E38/G14","v":0.13451238781163435},"kr/kg",{"$f":"I38*1000*(1+L36/100)","v":147.96362659279779},"kr/tons"]
[]
["Skårlægning",-4,"",null,{"$f":"B40*D40","v":0},"fabrikken høster, men i det her tilfælde landmændene dvs deres tid"]
["Sammenrivning",-4,"",null,{"$f":"B41*D41","v":0},"fabrikken høster, men i det her tilfælde landmændene dvs deres tid"]
["Snitning, uden hjemkørsel til aflæstning til anden transport",-4,"",135,{"$f":"B42*D42","v":-540},"fabrikken høster, men i det her tilfælde landmændene dvs deres tid"]
["Øvrige opgaver",null,""]
["I alt maskin- og arbejdsomkostninger",null,"",null,{"$f":"SUM(E40:E43)","v":-540},null,"Tjekkes med maskinsation da det kan være et for højt tal"]
["DB efter maskin- og arbejdsomkostninger",null,"",null,{"$f":"E38+E44","v":9970.6},null,{"$f":"E45/B14","v":0.92064635272391504},"kr/FE",{"$f":"E45/G14","v":0.12760158448753461},"kr/kg",{"$f":"E45/F13","v":0.67345280701754384},"kr/kg TS"]
[]
[]
["Opdater gasdata"]
["Gasberegning ud fra lab-resultat- pressekage ved 1 presning",null,null,null,null,null,"Gasberegning ud fra lab-resultat- brunsaft ved 1 presning"]
["Biogaspotentiale",null,null,null,null,null,{"$f":"A50","v":"Biogaspotentiale"},null,null,null,null,null,null,null,40,"græs"]
["Frisk masse som udgangspunkt ",{"$f":"'Model 2'!C11","v":1000},"kg FM",null,null,null,{"$f":"A51","v":"Frisk masse som udgangspunkt "},{"$f":"B51","v":1000},{"$f":"C51","v":"kg FM"},null,null,null,null,null,97,"majs"]
["Tørstof % i grønmassen se model 2",{"$f":"'Model 2'!C57","v":34.999999999999993},"%",{"$f":"'Model 2'!C56","v":108},"kg",null,"Tørstof % i brunsaft se model 2",{"$f":"'Model 2'!O57","v":7.0391061452513988},{"$f":"C52","v":"%"},{"$f":"'Model 2'!O56","v":36},"kg"]
["Aske andel se model 2",{"$f":"'Model 2'!C59","v":2.6249999999999996},"%",null,null,null,"Aske andel se model 2",{"$f":"'Model 2'!O59","v":0.79189944134078227},"%"]
["% VS",{"$f":"B52-B53","v":32.374999999999993},"% VS",{"$f":"'Model 2'!C60","v":99.9},"kg",null,"% VS",{"$f":"H52-H53","v":6.2472067039106163},"% VS",{"$f":"'Model 2'!O60","v":31.95},"kg"]
["Pressekage  Kg TS/tons FM",{"$f":"'Model 2'!C56","v":108},"kg TS",null,null,null,"Brunsaft kg TS/tons FM",{"$f":"'Model 2'!O56","v":36},"kg TS"]
[]
["Biogaspotentiale ved 100 pct omsætning",null,null,null,null,null,{"$f":"A57","v":"Biogaspotentiale ved 100 pct omsætning"}]
[]
["kg TS/tons FM",{"$f":"B55","v":108},{"$f":"C55","v":"kg TS"},null,null,null,{"$f":"A59","v":"kg TS/tons FM"},{"$f":"H55","v":36},{"$f":"I55","v":"kg TS"}]
["Biogaspotentialet er sat til",0.75,"m3 biogas/kg TS",null,0.8,null,{"$f":"A60","v":"Biogaspotentialet er sat til"},0.88,"m3 biogas/kg TS",null,0.85]
["m3 biogas/tons FM",{"$f":"B59*B60","v":81},"m3",null,null,null,"m3 biogas/tons FM",{"$f":"H59*H60","v":31.68},"m3"]
["% CH4",55,"%",null,null,null,"% CH4",55,"%"]
["m3 metan pr. tons FM v/ 100 %",{"$f":"B61*B62/100","v":44.55},"m3",null,null,null,"m3 metan pr. tons FM v/ 100 %",{"$f":"H61*H62/100","v":17.423999999999999},"m3"]
[]
["Foderværdi ca 1 FE/ kg TS sv. Til korn"]
["Omsætningsrate 60-70 % af VS"]
[{"$f":"CONCATENATE(\"Omsætning af værdi i biogasanlægget ved henholdsvis  \",B70,\"  og  \",D70,\"  %\")","v":"Omsætning af værdi i biogasanlægget ved henholdsvis  60  og  70  %"},null,null,null,null,null,{"$f":"CONCATENATE(\"Omsætning af værdi i biogasanlægget ved henholdsvis  \",H70,\"  og  \",J70,\"   %\")","v":"Omsætning af værdi i biogasanlægget ved henholdsvis  75  og  85   %"}]
[]
[{"$f":"A61","v":"m3 biogas/tons FM"},{"$f":"B61","v":81},"m3",{"$f":"B61","v":81},"m3",null,"m3 biogas/tons FM",{"$f":"H61","v":31.68},"m3",{"$f":"H61","v":31.68},"m3"]
["Biogas ved omsætning ",{"$f":"'Data omkn'!D37*100","v":60},"%",70,"%",null,"Biogas ved omsætning ",{"$f":"'Data omkn'!D38*100","v":75},"%",85,"%"]
["m3 biogas /tons FM",{"$f":"B69*B70/100","v":48.6},"m3",{"$f":"D69*D70/100","v":56.7},"m3",null,"m3 biogas /tons FM",{"$f":"H69*H70/100","v":23.76},"m3",{"$f":"J69*J70/100","v":26.928000000000001},"m3"]
[]
[{"$f":"A63","v":"m3 metan pr. tons FM v/ 100 %"},{"$f":"B63","v":44.55},{"$f":"C63","v":"m3"},{"$f":"B63","v":44.55},"m3",null,"m3 metan pr. tons FM v/ 100 %",{"$f":"H63","v":17.423999999999999},"m3",{"$f":"H63","v":17.423999999999999},"m3"]
[{"$f":"CONCATENATE(\"m3 metan pr. tons FM v/ \",B70,\" eller \",D70,\" % omsætning \")","v":"m3 metan pr. tons FM v/ 60 eller 70 % omsætning "},{"$f":"B73*B70/100","v":26.73},"m3",{"$f":"D73*D70/100","v":31.184999999999999},"m3",null,{"$f":"CONCATENATE(\"m3 metan pr. tons FM v/ \",H70,\" eller \",J70,\" % omsætning \")","v":"m3 metan pr. tons FM v/ 75 eller 85 % omsætning "},{"$f":"H73*H70/100","v":13.068},"m3",{"$f":"J73*J70/100","v":14.8104},"m3"]
[]
["M3 biogas / kg VS",{"$f":"B71/B59","v":0.45},"m3",{"$f":"D71/B59","v":0.52500000000000002},"m3",null,"M3 biogas / kg VS",{"$f":"H71/H55","v":0.66},"m3",{"$f":"J71/H55","v":0.748},"m3"]
["M3 metan / kg VS",{"$f":"B74/B59","v":0.2475},"m3",{"$f":"D74/B59","v":0.28875000000000001},"m3",null,"M3 metan / kg VS",{"$f":"H74/H55","v":0.36299999999999999},"m3",{"$f":"J74/H55","v":0.41139999999999999},"m3"]
[]
["kun ret gulefelter"]
[null,"med i økonomimodel",null,"for at se forskelle",null,null,null,"økonomimodel"]
[]
["Gasberegning ud fra lab-resultat- pressekage ved 2 presning",null,null,null,null,null,"Gasberegning ud fra lab-resultat- brunsaft ved 2 presning"]
["Biogaspotentiale",null,null,null,null,null,{"$f":"A83","v":"Biogaspotentiale"}]
["Frisk masse som udgangspunkt ",{"$f":"'Model 2'!C11","v":1000},"kg FM",{"$f":"'Model 2'!C120","v":108},"kg efter presning",null,{"$f":"A84","v":"Frisk masse som udgangspunkt "},{"$f":"B84","v":1000},{"$f":"C84","v":"kg FM"}]
["Tørstof % i grønmassen se model 2",{"$f":"'Model 2'!C122","v":60},"%",{"$f":"'Model 2'!C121","v":64.8},"kg",null,"Tørstof % i brunsaften se model 2",{"$f":"('Model 2'!O55*'Model 2'!O57+'Model 2'!O120*'Model 2'!O122)/('Model 2'!O120+'Model 2'!O55)","v":6.1840490797546019},{"$f":"C85","v":"%"},{"$f":"'Model 2'!O121+'Model 2'!O56","v":57.6},"kg"]
["Aske andel se model 2",{"$f":"'Model 2'!C124","v":3.7499999999999996},"%",null,null,null,"Aske andel se model 2",null,"%"]
["% VS",{"$f":"'Model 2'!C126","v":56.249999999999993},"% VS",{"$f":"'Model 2'!C125","v":60.75},"kg",null,"% VS",{"$f":"('Model 2'!O60*'Model 2'!O61+'Model 2'!O125*'Model 2'!O126)/('Model 2'!O125+'Model 2'!O60)","v":5.6444781432858093},"% VS",{"$f":"'Model 2'!O60+'Model 2'!O125","v":51.525000000000006},"kg"]
["Pressekage  Kg TS/ton FM",{"$f":"'Model 2'!C121","v":64.8},"kg TS",null,null,null,"Brunsaft kg TS/tons FM",{"$f":"'Model 2'!O121+'Model 2'!O56","v":57.6},"kg TS"]
[]
["Biogaspotentiale ved 100 pct omsætning",null,null,null,null,null,{"$f":"A90","v":"Biogaspotentiale ved 100 pct omsætning"}]
[]
["kg TS/tons FM",{"$f":"B88","v":64.8},{"$f":"C88","v":"kg TS"},null,null,null,{"$f":"A92","v":"kg TS/tons FM"},{"$f":"H88","v":57.6},{"$f":"I88","v":"kg TS"}]
["Biogaspotentialet er sat til",{"$f":"B60","v":0.75},"m3 biogas/kg TS",null,null,null,{"$f":"A93","v":"Biogaspotentialet er sat til"},{"$f":"H60","v":0.88},"m3 biogas/kg TS",null,"Korrigeret for 30% vand"]
["m3 biogas/ et tons FM ",{"$f":"B92*B93","v":48.599999999999994},"m3 biogas pr. et tons FM",null,null,null,"m3 biogas/ et tons FM ",{"$f":"H92*H93","v":50.688000000000002},"m3"]
["% CH4 (metan konsentration)",55,"%",null,null,null,"% CH4 (metan konsentration)",55,"%"]
["m3 metan-98% pr. tons FM v/ 100 % udnyttelse",{"$f":"B94*B95/100","v":26.729999999999997},"m3",null,null,null,"m3 metan-98% pr. tons FM v/ 100 % udnyttelse",{"$f":"H94*H95/100","v":27.878400000000003},"m3"]
[]
["Foderværdi ca 1 FE/ kg TS sv. Til korn"]
["Omsætningsrate 60-70 % af VS"]
[{"$f":"CONCATENATE(\"Omsætning af værdi i biogasanlægget ved henholdsvis  \",B103,\"  og  \",D103,\"  %\")","v":"Omsætning af værdi i biogasanlægget ved henholdsvis  60  og  70  %"},null,null,null,null,null,{"$f":"CONCATENATE(\"Omsætning af værdi i biogasanlægget ved henholdsvis  \",H103,\"  og  \",J103,\"   %\")","v":"Omsætning af værdi i biogasanlægget ved henholdsvis  75  og  85   %"}]
[]
[{"$f":"A94","v":"m3 biogas/ et tons FM "},{"$f":"B94","v":48.599999999999994},"m3 biogas pr. et tons FM",{"$f":"B94","v":48.599999999999994},"m3",null,{"$f":"A102","v":"m3 biogas/ et tons FM "},{"$f":"H94","v":50.688000000000002},"m3",{"$f":"H94","v":50.688000000000002},"m3"]
["Biogas ved omsætning ",{"$f":"'Data omkn'!D37*100","v":60},"%",70,"%",null,"Biogas ved omsætning ",{"$f":"'Data omkn'!D38*100","v":75},"%",85,"%"]
["m3 biogas /tons FM",{"$f":"B102*B103/100","v":29.159999999999997},"m3",{"$f":"D102*D103/100","v":34.019999999999996},"m3",null,"m3 biogas /tons FM",{"$f":"H102*H103/100","v":38.016000000000005},"m3",{"$f":"J102*J103/100","v":43.084800000000001},"m3"]
[]
[{"$f":"A96","v":"m3 metan-98% pr. tons FM v/ 100 % udnyttelse"},{"$f":"B96","v":26.729999999999997},"m3",{"$f":"B96","v":26.729999999999997},"m3",null,{"$f":"A106","v":"m3 metan-98% pr. tons FM v/ 100 % udnyttelse"},{"$f":"H96","v":27.878400000000003},"m3",{"$f":"H96","v":27.878400000000003},"m3"]
[{"$f":"CONCATENATE(\"m3 metan pr. tons FM v/ \",B103,\" eller \",D103,\" % omsætning \")","v":"m3 metan pr. tons FM v/ 60 eller 70 % omsætning "},{"$f":"B106*B103/100","v":16.037999999999997},"m3",{"$f":"D106*D103/100","v":18.710999999999999},"m3",null,{"$f":"CONCATENATE(\"m3 metan pr. tons FM v/ \",H103,\" eller \",J103,\" % omsætning \")","v":"m3 metan pr. tons FM v/ 75 eller 85 % omsætning "},{"$f":"H106*H103/100","v":20.908799999999999},"m3",{"$f":"J106*J103/100","v":23.696640000000002},"m3"]
[]
["M3 biogas / kg VS",{"$f":"B104/D87","v":0.47999999999999993},"m3",{"$f":"D104/B92","v":0.52499999999999991},"m3",null,{"$f":"A109","v":"M3 biogas / kg VS"},{"$f":"H104/J87","v":0.73781659388646292},"m3",{"$f":"J104/H88","v":0.748},"m3"]
["M3 metan / kg VS",{"$f":"B107/D87","v":0.26399999999999996},"m3",{"$f":"D107/B92","v":0.28875000000000001},"m3",null,"M3 metan / kg VS",{"$f":"H107/J87","v":0.40579912663755452},"m3",{"$f":"J107/H88","v":0.41140000000000004},"m3"]
[]
[]
["Biogas udbytte",{"$f":"B107","v":16.037999999999997},{"$f":"H107","v":20.908799999999999},"m3/tons FM"]
[null,{"$f":"'Masse flow'!C36","v":41500},{"$f":"'Masse flow'!C36","v":41500},"tons fm",null,null,"Gødningsværdi på brunsaft"]
[null,{"$f":"'Data omkn'!C39","v":4},{"$f":"'Data omkn'!C39","v":4},"pris/m3 CH4-98%",null,null,"Gødningsværdi andel N",16,"%","af protein mængden",null,null,null,"6,25 kg"]
[null,{"$f":"B113*B114*B115","v":2662307.9999999995},{"$f":"C113*C114*C115","v":3470860.8},"kr",null,null,"Kg protein ved 1 presning",{"$f":"ROUND('Model 2'!O65,2)","v":4.5199999999999996},"kg","protein pr. 1 tons FM"]
[null,{"$f":"B116/B114","v":64.151999999999987},{"$f":"C116/C114","v":83.635199999999998},"kr/tons ",null,null,"Kg N ved 1 presning",{"$f":"H115/100*H116","v":0.72319999999999995},"kg N",{"$f":"ROUND(H117,2)","v":0.72},"kg N i alt pr. 1 tons FM"]
[null,100,{"$f":"B118/B117*C117","v":130.37037037037038},null,null,null,"Kg protein ved 2 presning",{"$f":"ROUND('Model 2'!O65+'Model 2'!O130,2)","v":5.76},"kg","protein pr. 1 tons FM"]
[null,null,null,null,null,null,"Kg N ved 2 presninger",{"$f":"H115/100*H118","v":0.92159999999999997},"kg N",{"$f":"ROUND(H119,2)","v":0.92},"Kg N i alt"]
[]
[]
[null,null,null,null,null,null,"Gødningsværdi andel P",0,{"$f":"I115","v":"%"}]
[null,null,null,null,null,null,"Kg protein ved 1 presning",{"$f":"H116","v":4.5199999999999996},{"$f":"I116","v":"kg"},{"$f":"J116","v":"protein pr. 1 tons FM"}]
[null,null,null,null,null,null,"Kg P ved 1 presning",{"$f":"H122/100*H123","v":0},"kg P",{"$f":"ROUND(H124,2)","v":0},"Kg P"]
[null,null,null,null,null,null,"Kg protein ved 2 presning",{"$f":"H118","v":5.76},"kg",{"$f":"J118","v":"protein pr. 1 tons FM"}]
[null,null,null,null,null,null,"Kg P ved 2 presninger",{"$f":"H122/100*H125","v":0},"kg P",{"$f":"ROUND(H126,2)","v":0},"Kg P"]
[]
[]
[null,null,null,null,null,null,"Gødningsværdi andel K",0,{"$f":"I115","v":"%"}]
[null,null,null,null,null,null,"Kg protein ved 1 presning",{"$f":"H116","v":4.5199999999999996},{"$f":"I116","v":"kg"},{"$f":"J116","v":"protein pr. 1 tons FM"}]
[null,null,null,null,null,null,"Kg K ved 1 presning",{"$f":"H129/100*H130","v":0},"kg K",{"$f":"ROUND(H131,2)","v":0},"Kg K"]
[null,null,null,null,null,null,"Kg protein ved 2 presning",{"$f":"H118","v":5.76},"kg",{"$f":"J118","v":"protein pr. 1 tons FM"}]
[null,null,null,null,null,null,"Kg K ved 2 presninger",{"$f":"H129/100*H132","v":0},"kg K",{"$f":"ROUND(H133,2)","v":0},"kg K"]
[]
[null,null,null,null,null,null,"Pris på N pr. kg- konventionel pris",6,"kr./kg","Konventionel pris 6 kr./kg N",null,null,"Økologisk pris er sat til 40 kr/kg"]
[null,null,null,null,null,null,"Pris på P pr. kg",12,"kr./kg"]
[null,null,null,null,null,null,"Pris på K pr. kg",6,"kr./kg"]
[null,null,null,null,null,null,null,null,null,"Gennemsnit pris pr. 1 tons FM"]
[null,null,null,null,null,null,"Samlede pris ved 1 presning",null,null,{"$f":"ROUND(H135*J117+H136*J124+H137*J131,2)","v":4.32},"kr./1 tons FM"]
[null,null,null,null,null,null,"Samlede pris ved 2 presning",null,null,{"$f":"ROUND(H135*J119+H136*J126+H137*J133,2)","v":5.52},"kr./1 tons FM"]
[]
[]
[]
["Eksempel- måske rigtigt"]
["1 tons á 200 kg TS/m3"]
["x tons á 450 kg TS/m3+ Y tons á 100 kg TS/m3"]
["X + Y = 1 > X = 1 - Y"]
[]
["200kg TS/m3 = [(1-y) x 450 kg TS/m3] + [y*100 kg TS/m3]"]
["200 = 450-450Y + 100Y"]
["350Y = (450-200)=250"]
["Y = ",{"$f":"250/350","v":0.7142857142857143},"m3/kg TS"]
["x = ",{"$f":"1-B152","v":0.2857142857142857},"m3/kg TS",null,"eller tons/kg TS"]
[]
[]
["1 tons græs med 20 % TS= 0,29  tons fiber á 45 TS + 0,71 tons rejektvand á 10% TS"]
[]
["Beregning"]
["Tørstof % i græsset",{"$f":"'Model 2'!C13/100","v":0.18},{"$f":"$B$162*B159","v":180},"kg TS/tons"]
["Fiberdelen TS %",0.5,{"$f":"$B$162*B160","v":500},"kg TS/tons"]
["Vanddelen TS %",0.1,100,"kg TS/tons"]
["Frisk masse kg",{"$f":"B51","v":1000}]
[]
[null,{"$f":"C160-C161","v":400},"kg TS/tons"]
[null,{"$f":"C160-C159","v":320},"kg TS/tons"]
["Vand andelen vægt/vægt - enhed",{"$f":"B165/B164","v":0.8}]
["Fiber vægt/vægt- enhed",{"$f":"1-B166","v":0.19999999999999996}]
[]
[]
["Eksempel fra Aau"]
[null,null,"Græs",null,null,"Fiber",null,null,"Grøn-Saft",null,"Brunsaft",null,null,"Paster"]
[]
["17% TS","Gaspotentiale","42 m3 metan/ton FM"]
["30% TS","Gaspotentiale",null,null,null,76,"m3 metan/ton FM"]
["6% TS","Gaspotentiale",null,null,null,null,null,null,null,null,15,"m3 metan/ton FM"]
[]
[]
["ton FM",null,111000,null,null,39000,{"$f":"F178/C178","v":0.35135135135135137},null,{"$f":"C178-F178","v":72000},null,59000,{"$f":"K178/C178","v":0.53153153153153154},null,13000]
["MWH",null,{"$f":"C178*0.68","v":75480},null,null,45000,{"$f":"F179/C179","v":0.59618441971383151},null,{"$f":"C179-F179","v":30480},null,16000,{"$f":"K179/C179","v":0.21197668256491786},null,14000]
["MWH/ton FM",null,{"$f":"C179/C178","v":0.68},null,null,{"$f":"F179/F178","v":1.1538461538461537},null,null,{"$f":"I179/I178","v":0.42333333333333334},null,{"$f":"K179/K178","v":0.2711864406779661},null,null,{"$f":"N179/N178","v":1.0769230769230769}]
["Kilde: Green biomas, DCA report no 0,73- feb 2016, Morten Ambye rapport side 11"]
["1 Fe giver 0,6 m3 metan 98 %"]
[]
[]
[]
[]
[]
[]
["Niels Tvedegaards beregninger efteråret 2016"]
["Gødningsværdi- beregnet","Friskvægt, kg pr hektar",null,null,{"$f":"'Masse flow'!C36*1000/'Masse flow'!C7","v":83000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Øko-Værdi pr tons tørstof - dagspris",null,null,null,null,"Gødningsværdi, kr.",null,null,"Brutto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pris",40,6,12,4,null,"I alt \npr tons","I alt \npr tons",null,"Gødningsværdi"]
[null,null,null,null,null,"% af tørstof",null,null,null,null,null,null,null,null,null,null,null,"Kg pr hektar",null,null,null,"Udnyttelse",0.75,1,1]
["Parent material/crop","Material","Prøve","Tørstof (%)","Tørstof","N","N","C","C","C:N","S","S","P","P","K","K","N","P","K","S",null,null,"N","K","P","S",null,"Tørstof","Friskvægt","ton pr hektar","kr. Pr tons friskvægt"]
["Redclover","Fresh crop (dry) ",1,16.399999999999999,{"$f":"D194/100","v":0.16399999999999998},3.09792160987854,{"$f":"F194/100","v":3.09792160987854E-2},43.256458282470703,{"$f":"H194/100","v":0.43256458282470706},{"$f":"H194/F194","v":13.963057730233094},{"$f":"1.5/10","v":0.15},{"$f":"K194/100","v":1.5E-3},{"$f":"0.27","v":0.27},{"$f":"M194/100","v":2.7000000000000001E-3},{"$f":"27/10","v":2.7},{"$f":"O194/100","v":2.7000000000000003E-2},{"$f":"$E$190*E194*G194","v":421.68908953666681},{"$f":"$E$190*E194*N194","v":36.752399999999994},{"$f":"$E$190*E194*P194","v":367.524},{"$f":"$E$190*E194*L194","v":20.417999999999999},null,null,{"$f":"$W$191*G194*1000*$W$192","v":929.37648296356201},{"$f":"$X$191*P194*1000*$X$192","v":162.00000000000003},{"$f":"$Y$191*N194*1000*$Y$192","v":32.4},{"$f":"$Z$191*L194*1000","v":6},null,{"$f":"SUM(W194:Z194)","v":1129.7764829635621},{"$f":"AB194/(1/(D194/100))","v":185.28334320602414},{"$f":"$E$190*AC194/1000","v":15378.517486100003},{"$f":"(W194+X194+Y194+Z194)*E194","v":185.28334320602417}]
["Redclover","Fresh crop (dry) ",2,16.399999999999999,0.16399999999999998,3.1010370254516602,3.1010370254516601E-2,43.598369598388672,0.4359836959838867,14.059287019328204,0.15,1.5E-3,0.28000000000000003,2.8000000000000004E-3,2.9,2.8999999999999998E-2,{"$f":"$E$190*E195*G195","v":422.11315990447991},{"$f":"$E$190*E195*N195","v":38.113599999999998},{"$f":"$E$190*E195*P195","v":394.74799999999993},{"$f":"$E$190*E195*L195","v":20.417999999999999},null,null,930.31110763549805,{"$f":"$X$191*P195*1000*$X$192","v":174},{"$f":"$Y$191*N195*1000*$Y$192","v":33.6},6,null,{"$f":"SUM(W195:Z195)","v":1143.911107635498},{"$f":"AB195/(1/(D195/100))","v":187.60142165222163},{"$f":"$E$190*AC195/1000","v":15570.917997134395},187.60142165222163]
["Redclover","Press cake (dry) ",1,23.6,0.23600000000000002,2.7972350120544434,2.7972350120544432E-2,44.871246337890625,0.44871246337890625,16.041285821363545,0.13,1.2999999999999999E-3,0.24,2.3999999999999998E-3,2,0.02,null,null,null,null,null,null,839.17050361633301,120,28.8,5.2,null,{"$f":"SUM(W196:Z196)","v":993.17050361633301},{"$f":"AB196/(1/(D196/100))","v":234.38823885345462},{"$f":"$E$190*AC196/1000","v":19454.223824836736},234.3882388534546]
["Redclover","Press cake (dry) ",2,23.6,0.23600000000000002,2.7422232627868652,2.7422232627868651E-2,44.914337158203125,0.44914337158203127,16.378803931725678,0.14000000000000001,1.4000000000000002E-3,0.26,2.5999999999999999E-3,2.2000000000000002,2.2000000000000002E-2,null,null,null,null,null,null,822.66697883605934,132,31.2,5.6000000000000005,null,991.46697883605941,233.98620700531006,19420.855181440736,233.98620700531004]
["Redclover","Protein paste (Freece dry)",1,18.555638545701555,0.18555638545701555,6.2890443801879883,6.2890443801879886E-2,50.487781524658203,0.50487781524658204,8.027893980794115,0.31,3.0999999999999999E-3,0.25,2.5000000000000001E-3,2.2000000000000002,2.2000000000000002E-2,null,null,null,null,null,null,1886.7133140563969,132,30,12.4,null,2061.113314056397,382.4527365736356,31743.577135611755,382.45273657363555]
["Redclover","Protein paste (Freece dry)",2,18.555638545701555,0.18555638545701555,6.2965612411499023,6.296561241149902E-2,50.433685302734375,0.50433685302734377,8.0097188562441399,0.3,3.0000000000000001E-3,0.24,2.3999999999999998E-3,2,0.02,null,null,null,null,null,null,1888.9683723449702,120,28.8,12,null,2049.76837234497,380.34761019644264,31568.851646304738,380.34761019644264]
["Redclover","Brown juice (BJ) (Freece dry)",1,4.9000000000000004,4.9000000000000002E-2,2.9102842807769775,2.9102842807769775E-2,34.639019012451172,0.34639019012451172,11.902280214083886,0.13,1.2999999999999999E-3,0.56000000000000005,5.6000000000000008E-3,7.2,7.2000000000000008E-2,null,null,null,null,null,null,873.08528423309326,432.00000000000006,67.2,5.2,null,1377.4852842330934,67.496778927421573,5602.2326509759914,67.496778927421573]
["Redclover","Brown juice (BJ) (Freece dry)",2,4.9000000000000004,4.9000000000000002E-2,2.8928279876708984,2.8928279876708984E-2,34.780109405517578,0.34780109405517579,12.022875039148136,0.11,1.1000000000000001E-3,0.47,4.6999999999999993E-3,6.2,6.2E-2,null,null,null,null,null,null,867.84839630126953,372,56.399999999999991,4.4000000000000004,null,1300.6483963012697,63.731771418762214,5289.7370277572636,63.731771418762222]
["Redclover","Digestate 50BJ:50PC (Freece dry)",1,3.4,3.4000000000000002E-2,3.1979048252105713,3.1979048252105714E-2,30.389608383178711,0.30389608383178712,9.5029746175068421,0.54,5.4000000000000003E-3,1.7,1.7000000000000001E-2,5.4,5.4000000000000006E-2,null,null,null,null,null,null,959.37144756317139,324.00000000000006,204.00000000000003,21.6,null,1508.9714475631713,51.305029217147826,4258.3174250232696,51.305029217147826]
["Redclover","Digestate 50BJ:50PC (Freece dry)",2,3.4,3.4000000000000002E-2,3.2119786739349365,3.2119786739349364E-2,30.363622665405273,0.30363622665405271,9.4532454128057317,0.39,3.9000000000000003E-3,1.5,1.4999999999999999E-2,5.5,5.5E-2,null,null,null,null,null,null,963.59360218048096,330,180,15.600000000000001,null,1489.1936021804809,50.632582474136349,4202.5043453533162,50.632582474136356]
["Clovergrass","Fresh crop (dry) ",1,18.7,0.187,1.6086071729660034,1.6086071729660034E-2,43.020637512207031,0.43020637512207033,26.744029390894827,0.12,1.1999999999999999E-3,0.21,2.0999999999999999E-3,3,0.03,{"$f":"$E$190*E204*G204","v":249.67191931605339},{"$f":"$E$190*E204*N204","v":32.594099999999997},{"$f":"$E$190*E204*P204","v":465.63},{"$f":"$E$190*E204*L204","v":18.6252},null,null,482.58215188980103,180,25.2,4.8,null,{"$f":"SUM(W204:Z204)","v":692.58215188980103},{"$f":"AB204/(1/(D204/100))","v":129.5128624033928},{"$f":"$E$190*AC204/1000","v":10749.567579481602},129.5128624033928]
["Clovergrass","Fresh crop (dry) ",2,18.7,0.187,1.5748801231384277,1.5748801231384276E-2,43.056915283203125,0.43056915283203123,27.339804884576942,0.13,1.2999999999999999E-3,0.22,2.2000000000000001E-3,2.9,2.8999999999999998E-2,{"$f":"$E$190*E205*G205","v":244.43714391231535},{"$f":"$E$190*E205*N205","v":34.1462},{"$f":"$E$190*E205*P205","v":450.10899999999998},{"$f":"$E$190*E205*L205","v":20.177299999999999},null,null,472.46403694152832,174,26.4,5.2,null,{"$f":"SUM(W205:Z205)","v":678.06403694152834},{"$f":"AB205/(1/(D205/100))","v":126.7979749080658},{"$f":"$E$190*AC205/1000","v":10524.231917369461},126.7979749080658]
["Clovergrass","Press cake (dry) ",1,35.6,0.35600000000000004,1.2756140232086182,1.2756140232086181E-2,45.146797180175781,0.45146797180175779,35.392208268936791,9.7000000000000003E-2,9.7000000000000005E-4,0.17,1.7000000000000001E-3,1.6,1.6E-2,null,null,null,null,null,null,382.68420696258539,96,20.400000000000002,3.8800000000000003,null,{"$f":"SUM(W206:Z206)","v":502.96420696258537},{"$f":"AB206/(1/(D206/100))","v":179.05525767868042},{"$f":"$E$190*AC206/1000","v":14861.586387330475},179.05525767868042]
["Clovergrass","Press cake (dry) ",2,35.6,0.35600000000000004,1.2861219644546509,1.2861219644546508E-2,44.8450927734375,0.448450927734375,34.868460389332505,8.5000000000000006E-2,8.5000000000000006E-4,0.15,1.5E-3,1.5,1.4999999999999999E-2,null,null,null,null,null,null,385.83658933639526,90,18.000000000000004,3.4000000000000004,null,497.23658933639524,177.01622580375673,14692.346741711808,177.01622580375673]
["Clovergrass","Protein paste (Freece dry)",1,23.8,0.23800000000000002,5.9645028114318848,5.9645028114318849E-2,50.371322631835938,0.50371322631835935,8.4451838190589115,0.36,3.5999999999999999E-3,0.4,4.0000000000000001E-3,1.9,1.9E-2,null,null,null,null,null,null,1789.3508434295654,113.99999999999999,48,14.4,null,1965.7508434295655,467.84870073623665,38831.442161107647,467.84870073623665]
["Clovergrass","Protein paste (Freece dry)",2,23.8,0.23800000000000002,5.9978318214416504,5.9978318214416501E-2,50.522377014160156,0.50522377014160158,8.4234400893915868,0.37,3.7000000000000002E-3,0.4,4.0000000000000001E-3,2.2000000000000002,2.2000000000000002E-2,null,null,null,null,null,null,1799.3495464324951,132,48,14.8,null,1994.1495464324951,474.60759205093393,39392.430140227516,474.60759205093387]
["Clovergrass","Brown juice (BJ) (Freece dry)",1,5.7,5.7000000000000002E-2,1.3155685663223267,1.3155685663223267E-2,32.875740051269531,0.32875740051269531,24.989757959308573,0.24,2.3999999999999998E-3,0.39,3.9000000000000003E-3,6.1,6.0999999999999999E-2,null,null,null,null,null,null,394.670569896698,366,46.800000000000004,9.6,null,817.07056989669798,46.573022484111789,3865.5608661812785,46.573022484111789]
["Clovergrass","Brown juice (BJ) (Freece dry)",2,5.7,5.7000000000000002E-2,1.2866019010543823,1.2866019010543824E-2,33.205776214599609,0.33205776214599608,25.808897210074978,0.24,2.3999999999999998E-3,0.48,4.7999999999999996E-3,7.7,7.6999999999999999E-2,null,null,null,null,null,null,385.98057031631481,461.99999999999994,57.6,9.6,null,915.18057031631474,52.16529250802995,4329.7192781664862,52.165292508029943]
["Clovergrass","Digestate UASB HRT:3d (Freece dry)",1,3.3,3.3000000000000002E-2,1.1728787422180176,1.1728787422180175E-2,21.190101623535156,0.21190101623535157,18.066745402395817,0.18,1.8E-3,0.35,3.4999999999999996E-3,6.1,6.0999999999999999E-2,null,null,null,null,null,null,351.86362266540527,366,41.999999999999993,7.2,null,767.06362266540532,25.313099547958377,2100.9872624805453,25.313099547958377]
["Clovergrass","Digestate UASB HRT:3d (Freece dry)",2,3.3,3.3000000000000002E-2,null,0,null,0,null,0.18,1.8E-3,0.33,3.3E-3,6.2,6.2E-2,null,null,null,null,null,null,0,372,39.599999999999994,7.2,null,418.8,13.820400000000001,1147.0932000000003,13.820400000000001]
[]
[]
[]
[]
[]
[]
[]
[]
["Økonomisk værdi af fiberfraktion pr. ha"]
[null,"Foderværdi",null,"Gasværdi",null,"Gødningsværdi"]
["Høstudbytte, pr. ha, tons FM",{"$f":"'Data omkn'!C156","v":83},null,{"$f":"'Data omkn'!C156","v":83},null,{"$f":"B224","v":83}]
["Pressekage kg TS/ 1000 kg FM ",{"$f":"IF(Drift!F4=2,'Model 2'!C121,'Model 2'!C56)","v":108},{"$f":"IF(Drift!F4=2,'Model 2'!C120*B224,'Model 2'!C55*B224)","v":25611.428571428576}]
["FEN/kg TS",0.75,null,null,null,null,null,null,"se resultat fra Foulum under Bilag"]
["Pris kr. pr. konventionel FE",{"$f":"Kalkule!D14","v":1.27},null,null,null,null,null,"5,55/7,43=0,75 FEN/kg TS"]
["FEN i pressekage ud fra 1 tons FM",{"$f":"B225*B226","v":81},{"$f":"B229/C225","v":0.33337499999999998},{"$f":"B228*D224","v":6723},{"$f":"C225/1000","v":25.611428571428576},{"$f":"B228*B224","v":6723},"FE i pressekagen fra en ha"]
["Salgspris kr. pr. ha",{"$f":"B228*B224*B227","v":8538.2100000000009}]
["Budgetkalkue salgspris",{"$f":"E16","v":14624.1}]
[]
["Gasprotentiale m3/ton FM",null,null,{"$f":"IF(Drift!F4=2,Kalkule!B107,Kalkule!B74)","v":26.73}]
["Gaspris, kr./m3 metan",null,null,{"$f":"'Data omkn'!C39","v":4}]
["Omsætnings %",null,null,{"$f":"'Data omkn'!D37","v":0.6}]
["Gaspris, kr./ha",null,null,{"$f":"D232*D224*D233","v":8874.36}]
[]
["Gødningsværdi"]
["Værdi kr. pr. tons FM",null,null,null,null,{"$f":"Kalkule!AC206","v":179.05525767868042},"usikker tal"]
["Samlede gødningsværdi, kr./ha",null,null,null,null,{"$f":"(F238*F224)","v":14861.586387330475}]
[]
[]
[]
["Økonomisk værdi af brunsaft pr. ha"]
[null,null,null,{"$f":"D223","v":"Gasværdi"},null,{"$f":"F223","v":"Gødningsværdi"}]
[]
[{"$f":"A232","v":"Gasprotentiale m3/ton FM"},null,null,{"$f":"IF(Drift!F4=2,Kalkule!H107,Kalkule!H74)","v":13.068}]
[{"$f":"A233","v":"Gaspris, kr./m3 metan"},null,null,{"$f":"D233","v":4}]
[{"$f":"A234","v":"Omsætnings %"},null,null,{"$f":"'Data omkn'!D38","v":0.75}]
[{"$f":"A235","v":"Gaspris, kr./ha"},null,null,{"$f":"D246*D247*D224","v":4338.576},{"$f":"D249/(D224*'Model 2'!O54/100)","v":102.2078212290503}]
[]
[{"$f":"A237","v":"Gødningsværdi"}]
[{"$f":"A238","v":"Værdi kr. pr. tons FM"},null,null,null,null,{"$f":"IF(Drift!F4=2,Kalkule!J140,Kalkule!J139)","v":4.32}]
[{"$f":"A239","v":"Samlede gødningsværdi, kr./ha"},null,null,null,null,{"$f":"F252*F224","v":358.56},{"$f":"ROUND(F253/(D224*'Model 2'!O54/100),0)","v":8}]

{"sheet":"Bi pris","index":9,"n_rows":47,"n_cols":12,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[1,2,3]
[null,"Makro oplysninger",null,null,null,null,null,"Kørsels omkostninger/tons",null,null,{"$f":"Drift!I43","v":13.999999999999996},"kr. "]
["ID","Fiber presset græs","L opslag på pris- kr.",null,null,null,null,"Afskrivning",null,null,{"$f":"IF(J4=0,0,80000/Drift!C43)","v":0},"kr. pr. tons presserest"]
[1,"Solgt presset fiber til foder, tons FM",{"$f":"Kalkule!C228*1000+J4+K3+K2","v":347.375},{"$f":"Kalkule!C228*1000","v":333.375},"kr. i foderværdi pr. tons",null,null,"omkostning til wrapnin",null,{"$f":"FLOOR(Drift!D46/0.7,2)","v":0},"maskin afskrivning er en del investeringsomkostningerne beregnet til 450000 kr. forrentet med 8%/8 år svarende til 80.000 kr. pr år/antal tons wrappet græs"]
[2,"Solgt presset fiber til biogas, tons FM",{"$f":"F5","v":262.50121528340406},"kr/tons presse kagemasse",null,{"$f":"IF(Drift!F4=2,'Data omkn'!J33,'Data omkn'!J32)","v":262.50121528340406},"kr/tons pressekage"]
[3,"Solgt presset fiber til grønpiller 1, tons FM",{"$f":"'Model 2'!C121/'Model 2'!C120*2500*0.15","v":225},"kr/tons FM",null,"pris på økologiske grønpiller ca 2500,- kr./tons i 2017 indkøbspris er sat til 15% af salgspris"]
[4,"Solgt presset fiber til andet 2, tons FM",50,null,null,"Omregnet til kg FM "]
[5,"Solgt presset fiber til andet 3, tons FM",50]
[]
[]
[2,"Solgt presset fiber til foder, tons FM",{"$f":"C4","v":347.375}]
[2,"Solgt presset fiber til biogas, tons FM",{"$f":"F5","v":262.50121528340406}]
[3,"Solgt presset fiber til grønpiller 1, tons FM",{"$f":"C6","v":225}]
[4,"Solgt presset fiber til andet 2, tons FM",{"$f":"C7","v":50}]
[5,"Solgt presset fiber til andet 3, tons FM",50]
[]
[]
[2,"Solgt presset fiber til foder, tons FM",{"$f":"C4","v":347.375}]
[2,"Solgt presset fiber til biogas, tons FM",{"$f":"F5","v":262.50121528340406}]
[3,"Solgt presset fiber til grønpiller 1, tons FM",{"$f":"C6","v":225}]
[4,"Solgt presset fiber til andet 2, tons FM",50]
[5,"Solgt presset fiber til andet 3, tons FM",50]
[]
[]
[]
[]
[]
[null,"Brunsaft",{"$f":"C3","v":"L opslag på pris- kr."}]
[1,"Solgt brunsaft til biogas, tons FM",{"$f":"IF(Drift!F4=2,'Data omkn'!J35,'Data omkn'!J34)","v":102}]
[2,"Solgt brunsaft til gødning 1, tons FM",{"$f":"Kalkule!G253","v":8},"kr/tons FM masse"]
[3,"Solgt brunsaft til andet 2, tons FM",7,"kr/tons FM"]
[4,"Solgt brunsaft til andet 3, tons FM",25]
[5,"Solgt brunsaft til andet 3, tons FM",20]
[]
[]
[2,"Solgt brunsaft til biogas, tons FM",{"$f":"C29","v":102}]
[2,"Solgt brunsaft til gødning 1, tons FM",{"$f":"C30","v":8}]
[3,"Solgt brunsaft til andet 2, tons FM",7,"kr/tons FM"]
[4,"Solgt brunsaft til andet 3, tons FM",25]
[5,"Solgt brunsaft til andet 3, tons FM",20]
[]
[]
[2,"Solgt brunsaft til biogas, tons FM",{"$f":"C29","v":102}]
[2,"Solgt brunsaft til gødning 1, tons FM",{"$f":"C30","v":8}]
[3,"Solgt brunsaft til andet 2, tons FM",7]
[4,"Solgt brunsaft til andet 3, tons FM",25]
[5,"Solgt brunsaft til andet 3, tons FM",20]

{"sheet":"Model 2","index":10,"n_rows":137,"n_cols":23,"rows_kept":137,"cut":false,"hidden":false,"merged":[[160,13,160,15],[160,1,160,3],[75,1,75,3],[76,5,76,7],[96,1,96,3],[96,7,96,9],[96,13,96,15],[8,1,8,3],[10,7,10,8],[96,19,96,21],[117,1,117,3],[31,1,31,3],[31,7,31,9],[31,13,31,15],[31,19,31,21],[52,1,52,3],[52,13,52,15],[117,13,117,15]]}
[null,"Massebalance"]
[null,"Generelle forventninger til separationsresultater på græs"]
[null,"2-trins pesning, eluering før pressetrin 2, højtrykspresning",null,null,null,null,null,null,null,null,null,null,null,"Det vandopløselige protein skal følge vandmængden"]
[null,"se Niels masseflow"]
[null,"Erfaringer med kløvergræs"]
[null,"Udgangspunkt:",null,null,"Presseresultater fra Pauli Kiel"]
[]
[null,"Det er på eget ansvar at rette i disse tal"]
[null,"Kløvergræs"]
[null,"Vægt",100,"%"]
[null,"Vådvægt",1000,"kg",null,"Revision 1",null,"2017-04-06",null,null,null,null,null,null,null,null,null,83000]
[null,"Vægt",{"$f":"C11*C13%","v":180},"kg TS",null,"Røde og grønne tal er inddateringer",null,null,null,"Vådvægt, TS, VS og protein mængder"]
[null,"Indhold",18,"% TS",null,"Sorte tal er beregninger"]
[null,"Vægt",16.2,"kg aske",null,"Inddateringer må kun ske i råvare og proces"]
[null,"Indhold",{"$f":"C14/C11%","v":1.6199999999999999},"% aske",null,"Procesresultater er beregninger !"]
[null,"Vægt",{"$f":"C12-C14","v":163.80000000000001},"kg VS"]
[null,"Indhold",{"$f":"C16/C11%","v":16.380000000000003},"% VS"]
[null,"% fiber",50,"% af VS"]
[null,"% vandopl",50,"% af VS"]
[null,"Protein",20,"% af TS",null,24]
[null,"Protein",{"$f":"C12*C20%","v":36},"kg protein"]
[null,"Protein",{"$f":"C21/C16%","v":21.978021978021978},"% af VS"]
[null,"Indhold",{"$f":"C21/C11%","v":3.6},"% protein"]
[null,"Fiberfix",50,"% af protein"]
[null,"Fiberfix",{"$f":"C21*C24%","v":18},"kg protein"]
[null,"Vandopl",50,"% af protein"]
[null,"Vandopl",{"$f":"C21*C26%","v":18},"kg protein"]
[null,"Vand",{"$f":"C11-C12","v":820},"kg vand"]
[]
[null,null,"↓"]
[]
[null,"Presse 1, skruepresse",null,null,null,null,null,"Pressesaft 1",null,null,null,null,null,"Centrifugering",null,null,null,null,null,"Proteinpasta 1"]
[null,"Til kage",{"$f":"C54","v":30.857142857142861},"% vådvægt",null,null,null,"Vægt",{"$f":"C10-C54","v":69.142857142857139},"% af græs",null,null,null,"Til pasta",{"$f":"U34/I34%","v":26.033057851239672},"% vådvægt",null,null,null,"Vægt",{"$f":"U34/C11%","v":18},"% af græs"]
[null,"Til kage",60,"% af TS",null,"→",null,"Vådvægt",{"$f":"C11-C55","v":691.42857142857133},"kg",null,"→",null,"Til pasta",50,"% af TS",null,"→",null,"Vådvægt",{"$f":"U35/U36%","v":180},"kg"]
[null,"I kage",35,"% TS",null,null,null,"Vægt",{"$f":"C12-C56","v":72},"kg TS",null,null,null,"I pasta",20,"% TS",null,null,null,"Vægt",{"$f":"I35*O34%","v":36},"kg TS"]
[null,"Til kage",{"$f":"C60/C16%","v":60.989010989010985},"% af VS",null,null,null,"Indhold",{"$f":"I35/I34%","v":10.41322314049587},"% TS",null,null,null,"Til pasta",{"$f":"U39/I39%","v":50},"% af VS",null,null,null,"Indhold",{"$f":"O35","v":20},"% TS"]
[null,"I kage",{"$f":"C61","v":32.374999999999993},"% VS",null,null,null,"Vægt",{"$f":"C14-C58","v":8.1},"kg aske",null,null,null,"I pasta",{"$f":"U39/U34%","v":17.75},"% VS",null,null,null,"Vægt",{"$f":"I37*O38%","v":4.05},"kg aske"]
[null,"Til kage",50,"% af aske",null,null,null,"Indhold",{"$f":"I37/I34%","v":1.1714876033057853},"% aske",null,null,null,"Til pasta",50,"% af aske",null,null,null,"Indhold",{"$f":"U37/U34%","v":2.25},"% aske"]
[null,"I kage",{"$f":"C59","v":2.6249999999999996},"% aske",null,null,null,"Vægt",{"$f":"I35-I37","v":63.9},"kg VS",null,null,null,"I pasta",{"$f":"O59","v":0.79189944134078227},"% aske",null,null,null,"Vægt",{"$f":"U35-U37","v":31.95},"kg VS"]
[null,"Til kage",{"$f":"C65/C21%","v":50},"% af protein",null,null,null,"Indhold",{"$f":"I39/I34%","v":9.2417355371900829},"% VS",null,null,null,"Til pasta",{"$f":"U44/I44%","v":74.891986062717777},"% af protein",null,null,null,"Indhold",{"$f":"U39/U34%","v":17.75},"% VS"]
[null,"I kage",{"$f":"C65","v":18},"% protein",null,null,null,"% fiber",{"$f":"100-I42","v":24.459930313588856},"% af VS",null,null,null,"I pasta",{"$f":"O65","v":4.5194425087108012},"% protein",null,null,null,"% fiber",{"$f":"100-U42","v":76.752767527675275},"% af VS"]
[null,"Til kage",{"$f":"C68","v":75.540069686411144},"% af fiberfix protein",null,null,null,"% vandopl",{"$f":"I51/C28%","v":75.540069686411144},"% af VS",null,null,null,"Til pasta",90,"% af fiberfix protein",null,null,null,"% vandopl",{"$f":"U51/I51%","v":23.247232472324729},"% af VS"]
[null,"I kage",{"$f":"C69","v":13.597212543554006},"% fiberfix protein",null,null,null,"Protein",{"$f":"I44/I35%","v":25},"% af TS",null,null,null,"I pasta",{"$f":"O69","v":0.44027874564459912},"% fiberfix protein",null,null,null,"Protein",{"$f":"U44/U35%","v":37.445993031358888},"% af TS"]
[null,"Til kage",{"$f":"C70","v":24.459930313588856},"% af vandopl protein",null,null,null,"Protein",{"$f":"I48+I50","v":18},"kg protein",null,null,null,"Til pasta",70,"% af vandopl protein",null,null,null,"Protein",{"$f":"U48+U50","v":13.480557491289199},"kg protein"]
[null,"I kage",{"$f":"C71","v":4.4027874564459939},"% vandopl protein",null,null,null,"Protein",{"$f":"I44/I39%","v":28.16901408450704},"% af VS",null,null,null,"I pasta",{"$f":"U50/U34","v":5.2878048780487803E-2},"% vandopl protein",null,null,null,"Protein",{"$f":"U44/U39%","v":42.192668204348038},"% af VS"]
[null,"Vand",null,null,null,null,null,"Indhold",{"$f":"I44/I34%","v":2.6033057851239674},"% protein",null,null,null,"Vand",null,null,null,null,null,"Indhold",{"$f":"U44/U34%","v":7.4891986062717768},"% protein"]
[null,null,null,null,null,null,null,"Fiberfix",{"$f":"I41","v":24.459930313588856},"% af protein",null,null,null,null,null,null,null,null,null,"Fiberfix",{"$f":"U48/U44%","v":29.394249558016195},"% af protein"]
[null,null,null,null,null,null,null,"Fiberfix",{"$f":"C25*I47%","v":4.4027874564459939},"kg protein",null,null,null,null,null,null,null,null,null,"Fiberfix",{"$f":"I48*O42%","v":3.9625087108013948},"kg protein"]
[null,null,null,null,null,null,null,"Vandopl",{"$f":"I42","v":75.540069686411144},"% af protein",null,null,null,null,null,null,null,null,null,"Vandopl",{"$f":"U50/U44%","v":70.605750441983801},"% af protein"]
[null,null,null,null,null,null,null,"Vandopl",{"$f":"C27*I51/C28","v":13.597212543554006},"kg protein",null,null,null,null,null,null,null,null,null,"Vandopl",{"$f":"I50*O44%","v":9.5180487804878044},"kg protein"]
[null,null,"↓",null,null,null,null,"Vand",{"$f":"I34-I35","v":619.42857142857133},"kg vand",null,null,null,null,"↓",null,null,null,null,"Vand",{"$f":"U34-U35","v":144},"kg vand"]
[]
[null,"Pressekage 1",null,null,null,null,null,null,null,null,null,null,null,"Brunsaft 1"]
[null,"Vægt",{"$f":"C55/C11%","v":30.857142857142861},"% af græs",null,"320,2 kg VM/1000 kg FM",null,null,null,null,null,null,null,"Vægt",{"$f":"O55/C11%","v":51.142857142857132},"% af græs",null,null,null,null,{"$f":"U44/U34*100","v":7.4891986062717768}]
[null,"Vådvægt",{"$f":"C56/C35%","v":308.57142857142861},"kg",null,"112,1/35%",null,null,null,null,null,null,null,"Vådvægt",{"$f":"I34-U34","v":511.42857142857133},"kg"]
[null,"Vægt",{"$f":"C12*C34%","v":108},"kg TS",null,"186,8 kg TS*60%",null,null,null,null,null,null,null,"Vægt",{"$f":"I35-U35","v":36},"kg TS"]
[null,"Indhold",{"$f":"C56/C55%","v":34.999999999999993},"% TS",null,"112,1 kg TS/320,2 kg FM",null,null,null,null,null,null,null,"Indhold",{"$f":"O56/O55%","v":7.0391061452513988},"% TS"]
[null,"Vægt",{"$f":"C14*C38%","v":8.1},"kg aske",null,null,null,null,null,null,null,null,null,"Vægt",{"$f":"I37-U37","v":4.05},"kg aske"]
[null,"Indhold",{"$f":"C58/C55%","v":2.6249999999999996},"% aske",null,null,null,null,null,null,null,null,null,"Indhold",{"$f":"O58/O55%","v":0.79189944134078227},"% aske"]
[null,"Vægt",{"$f":"C56-C58","v":99.9},"kg VS",null,null,null,null,null,null,null,null,null,"Vægt",{"$f":"O56-O58","v":31.95},"kg VS"]
[null,"Indhold",{"$f":"C60/C55%","v":32.374999999999993},"% VS",null,null,null,null,null,null,null,null,null,"Indhold",{"$f":"O60/O55%","v":6.2472067039106163},"% VS"]
[null,"% fiber",{"$f":"100-C63","v":75.540069686411144},"% af VS",null,null,null,null,null,null,null,null,null,"% fiber",{"$f":"100-O63","v":23.247232472324725},"% af VS"]
[null,"% vandopl",{"$f":"C72/C28%","v":24.459930313588856},"% af VS",null,null,null,null,null,null,null,null,null,"% vandopl",{"$f":"O72/I51%","v":76.752767527675275},"% af VS"]
[null,"Protein",{"$f":"C65/C56%","v":16.666666666666664},"% af TS",null,null,null,null,null,null,null,null,null,"Protein",{"$f":"O65/O56%","v":12.554006968641115},"% af TS"]
[null,"Protein",{"$f":"C69+C71","v":18},"kg protein",null,null,null,null,null,null,null,null,null,"Protein",{"$f":"I44-U44","v":4.5194425087108012},"kg protein",null,null,null,"16% er N","Vil spalte fra som ammonium kvælstof dvs som ajle høj udnyttelse"]
[null,"Protein",{"$f":"C65/C60%","v":18.018018018018015},"% af VS",null,null,null,null,null,null,null,null,null,"Protein",{"$f":"O65/O60%","v":14.145359964666044},"% af VS",null,null,null,null,"Har ikke regnet på fosfor og kalium"]
[null,"Indhold",{"$f":"C65/C55%","v":5.8333333333333321},"% protein",null,null,null,null,null,null,null,null,null,"Indhold",{"$f":"O65/O55%","v":0.88368987600490545},"% protein",null,null,null,null,"Brunsaften falder meget hurtig fra 7 til 4 i PH værdi "]
[null,"Fiberfix",{"$f":"C69/C65%","v":75.540069686411144},"% af protein",null,null,null,null,null,null,null,null,null,"Fiberfix",{"$f":"O69/O65%","v":9.7418817651956662},"% af protein",null,null,null,null,"Det gærer meget hurtig og ved en gæring vil proteinet ikke spalte til ammoniak"]
[null,"Fiberfix",{"$f":"C25-I48","v":13.597212543554006},"kg protein",null,null,null,null,null,null,null,null,null,"Fiberfix",{"$f":"I48-U48","v":0.44027874564459912},"kg protein"]
[null,"Vandopl",{"$f":"C71/C65%","v":24.459930313588856},"% af protein",null,null,null,null,null,null,null,null,null,"Vandopl",{"$f":"O71/O65%","v":90.258118234804328},"% af protein"]
[null,"Vandopl",{"$f":"C27*C72/C28","v":4.4027874564459939},"kg protein",null,null,null,null,null,null,null,null,null,"Vandopl",{"$f":"O65-O69","v":4.0791637630662017},"kg protein"]
[null,"Vand",{"$f":"C55-C56","v":200.57142857142861},"kg vand",null,null,null,null,null,null,null,null,null,"Vand",{"$f":"I51-U51","v":475.42857142857133},"kg vand"]
[]
[null,null,"↓"]
[]
[null,"Eluering til oprindelig TS"]
[null,"Vådvægt",{"$f":"C78/C79%","v":600},"Vådvægt",null,"Eluering med vand"]
[null,"Mængde",{"$f":"C56","v":108},"kg TS"]
[null,"Mix TS",{"$f":"C13","v":18},"% TS","←",{"$f":"C77-C55","v":291.42857142857139},"kg",null,"Måske til en anden TS en de 18,68%"]
[null,{"$f":"B58","v":"Vægt"},{"$f":"C58","v":8.1},"kg aske"]
[null,{"$f":"B59","v":"Indhold"},2.6249999999999996,"% aske"]
[null,"Vægt",99.9,"kg VS"]
[null,"Indhold",32.374999999999993,"% VS"]
[null,"% fiber",75.540069686411144,"% af VS"]
[null,"% vandopl",24.459930313588856,"% af VS"]
[null,"Protein",16.666666666666664,"% af TS"]
[null,"Protein",18,"kg protein"]
[null,{"$f":"B67","v":"Indhold"},5.8333333333333321,"% protein"]
[null,"Fiberfix",75.540069686411144,"% af protein"]
[null,"Fiberfix",13.597212543554006,"kg protein"]
[null,"Vandopl",24.459930313588856,"% af protein"]
[null,"Vandopl",4.4027874564459939,"kg protein"]
[null,{"$f":"B72","v":"Vand"},{"$f":"C77-C78","v":492},{"$f":"D72","v":"kg vand"}]
[]
[null,null,"↓"]
[]
[null,"Presse 2, højtrykspresse",null,null,null,null,null,"Pressesaft 2",null,null,null,null,null,"Centrifugering",null,null,null,null,null,"Proteinpasta 2"]
[null,"Til kage",{"$f":"C120/C77%","v":18},"% vådvægt",null,null,null,"Vægt",{"$f":"I99/C11%","v":49.2},"% af græs",null,null,null,"Til pasta",{"$f":"U99/I99%","v":14.634146341463417},"% vådvægt",null,null,null,"Vægt",{"$f":"U99/C11%","v":7.2000000000000011},"% af græs"]
[null,"Til kage",60,"% af TS",null,"→",null,"Vådvægt",{"$f":"C77-C120","v":492},"kg",null,"→",null,"Til pasta",50,"% af TS",null,"→",null,"Vådvægt",{"$f":"U100/U101%","v":72.000000000000014},"kg"]
[null,"I kage",60,"% TS",null,null,null,"Vægt",{"$f":"C78-C121","v":43.2},"kg TS",null,null,null,"I pasta",30,"% TS",null,null,null,"Vægt",{"$f":"I100*O99%","v":21.6},"kg TS"]
[null,"Til kage",{"$f":"C125/C82%","v":60.810810810810807},"% af VS",null,null,null,"Indhold",{"$f":"I100/I99%","v":8.7804878048780495},"% TS",null,null,null,"Til pasta",{"$f":"U104/I104%","v":50},"% af VS",null,null,null,"Indhold",{"$f":"O100","v":30},"% TS"]
[null,"I kage",{"$f":"C126","v":56.249999999999993},"% VS",null,null,null,"Vægt",{"$f":"C80-C123","v":4.05},"kg aske",null,null,null,"I pasta",{"$f":"U104/U99%","v":27.187499999999996},"% VS",null,null,null,"Vægt",{"$f":"I102*O103%","v":2.0249999999999999},"kg aske"]
[null,"Til kage",50,"% af aske",null,null,null,"Indhold",{"$f":"I102/I99%","v":0.82317073170731703},"% aske",null,null,null,"Til pasta",50,"% af aske",null,null,null,"Indhold",{"$f":"U102/U99%","v":2.8124999999999991},"% aske"]
[null,"I kage",{"$f":"C124","v":3.7499999999999996},"% aske",null,null,null,"Vægt",{"$f":"I100-I102","v":39.150000000000006},"kg VS",null,null,null,"I pasta",{"$f":"O124","v":0.4821428571428571},"% aske",null,null,null,"Vægt",{"$f":"U100-U102","v":19.575000000000003},"kg VS"]
[null,"Til kage",{"$f":"C134/C90%","v":97.156871568715687},"% af bundet protein",null,null,null,"Indhold",{"$f":"I104/I99%","v":7.9573170731707332},"% VS",null,null,null,"Til pasta",{"$f":"U109/I109%","v":71.756097560975618},"% af protein",null,null,null,"Indhold",{"$f":"U104/U99%","v":27.187499999999996},"% VS"]
[null,"I kage",{"$f":"C134/C120%","v":12.232061414690799},"% bundet protein",null,null,null,"% fiber",{"$f":"100-I107","v":8.7804878048780495},"% af VS",null,null,null,"I pasta",{"$f":"O130","v":1.2435189937962097},"% protein",null,null,null,"% fiber",{"$f":"100-U107","v":88.770053475935825},"% af VS"]
[null,"Til kage",{"$f":"C136/C92%","v":8.7804878048780441},"% af vandopl protein",null,null,null,"% vandopl",{"$f":"I116/C93%","v":91.219512195121951},"% af VS",null,null,null,"Til pasta",90,"% af fiberfix protein",null,null,null,"% vandopl",{"$f":"U116/I116%","v":11.229946524064173},"% af VS"]
[null,"I kage",{"$f":"C136/C120%","v":0.35795019971105618},"% vandopl protein",null,null,null,"Protein",{"$f":"I109/I100%","v":10.191637630662022},"% af TS",null,null,null,"I pasta",{"$f":"U113/U99%","v":0.48323276960992617},"% fiberfix protein",null,null,null,"Protein",{"$f":"U109/U100%","v":14.626242882637888},"% af TS"]
[null,"Vand",null,null,null,null,null,"Protein",{"$f":"I113+I115","v":4.4027874564459939},"kg protein",null,null,null,"Til pasta",70,"% af vandopl protein",null,null,null,"Protein",{"$f":"U115+U113","v":3.1592684626497842},"kg protein"]
[null,null,null,null,null,null,null,"Protein",{"$f":"I109/I104%","v":11.245944971764988},"% af VS",null,null,null,"I pasta",{"$f":"U115/U99%","v":3.9046400951814393},"% vandopl protein",null,null,null,"Protein",{"$f":"U109/U104%","v":16.139302491186633},"% af VS"]
[null,null,null,null,null,null,null,"Indhold",{"$f":"I109/I99%","v":0.8948754992776411},"% protein",null,null,null,"Vand",null,null,null,null,null,"Indhold",{"$f":"U109/U99%","v":4.3878728647913654},"% protein"]
[null,null,null,null,null,null,null,"Fiberfix",{"$f":"I106","v":8.7804878048780495},"% af protein",null,null,null,null,null,null,null,null,null,"Fiberfix",{"$f":"U113/U109%","v":11.012916383412646},"% af protein"]
[null,null,null,null,null,null,null,"Fiberfix",{"$f":"C92*I112%","v":0.38658621568794099},"kg protein",null,null,null,null,null,null,null,null,null,"Fiberfix",{"$f":"I113*O107%","v":0.34792759411914692},"kg protein"]
[null,null,null,null,null,null,null,"Vandopl",{"$f":"I107","v":91.219512195121951},"% af protein",null,null,null,null,null,null,null,null,null,"Vandopl",{"$f":"U115/U109%","v":88.987083616587341},"% af protein"]
[null,null,null,null,null,null,null,"Vandopl",{"$f":"C92*I116/C93","v":4.0162012407580532},"kg protein",null,null,null,null,null,null,null,null,null,"Vandopl",{"$f":"I115*O109%","v":2.8113408685306371},"kg protein"]
[null,null,"↓",null,null,null,null,"Vand",{"$f":"C93-C137","v":448.8},"kg vand",null,null,null,null,"↓",null,null,null,null,"Vand",{"$f":"U99-U100","v":50.400000000000013},"kg vand"]
[]
[null,"Pressekage 2",null,null,null,null,null,null,null,null,null,null,null,"Brunsaft 2"]
[null,"Vægt",{"$f":"C120/C11%","v":10.8},"% af græs",null,null,null,null,null,null,null,null,null,"Vægt",{"$f":"O120/C11%","v":42},"% af græs",null,null,null,"Produkter 1"]
[null,"Vådvægt",{"$f":"C121/C122%","v":108},"kg",null,"112,6/60%",null,null,null,null,null,null,null,"Vådvægt",{"$f":"I99-U99","v":420},"kg",null,null,null,null,"kg FM",null,"Kg TS"]
[null,"Vægt",{"$f":"C78*C99%","v":64.8},"kg TS",null,"121/93%",null,null,null,null,null,null,null,"Vægt",{"$f":"I100-U100","v":21.6},"kg TS",null,null,null,"Brunsaft",{"$f":"O55","v":511.42857142857133},{"$f":"U121/$U$126","v":0.3960176991150442},{"$f":"O56","v":36}]
[null,"Indhold",{"$f":"C100","v":60},"% TS",null,null,null,null,null,null,null,null,null,"Indhold",{"$f":"O121/O120%","v":5.1428571428571432},"% TS",null,null,null,"Protein pulve",{"$f":"U44","v":13.480557491289199},{"$f":"U122/$U$126","v":1.043848478307792E-2}]
[null,"Vægt",{"$f":"C80*C103%","v":4.05},"kg aske",null,null,null,null,null,null,null,null,null,"Vægt",{"$f":"I102-U102","v":2.0249999999999999},"kg aske",null,null,null,"Kage",{"$f":"C55","v":308.57142857142861},0.23893805309734517,{"$f":"C56","v":108}]
[null,"Indhold",{"$f":"C123/C120%","v":3.7499999999999996},"% aske",null,null,null,null,null,null,null,null,null,"Indhold",{"$f":"O123/O120%","v":0.4821428571428571},"% aske",null,null,null,"Vand",{"$f":"U51","v":144},0.11150442477876107]
[null,"Vægt",{"$f":"C121-C123","v":60.75},"kg VS",null,null,null,null,null,null,null,null,null,"Vægt",{"$f":"O121-O123","v":19.575000000000003},"kg VS",null,null,null,"Rest",{"$f":"C11+F79-SUM(U121:U124)","v":313.94801393728221},0.24310133822577165]
[null,"Indhold",{"$f":"C125/C120%","v":56.249999999999993},"% VS",null,null,null,null,null,null,null,null,null,"Indhold",{"$f":"O125/O120%","v":4.6607142857142865},"% VS",null,null,null,null,{"$f":"SUM(U121:U125)","v":1291.4285714285713},{"$f":"SUM(V121:V125)","v":1}]
[null,"% fiber",{"$f":"100-C128","v":91.219512195121951},"% af VS",null,null,null,null,null,null,null,null,null,"% fiber",{"$f":"100-O128","v":11.229946524064189},"% af VS"]
[null,"% vandopl",{"$f":"C137/C93%","v":8.7804878048780495},"% af VS",null,null,null,null,null,null,null,null,null,"% vandopl",{"$f":"O137/I116%","v":88.770053475935811},"% af VS",null,null,null,"Produkter 2"]
[null,"Protein",{"$f":"C130/C125%","v":22.382242870047744},"% af TS",null,null,null,null,null,null,null,null,null,"Protein",{"$f":"O130/O125%","v":6.352587452343343},"% af TS",null,null,null,null,"kg FM",null,"kg TS"]
[null,"Protein",{"$f":"C136+C134","v":13.597212543554004},"kg protein",null,null,null,null,null,null,null,null,null,"Protein",{"$f":"I109-U109","v":1.2435189937962097},"kg protein",null,null,null,"Brunsaft",{"$f":"O120+O55","v":931.42857142857133},{"$f":"U130/$U$135","v":0.72123893805309736},{"$f":"O56+O121","v":57.6}]
[null,"Protein",{"$f":"C130/C125%","v":22.382242870047744},"% af VS",null,null,null,null,null,null,null,null,null,"Protein",{"$f":"O130/O125%","v":6.352587452343343},"% af VS",null,null,null,"Protein pulve",{"$f":"U109+U44","v":16.639825953938981},{"$f":"U131/$U$135","v":1.2884820982032398E-2}]
[null,"Indhold",{"$f":"C130/C120%","v":12.590011614401854},"% protein",null,null,null,null,null,null,null,null,null,"Indhold",{"$f":"O130/O120%","v":0.29607595090385941},"% protein",null,null,null,"Kage",{"$f":"C120","v":108},{"$f":"U132/$U$135","v":8.3628318584070799E-2},{"$f":"C121","v":64.8}]
[null,"Fiberfix",{"$f":"C130-C134","v":0.38658621568793983},"% af protein",null,null,null,null,null,null,null,null,null,"Fiberfix",{"$f":"O134/O130%","v":3.1088082901554395},"% af protein",null,null,null,"Vand",{"$f":"U116+U51","v":194.4},{"$f":"U133/$U$135","v":0.15053097345132746}]
[null,"Fiberfix",{"$f":"C90-I113","v":13.210626327866064},"kg protein",null,null,null,null,null,null,null,null,null,"Fiberfix",{"$f":"I113-U113","v":3.8658621568794072E-2},"kg protein",null,null,null,"Rest",{"$f":"C11+F79-SUM(U130:U133)","v":40.960174046060956},{"$f":"U134/$U$135","v":3.171694892947198E-2}]
[null,"Vandopl",{"$f":"C136/C130%","v":2.8431284312843124},"% af protein",null,null,null,null,null,null,null,null,null,"Vandopl",{"$f":"O136/O130%","v":96.891191709844605},"% af protein",null,null,null,null,{"$f":"SUM(U130:U134)","v":1291.4285714285713},{"$f":"SUM(V130:V134)","v":1}]
[null,"Vandopl",{"$f":"C92-I115","v":0.38658621568794072},"kg protein",null,null,null,null,null,null,null,null,null,"Vandopl",{"$f":"I115-U115","v":1.204860372227416},"kg protein"]
[null,"Vand",{"$f":"C120-C121","v":43.2},"kg vand",null,null,null,null,null,null,null,null,null,"Vand",{"$f":"I116-U116","v":398.4},"kg vand"]

{"sheet":"Bilag","index":11,"n_rows":677,"n_cols":3,"rows_kept":677,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"0.75*0.282","v":0.21149999999999997},"FEN/kg FM"]
[null,{"$f":"0.282*0.168","v":4.7376000000000001E-2},"kg protein/FM"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Teori"]
[]
[null,"Temperaturen er afgørende for hvilken form vandet er i, som f.eks. Er vandets smeltepunkt 0∘ C og vandets kogepunkt er 100 oC. Opvarmning og afkøling"]
[null,"Den specifikke smeltevarme for at smelte is til vand, Lsmelt= 334kJkg . der skal 334kJ til at smelte et kg is til vand."]
[null,"Den specifikke fordampningsvarme for vand (så meget ernergi der skal til at fordampe vand), Lfordamp= 2,260kJkg dvs. at der skal 2,260 kJ for at få et kg vand til at fordampe."]
[null,"Læs mere om vandets faser Termisk energi"]
[null,"Der skal 2257 kJ/Kg til for at få 1 kg vand til at fordampe, og formlen er: . Lfordamp er 2257kJ/kg. m = vandets masse."]
[null,"vi bruger 1,537 som et eksamepl på en masse og Lfordamp, 2257kJ7kg så får vi denne ligning: 1,537kg*2257kJkJkg = Delta E. delta E er så den energi det kræves at fordampe 1.537kg vand."]

{"sheet":"Forrentning","index":12,"n_rows":162,"n_cols":15,"rows_kept":162,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(B11=\"S\",\"Realkredit Låneberegning serielån\",IF(B11=\"A\",\"Realkredit Låneberegning annuitetslån\",\"Låneberegning\"))","v":"Realkredit Låneberegning annuitetslån"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Ejendomsnr.:",null,null," ",null,null,"Dato:",{"$f":"NOW()","v":"2018-03-07T07:36:15.100"}]
["Navn:",null,null,null,null,null,"Udarbejdet af:","Karen Jørgensen"]
["Adresse:"]
["By:"]
[]
["Lånedata:",null,null,{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"Låneoplysninger:\",0)","v":"Låneoplysninger:"}]
["Lånetype: ",{"$f":"IF(OR(B11=\"A\",B11=\"S\"),\" \",\"(skal tastes)\")","v":" "},null,{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"Antal terminer\",\" \")","v":"Antal terminer"},null,{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),B15*B16,0)","v":15}]
["A=annuitetslån",null,null,{"$f":"IF(AND(B12>0,B15>0,B16>0,B13>0),\"Rente% pr. term.\",\" \")","v":"Rente% pr. term."},null,{"$f":"IF(OR(B13=0,B13=\" \",B16=0,B16=\" \"),0,B13/B16)","v":2.5}]
["S=serielån","a",null,{"$f":"IF(AND(B12>0,B11=\"S\",B13>0,B15>0,B16>0),\"Afdrag pr. termin\",IF(AND(B12>0,B11=\"A\",B13>E11,B15>0,B16>0),\"Ydelse pr. termin\",\" \"))","v":"Ydelse pr. termin"},null,{"$f":"IF(AND(B12>0,B11=\"A\",B13>0,B15>0,B16>0),PMT(F10/100,F9,B12)*-1,IF(AND(B12>0,B11=\"S\",B13>0,B15>0,B16>0),B12/F9,\" \"))","v":726898.10446380172}]
["Hovedstol",{"$f":"Drift!E61","v":9000000},null,{"$f":"IF(AND(B14>0,B11=\"A\",B12>0,B13>0,B15>0,B16>0),\"Incl. bidrag\",IF(AND(B14>0,B11=\"S\",B12>0,B13>0,B15>0,B16>0),\"Bidrag pr. term.\",\" \"))","v":" "},null,{"$f":"IF(AND(B14>0,B13>0,B15>0,B16>0,B11=\"A\"),F11+D24,IF(AND(B14>0,B13>0,B15>0,B16>0,B11=\"S\"),(B12*B14/100)/B16,\" \"))","v":" "},null,800000]
["Rente% p.a.",{"$f":"Drift!D62*100","v":2.5},null,{"$f":"IF(AND(B11=\"a\",B12>0,B13>0,B15>0,B16>0),\"Årlig ydelse\",IF(AND(B11=\"s\",B12>0,B13>0,B15>0,B16>0),\"Årligt afdrag\",\" \"))","v":"Årlig ydelse"},null,{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0,B11=\"A\"),F11*B16,IF(AND(B12>0,B13>0,B15>0,B16>0,B11=\"S\"),F11*B16,0))","v":726898.10446380172},null,94.6]
["Bidrag %",0,null,{"$f":"IF(AND(B12>0,B14>0,B11=\"S\",B13>0,B15>0,B16>0),\"Årligt bidrag\",IF(AND(B12>0,B14>0,B11=\"A\",B13>0,B15>0,B16>0),\"Incl. bidrag\",\" \"))","v":" "},null,{"$f":"IF(AND(B14>0,B11=\"A\",B12>0,B13>0,B15>0,B16>0),F12*B16,IF(AND(B14>0,B11=\"S\"),F12*B16,0))","v":0},null,{"$f":"H12*H13/100","v":756800}]
["Løbetid, år",{"$f":"Drift!D63","v":15},null,{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0,B11=\"S\"),\"Rente hele perioden\",IF(AND(B11=\"A\",B12>0,B13>0,B15>0,B16>0),\"Rente hele perioden\",\" \"))","v":"Rente hele perioden"},null,{"$f":"IF(AND(B11=\"A\",B12>0,B13>0,B15>0,B16>0),B162,IF(AND(B11=\"S\",B12>0,B13>0,B15>0,B16>0),B162,0))","v":1903471.5669570283},null,30000]
["Terminer p.a.",1,null,{"$f":"IF(AND(B11=\"S\",B12>0,B14>0,B13>0,B15>0,B16>0),\"Bidrag hele perioden\",IF(AND(B11=\"a\",B12>0,B14>0,B13>0,B15>0,B16>0),\"Bigrag hele perioden\",\" \"))","v":" "},null,{"$f":"IF(AND(B11=\"A\",B12>0,B14>0),D162,IF(AND(B11=\"S\",B12>0,B14>0),D162,0))","v":0},null,{"$f":"H14-H15","v":726800}]
["Antal term. i år 1",1,null,{"$f":"IF(F15+F16>0,\"Fradr. hele perioden\",\" \")","v":"Fradr. hele perioden"},null,{"$f":"IF(SUM(F15:F16)=0,0,SUM(F15:F16))","v":1903471.5669570283},null,529000]
[{"$f":"IF(OR(B11=\"a\",B11=\"S\"),\" \",\"Lånetype skal være ''A'' eller ''S''.\")","v":" "},null,null,null,null,null,null,{"$f":"H16-H17","v":197800}]
[{"$f":"IF(OR(B16=1,B16=2,B16=4,B16=12),\" \",\"Terminer p.a. skal være 1, 2, 4 eller 12.\")","v":" "},null,null,null,null,null,null,{"$f":"H12*0.015","v":12000}]
[{"$f":"IF(B17>B16,\"For mange terminer i år 1 i forhold til antal terminer pr. år\",\" \")","v":" "},null,null,{"$f":"B24+D24","v":225000}]
[{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"Ydelsesoversigt\",\" \")","v":"Ydelsesoversigt"}]
[null,{"$f":"IF(B16=1,\"Årlig\",IF(B16=2,\"Halvårlig\",IF(B16=4,\"Kvartårlig\",IF(B16=12,\"Månedlig\",\" \"))))","v":"Årlig"},null,null,null,null,{"$f":"IF(OR(B16=1,B17=0),\" \",\"Opsummeret årlig\")","v":" "}]
[{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"Terminsnr.\",\" \")","v":"Terminsnr."},{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"rente\",\"\")","v":"rente"},{"$f":"IF(AND(B13>0,B15>0,B16>0,B12>0),\"afdrag\",\" \")","v":"afdrag"},{"$f":"IF(AND(B14>0,B12>0,B13>0,B15>0,B16>0),\"bidrag\",\" \")","v":" "},{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"ydelse\",\" \")","v":"ydelse"},{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"Restgæld\",\" \")","v":"Restgæld"},{"$f":"IF(OR($B$16=1,B17=0),\" \",\"rt.+bidr.\")","v":" "},{"$f":"IF(OR($B$16<1,B17=0),\" \",\"afdrag\")","v":"afdrag"},{"$f":"IF(OR($B$16=1,B17=0),\" \",\"ydelse\")","v":" "}]
[{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),Økonomi!D6,0)","v":2017},{"$f":"B12*$F$10/100","v":225000},{"$f":"IF(AND($B$12>0,$B$11=\"A\",$B$13>0,$B$15>0,$B$16>0),$F$11-B24,IF(AND($B$12>0,$B$11=\"S\",$B$13>0,$B$15>0,$B$16>0),$B$12/$F$9,0))","v":501898.10446380172},{"$f":"B12*A162/100","v":0},{"$f":"IF(AND(B12>0,B11=\"A\",$B$13>0,$B$15>0,$B$16>0),F11+D24,IF(AND(B12>0,B11=\"S\",$B$13>0,$B$15>0,$B$16>0),B24+C24+D24,\" \"))","v":726898.10446380172},{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),B12-C24,IF((B12-C24)<=0,0,0))","v":8498101.8955361992},{"$f":"IF($B$16=4,J24,IF($B$16=2,L24,IF($B$16=12,N24,0)))","v":0},{"$f":"IF($B$16=4,K24,IF($B$16=2,M24,IF($B$16=12,O24,0)))","v":0},{"$f":"G24+H24","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),B24+D24,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C24,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B24+D24,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C24,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B24+D24,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),C24,0)","v":0}]
[{"$f":"IF(F24<=0,\" \",A24+1)","v":2018},{"$f":"F24*$F$10/100","v":212452.54738840499},{"$f":"IF(AND(F24>0,$B$11=\"A\"),$F$11-B25,IF(AND(F24>0,$B$11=\"S\"),$F$11,0))","v":514445.55707539676},{"$f":"IF(F24<=0,0,$B$12*($B$14/$B$16)/100)","v":0},{"$f":"IF(AND(F24>0,$B$11=\"A\"),E24,IF(AND(F24>0,$B$11=\"S\"),B25+C25+D25,\" \"))","v":726898.10446380172},{"$f":"IF(F24-C25<=1,0,F24-C25)","v":7983656.3384608021},0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B24+B25+D24+D25,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C24+C25,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B24+B25+D24+D25,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C24+C25,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B25+B24+D24+D25,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),C25+C24,0)","v":0}]
[{"$f":"IF(F25<=0,\"\",A25+1)","v":2019},199591.40846152004,527306.69600228174,0,726898.10446380172,7456349.6424585208,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B24+B25+B26+D24+D25+D26,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C24+C25+C26,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B25+B26+D25+D26,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C25+C26,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B26+B25+B24+D24+D25+D26,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),C26+C25+C24,0)","v":0}]
[2020,186408.74106146302,540489.3634023387,0,726898.10446380172,6915860.2790561821,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B24+B25+B26+B27+D24+D25+D26+D27,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C24+C25+C26+C27,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B26+B27+D26+D27,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C26+C27,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B27+B26+B25+B24+D24+D25+D26+D27,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),C27+C26+C25+C24,0)","v":0}]
[2021,172896.50697640458,554001.59748739714,0,726898.10446380172,6361858.6815687846,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B25+B26+B27+B28+D25+D26+D27+D28,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C25+C26+C27+C28,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B27+B28+D27+D28,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C27+C28,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B28+B27+B26+B25+B24+D24+D25+D26+D27+D28,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),C28+C27+C26+C25+C24,0)","v":0}]
[2022,159046.46703921963,567851.63742458215,0,726898.10446380172,5794007.044144202,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B26+B27+B28+B29+D29+D28+D27+D26,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C26+C27+C28+C29,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B28+B29+D28+D29,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C28+C29,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),C29+C28+C27+C26+C25+C24,0)","v":0}]
[2023,144850.17610360504,582047.92836019665,0,726898.10446380172,5211959.1157840053,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B30+B29+B28+B27+D27+D28+D29+D30,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C30+C29+C28+C27,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B29+B30+D29+D30,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C29+C30,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29+D30,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),C30+C29+C28+C27+C26+C25+C24,0)","v":0}]
[2024,130298.97789460013,596599.12656920159,0,726898.10446380172,4615359.989214804,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B31+B30+B29+B28+D28+D29+D30+D31,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C31+C30+C29+C28,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B30+B31+D30+D31,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C30+C31,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B31+B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29+D30+D31,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),C31+C30+C29+C28+C27+C26+C25+C24,0)","v":0}]
[2025,115383.99973037009,611514.1047334316,0,726898.10446380172,4003845.8844813723,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B32+B31+B30+B29+D29+D30+D31+D32,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C32+C31+C30+C29,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B31+B32+D31+D32,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C31+C32,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B32+B31+B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29+D30+D31+D32,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),C32+C31+C30+C29+C28+C27+C26+C25+C24,0)","v":0}]
[2026,100096.1471120343,626801.95735176746,0,726898.10446380172,3377043.9271296049,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B33+B32+B31+B30+D30+D31+D32+D33,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C33+C32+C31+C30,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B32+B33+D32+D33,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C32+C33,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B33+B32+B31+B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29+D30+D31+D32+D33,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),C33+C32+C31+C30+C29+C28+C27+C26+C25+C24,0)","v":0}]
[2027,84426.098178240121,642472.0062855616,0,726898.10446380172,2734571.9208440431,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B34+B33+B32+B31+D31+D32+D33+D34,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C34+C33+C32+C31,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B33+B34+D33+D34,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C33+C34,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B34+B33+B32+B31+B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29+D30+D31+D32+D33+D34,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),C34+C33+C32+C31+C30+C29+C28+C27+C26+C25+C24,0)","v":0}]
[2028,68364.298021101073,658533.80644270068,0,726898.10446380172,{"$f":"IF(ROUND((F34-C35),)<=0,0,F34-C35)","v":2076038.1144013423},0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B35+B34+B33+B32+D32+D33+D34+D35,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C35+C34+C33+C32,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B34+B35+D34+D35,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C34+C35,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B35+B34+B33+B32+B31+B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29++D31+D32+D33+D34+D35,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),C35+C34+C33+C32+C31+C30+C29+C28+C27+C26+C25+C24,0)","v":0}]
[2029,51900.952860033562,674997.15160376811,0,726898.10446380172,1401040.9627975742,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B36+D36+B33+B34+B35+D33+D34+D35,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C36+C33+C34+C35,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B36+D36,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C36,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B36+B35+B34+B33+B32+B31+B30+B29+B28+B27+B26+B25+SUM(D25:D36),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),C36+C35+C34+C33+C32+C31+C30+C29+C28+C27+C26+C25,0)","v":0}]
[2030,35026.024069939362,691872.08039386233,0,726898.10446380172,709168.8824037119,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B36+B37+B35+B34+D34+D35+D36+D37,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C34+C35+C36+C37,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B36+B37+D36+D37,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C36+C37,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B37+B36+B35+B34+B33+B32+B31+B30+B29+B28+B27+B26+SUM(D26:D37),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),C37+C36+C35+C34+C33+C32+C31+C30+C29+C28+C27+C26,0)","v":0}]
[2031,17729.222060092798,709168.88240370888,0,726898.10446380172,0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B35+B36+B37+B38+D35+D36+D37+D38,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C35+C36+C37+C38,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B37+B38+D37+D38,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C37+C38,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B38+B37+B36+B35+B34+B33+B32+B31+B30+B29+B28+B27+SUM(D27:D38),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),C38+C37+C36+C35+C34+C33+C32+C31+C30+C29+C28+C27,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B36+B37+B38+B39+D36+D37+D38+D39,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C36+C37+C38+C39,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B38+B39+D38+D39,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C38+C39,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B39+B38+B37+B36+B35+B34+B33+B32+B31+B30+B29+B28+SUM(D28:D39),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),C39+C38+C37+C36+C35+C34+C33+C32+C31+C30+C29+C28,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B37+B38+B39+B40+D37+D38+D39+D40,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C37+C38+C39+C40,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B39+B40+D39+D40,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C39+C40,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B40+B39+B38+B37+B36+B35+B34+B33+B32+B31+B30+B29+SUM(D29:D40),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),C40+C39+C38+C37+C36+C35+C34+C33+C32+C31+C30+C29,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B38+B39+B40+B41+D41+D40+D39+D38,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C38+C39+C40+C41,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B40+B41+D40+D41,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C40+C41,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B41+B40+B39+B38+B37+B36+B35+B34+B33+B32+B31+B30+SUM(D30:D41),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),C41+C40+C39+C38+C37+C36+C35+C34+C33+C32+C31+C30,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B42+B41+B40+B39+D39+D40+D41+D42,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C42+C41+C40+C39,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B41+B42+D41+D42,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C41+C42,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B42+B41+B40+B39+B38+B37+B36+B35+B34+B33+B32+B31+SUM(D31:D42),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),C42+C41+C40+C39+C38+C37+C36+C35+C34+C33+C32+C31,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B43+B42+B41+B40+D40+D41+D42+D43,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C43+C42+C41+C40,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B42+B43+D42+D43,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C42+C43,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B43+B42+B41+B40+B39+B38+B37+B36+B35+B34+B33+B32+SUM(D32:D43),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),C43+C42+C41+C40+C39+C38+C37+C36+C35+C34+C33+C32,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B44+B43+B42+B41+D41+D42+D43+D44,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C44+C43+C42+C41,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B43+B44+D43+D44,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C43+C44,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B44+B43+B42+B41+B40+B39+B38+B37+B36+B35+B34+B33+SUM(D33:D44),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),C44+C43+C42+C41+C40+C39+C38+C37+C36+C35+C34+C33,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B45+B44+B43+B42+D42+D43+D44+D45,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C45+C44+C43+C42,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B44+B45+D44+D45,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C44+C45,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B45+B44+B43+B42+B41+B40+B39+B38+B37+B36+B35+B34+SUM(D34:D45),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),C45+C44+C43+C42+C41+C40+C39+C38+C37+C36+C35+C34,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B46+B45+B44+B43+D43+D44+D45+D46,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C46+C45+C44+C43,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B45+B46+D45+D46,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C45+C46,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B46+B45+B44+B43+B42+B41+B40+B39+B38+B37+B36+B35+SUM(D35:D46),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),C46+C45+C44+C43+C42+C41+C40+C39+C38+C37+C36+C35,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B47+B46+B45+B44+D44+D45+D46+D47,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C47+C46+C45+C44,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B46+B47+D46+D47,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C46+C47,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B47+B46+B45+B44+B43+B42+B41+B40+B39+B38+B37+B36+SUM(D36:D47),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),C47+C46+C45+C44+C43+C42+C41+C40+C39+C38+C37+C36,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B48+D48+B45+B46+B47+D45+D46+D47,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C48+C45+C46+C47,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B48+D48,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C48,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B48+B47+B46+B45+B44+B43+B42+B41+B40+B39+B38+B37+SUM(D37:D48),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),C48+C47+C46+C45+C44+C43+C42+C41+C40+C39+C38+C37,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B48+B49+B47+B46+D46+D47+D48+D49,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C46+C47+C48+C49,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B48+B49+D48+D49,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C48+C49,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B49+B48+B47+B46+B45+B44+B43+B42+B41+B40+B39+B38+SUM(D38:D49),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),C49+C48+C47+C46+C45+C44+C43+C42+C41+C40+C39+C38,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B47+B48+B49+B50+D47+D48+D49+D50,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C47+C48+C49+C50,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B49+B50+D49+D50,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C49+C50,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B50+B49+B48+B47+B46+B45+B44+B43+B42+B41+B40+B39+SUM(D39:D50),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),C50+C49+C48+C47+C46+C45+C44+C43+C42+C41+C40+C39,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B48+B49+B50+B51+D48+D49+D50+D51,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C48+C49+C50+C51,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B50+B51+D50+D51,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C50+C51,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B51+B50+B49+B48+B47+B46+B45+B44+B43+B42+B41+B40+SUM(D40:D51),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),C51+C50+C49+C48+C47+C46+C45+C44+C43+C42+C41+C40,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B49+B50+B51+B52+D49+D50+D51+D52,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C49+C50+C51+C52,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B51+B52+D51+D52,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C51+C52,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B52+B51+B50+B49+B48+B47+B46+B45+B44+B43+B42+B41+SUM(D41:D52),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),C52+C51+C50+C49+C48+C47+C46+C45+C44+C43+C42+C41,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B50+B51+B52+B53+D53+D52+D51+D50,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C50+C51+C52+C53,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B52+B53+D52+D53,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C52+C53,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B53+B52+B51+B50+B49+B48+B47+B46+B45+B44+B43+B42+SUM(D42:D53),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),C53+C52+C51+C50+C49+C48+C47+C46+C45+C44+C43+C42,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B54+B53+B52+B51+D51+D52+D53+D54,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C54+C53+C52+C51,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B53+B54+D53+D54,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C53+C54,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B54+B53+B52+B51+B50+B49+B48+B47+B46+B45+B44+B43+SUM(D43:D54),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),C54+C53+C52+C51+C50+C49+C48+C47+C46+C45+C44+C43,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B55+B54+B53+B52+D52+D53+D54+D55,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C55+C54+C53+C52,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B54+B55+D54+D55,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C54+C55,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B55+B54+B53+B52+B51+B50+B49+B48+B47+B46+B45+B44+SUM(D44:D55),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),C55+C54+C53+C52+C51+C50+C49+C48+C47+C46+C45+C44,0)","v":0}]
["",0,0,0," ",0,{"$f":"IF($B$16=4,J56,IF($B$16=2,L56,IF($B$16=12,N56,0)))","v":0},{"$f":"IF($B$16=4,K56,IF($B$16=2,M56,IF($B$16=12,O56,0)))","v":0},{"$f":"G56+H56","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),B56+B55+B54+B53+D53+D54+D55+D56,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C56+C55+C54+C53,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B55+B56+D55+D56,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C55+C56,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B56+B55+B54+B53+B52+B51+B50+B49+B48+B47+B46+B45+SUM(D45:D56),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),C56+C55+C54+C53+C52+C51+C50+C49+C48+C47+C46+C45,0)","v":0}]
["",{"$f":"F56*$F$10/100","v":0},{"$f":"IF(AND(F56>0,$B$11=\"A\"),$F$11-B57,IF(AND(F56>0,$B$11=\"S\"),$F$11,0))","v":0},{"$f":"IF(F56<=0,0,$B$12*($B$14/$B$16)/100)","v":0},{"$f":"IF(AND(F56>0,$B$11=\"A\"),E56,IF(AND(F56>0,$B$11=\"S\"),B57+C57+D57,\" \"))","v":" "},0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B57+B56+B55+B54+D54+D55+D56+D57,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C57+C56+C55+C54,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B56+B57+D56+D57,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C56+C57,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B57+B56+B55+B54+B53+B52+B51+B50+B49+B48+B47+B46+SUM(D46:D57),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),C57+C56+C55+C54+C53+C52+C51+C50+C49+C48+C47+C46,0)","v":0}]
[{"$f":"IF(F57<=0,\"\",A57+1)","v":""},0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B58+B57+B56+B55+D55+D56+D57+D58,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C58+C57+C56+C55,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B57+B58+D57+D58,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C57+C58,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B58+B57+B56+B55+B54+B53+B52+B51+B50+B49+B48+B47+SUM(D47:D58),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),C58+C57+C56+C55+C54+C53+C52+C51+C50+C49+C48+C47,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B59+B58+B57+B56+D56+D57+D58+D59,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C59+C58+C57+C56,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B58+B59+D58+D59,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C58+C59,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B59+B58+B57+B56+B55+B54+B53+B52+B51+B50+B49+B48+SUM(D48:D59),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),C59+C58+C57+C56+C55+C54+C53+C52+C51+C50+C49+C48,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B60+D60+B57+B58+B59+D57+D58+D59,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C60+C57+C58+C59,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B60+D60,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C60,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B60+B59+B58+B57+B56+B55+B54+B53+B52+B51+B50+B49+SUM(D49:D60),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),C60+C59+C58+C57+C56+C55+C54+C53+C52+C51+C50+C49,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B60+B61+B59+B58+D58+D59+D60+D61,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C58+C59+C60+C61,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B60+B61+D60+D61,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C60+C61,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B61+B60+B59+B58+B57+B56+B55+B54+B53+B52+B51+B50+SUM(D50:D61),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),C61+C60+C59+C58+C57+C56+C55+C54+C53+C52+C51+C50,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B59+B60+B61+B62+D59+D60+D61+D62,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C59+C60+C61+C62,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B61+B62+D61+D62,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C61+C62,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B62+B61+B60+B59+B58+B57+B56+B55+B54+B53+B52+B51+SUM(D51:D62),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),C62+C61+C60+C59+C58+C57+C56+C55+C54+C53+C52+C51,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B60+B61+B62+B63+D60+D61+D62+D63,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C60+C61+C62+C63,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B62+B63+D62+D63,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C62+C63,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B63+B62+B61+B60+B59+B58+B57+B56+B55+B54+B53+B52+SUM(D52:D63),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),C63+C62+C61+C60+C59+C58+C57+C56+C55+C54+C53+C52,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B61+B62+B63+B64+D61+D62+D63+D64,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C61+C62+C63+C64,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B63+B64+D63+D64,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C63+C64,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B64+B63+B62+B61+B60+B59+B58+B57+B56+B55+B54+B53+SUM(D53:D64),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),C64+C63+C62+C61+C60+C59+C58+C57+C56+C55+C54+C53,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B62+B63+B64+B65+D65+D64+D63+D62,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C62+C63+C64+C65,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B64+B65+D64+D65,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C64+C65,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B65+B64+B63+B62+B61+B60+B59+B58+B57+B56+B55+B54+SUM(D54:D65),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),C65+C64+C63+C62+C61+C60+C59+C58+C57+C56+C55+C54,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B66+B65+B64+B63+D63+D64+D65+D66,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C66+C65+C64+C63,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B65+B66+D65+D66,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C65+C66,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B66+B65+B64+B63+B62+B61+B60+B59+B58+B57+B56+B55+SUM(D55:D66),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),C66+C65+C64+C63+C62+C61+C60+C59+C58+C57+C56+C55,0)","v":0}]
["",0,0,0," ",{"$f":"IF(ROUND((F66-C67),)<=0,0,F66-C67)","v":0},0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B67+B66+B65+B64+D64+D65+D66+D67,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C67+C66+C65+C64,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B66+B67+D66+D67,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C66+C67,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B67+B66+B65+B64+B63+B62+B61+B60+B59+B58+B57+B56+SUM(D56:D67),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),C67+C66+C65+C64+C63+C62+C61+C60+C59+C58+C57+C56,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B68+B67+B66+B65+D65+D66+D67+D68,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C68+C67+C66+C65,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B67+B68+D67+D68,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C67+C68,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B68+B67+B66+B65+B64+B63+B62+B61+B60+B59+B58+B57+SUM(D57:D68),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),C68+C67+C66+C65+C64+C63+C62+C61+C60+C59+C58+C57,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B69+B68+B67+B66+D66+D67+D68+D69,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C69+C68+C67+C66,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B68+B69+D68+D69,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C68+C69,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B69+B68+B67+B66+B65+B64+B63+B62+B61+B60+B59+B58+SUM(D58:D69),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),C69+C68+C67+C66+C65+C64+C63+C62+C61+C60+C59+C58,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B70+B69+B68+B67+D67+D68+D69+D70,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C70+C69+C68+C67,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B69+B70+D69+D70,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C69+C70,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B70+B69+B68+B67+B66+B65+B64+B63+B62+B61+B60+B59+SUM(D59:D70),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),C70+C69+C68+C67+C66+C65+C64+C63+C62+C61+C60+C59,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B71+B70+B69+B68+D68+D69+D70+D71,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C71+C70+C69+C68,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B70+B71+D70+D71,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C70+C71,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B71+B70+B69+B68+B67+B66+B65+B64+B63+B62+B61+B60+SUM(D60:D71),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),C71+C70+C69+C68+C67+C66+C65+C64+C63+C62+C61+C60,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B72+D72+B69+B70+B71+D69+D70+D71,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C72+C69+C70+C71,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B72+D72,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C72,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B72+B71+B70+B69+B68+B67+B66+B65+B64+B63+B62+B61+SUM(D61:D72),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),C72+C71+C70+C69+C68+C67+C66+C65+C64+C63+C62+C61,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B72+B73+B71+B70+D70+D71+D72+D73,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C70+C71+C72+C73,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B72+B73+D72+D73,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C72+C73,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B73+B72+B71+B70+B69+B68+B67+B66+B65+B64+B63+B62+SUM(D62:D73),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),C73+C72+C71+C70+C69+C68+C67+C66+C65+C64+C63+C62,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B71+B72+B73+B74+D71+D72+D73+D74,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C71+C72+C73+C74,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B73+B74+D73+D74,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C73+C74,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B74+B73+B72+B71+B70+B69+B68+B67+B66+B65+B64+B63+SUM(D63:D74),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),C74+C73+C72+C71+C70+C69+C68+C67+C66+C65+C64+C63,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B72+B73+B74+B75+D72+D73+D74+D75,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C72+C73+C74+C75,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B74+B75+D74+D75,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C74+C75,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B75+B74+B73+B72+B71+B70+B69+B68+B67+B66+B65+B64+SUM(D64:D75),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),C75+C74+C73+C72+C71+C70+C69+C68+C67+C66+C65+C64,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B73+B74+B75+B76+D73+D74+D75+D76,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C73+C74+C75+C76,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B75+B76+D75+D76,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C75+C76,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B76+B75+B74+B73+B72+B71+B70+B69+B68+B67+B66+B65+SUM(D65:D76),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),C76+C75+C74+C73+C72+C71+C70+C69+C68+C67+C66+C65,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B74+B75+B76+B77+D77+D76+D75+D74,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C74+C75+C76+C77,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B76+B77+D76+D77,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C76+C77,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B77+B76+B75+B74+B73+B72+B71+B70+B69+B68+B67+B66+SUM(D66:D77),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),C77+C76+C75+C74+C73+C72+C71+C70+C69+C68+C67+C66,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B78+B77+B76+B75+D75+D76+D77+D78,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C78+C77+C76+C75,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B77+B78+D77+D78,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C77+C78,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B78+B77+B76+B75+B74+B73+B72+B71+B70+B69+B68+B67+SUM(D67:D78),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),C78+C77+C76+C75+C74+C73+C72+C71+C70+C69+C68+C67,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B79+B78+B77+B76+D76+D77+D78+D79,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C79+C78+C77+C76,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B78+B79+D78+D79,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C78+C79,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B79+B78+B77+B76+B75+B74+B73+B72+B71+B70+B69+B68+SUM(D68:D79),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),C79+C78+C77+C76+C75+C74+C73+C72+C71+C70+C69+C68,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B80+B79+B78+B77+D77+D78+D79+D80,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C80+C79+C78+C77,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B79+B80+D79+D80,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C79+C80,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B80+B79+B78+B77+B76+B75+B74+B73+B72+B71+B70+B69+SUM(D69:D80),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),C80+C79+C78+C77+C76+C75+C74+C73+C72+C71+C70+C69,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B81+B80+B79+B78+D78+D79+D80+D81,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C81+C80+C79+C78,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B80+B81+D80+D81,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C80+C81,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B81+B80+B79+B78+B77+B76+B75+B74+B73+B72+B71+B70+SUM(D70:D81),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),C81+C80+C79+C78+C77+C76+C75+C74+C73+C72+C71+C70,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B82+B81+B80+B79+D79+D80+D81+D82,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C82+C81+C80+C79,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B81+B82+D81+D82,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C81+C82,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B82+B81+B80+B79+B78+B77+B76+B75+B74+B73+B72+B71+SUM(D71:D82),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),C82+C81+C80+C79+C78+C77+C76+C75+C74+C73+C72+C71,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B83+B82+B81+B80+D80+D81+D82+D83,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C83+C82+C81+C80,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B82+B83+D82+D83,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C82+C83,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B83+B82+B81+B80+B79+B78+B77+B76+B75+B74+B73+B72+SUM(D72:D83),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),C83+C82+C81+C80+C79+C78+C77+C76+C75+C74+C73+C72,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B84+D84+B81+B82+B83+D81+D82+D83,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C84+C81+C82+C83,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B84+D84,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C84,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B84+B83+B82+B81+B80+B79+B78+B77+B76+B75+B74+B73+SUM(D73:D84),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),C84+C83+C82+C81+C80+C79+C78+C77+C76+C75+C74+C73,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B84+B85+B83+B82+D82+D83+D84+D85,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C82+C83+C84+C85,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B84+B85+D84+D85,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C84+C85,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B85+B84+B83+B82+B81+B80+B79+B78+B77+B76+B75+B74+SUM(D74:D85),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),C85+C84+C83+C82+C81+C80+C79+C78+C77+C76+C75+C74,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B83+B84+B85+B86+D83+D84+D85+D86,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C83+C84+C85+C86,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B85+B86+D85+D86,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C85+C86,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B86+B85+B84+B83+B82+B81+B80+B79+B78+B77+B76+B75+SUM(D75:D86),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),C86+C85+C84+C83+C82+C81+C80+C79+C78+C77+C76+C75,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B84+B85+B86+B87+D84+D85+D86+D87,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C84+C85+C86+C87,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B86+B87+D86+D87,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C86+C87,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B87+B86+B85+B84+B83+B82+B81+B80+B79+B78+B77+B76+SUM(D76:D87),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),C87+C86+C85+C84+C83+C82+C81+C80+C79+C78+C77+C76,0)","v":0}]
["",0,0,0," ",0,{"$f":"IF($B$16=4,J88,IF($B$16=2,L88,IF($B$16=12,N88,0)))","v":0},{"$f":"IF($B$16=4,K88,IF($B$16=2,M88,IF($B$16=12,O88,0)))","v":0},{"$f":"G88+H88","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),B85+B86+B87+B88+D85+D86+D87+D88,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C85+C86+C87+C88,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B87+B88+D87+D88,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C87+C88,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B88+B87+B86+B85+B84+B83+B82+B81+B80+B79+B78+B77+SUM(D77:D88),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),C88+C87+C86+C85+C84+C83+C82+C81+C80+C79+C78+C77,0)","v":0}]
["",{"$f":"F88*$F$10/100","v":0},{"$f":"IF(AND(F88>0,$B$11=\"A\"),$F$11-B89,IF(AND(F88>0,$B$11=\"S\"),$F$11,0))","v":0},{"$f":"IF(F88<=0,0,$B$12*($B$14/$B$16)/100)","v":0},{"$f":"IF(AND(F88>0,$B$11=\"A\"),E88,IF(AND(F88>0,$B$11=\"S\"),B89+C89+D89,\" \"))","v":" "},0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B86+B87+B88+B89+D89+D88+D87+D86,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C86+C87+C88+C89,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B88+B89+D88+D89,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C88+C89,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B89+B88+B87+B86+B85+B84+B83+B82+B81+B80+B79+B78+SUM(D78:D89),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),C89+C88+C87+C86+C85+C84+C83+C82+C81+C80+C79+C78,0)","v":0}]
[{"$f":"IF(F89<=0,\"\",A89+1)","v":""},0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B90+B89+B88+B87+D87+D88+D89+D90,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C90+C89+C88+C87,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B89+B90+D89+D90,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C89+C90,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B90+B89+B88+B87+B86+B85+B84+B83+B82+B81+B80+B79+SUM(D79:D90),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),C90+C89+C88+C87+C86+C85+C84+C83+C82+C81+C80+C79,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B91+B90+B89+B88+D88+D89+D90+D91,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C91+C90+C89+C88,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B90+B91+D90+D91,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C90+C91,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B91+B90+B89+B88+B87+B86+B85+B84+B83+B82+B81+B80+SUM(D80:D91),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),C91+C90+C89+C88+C87+C86+C85+C84+C83+C82+C81+C80,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B92+B91+B90+B89+D89+D90+D91+D92,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C92+C91+C90+C89,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B91+B92+D91+D92,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C91+C92,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B92+B91+B90+B89+B88+B87+B86+B85+B84+B83+B82+B81+SUM(D81:D92),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),C92+C91+C90+C89+C88+C87+C86+C85+C84+C83+C82+C81,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B93+B92+B91+B90+D90+D91+D92+D93,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C93+C92+C91+C90,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B92+B93+D92+D93,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C92+C93,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B93+B92+B91+B90+B89+B88+B87+B86+B85+B84+B83+B82+SUM(D82:D93),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),C93+C92+C91+C90+C89+C88+C87+C86+C85+C84+C83+C82,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B94+B93+B92+B91+D91+D92+D93+D94,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C94+C93+C92+C91,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B93+B94+D93+D94,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C93+C94,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B94+B93+B92+B91+B90+B89+B88+B87+B86+B85+B84+B83+SUM(D83:D94),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),C94+C93+C92+C91+C90+C89+C88+C87+C86+C85+C84+C83,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B95+B94+B93+B92+D92+D93+D94+D95,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C95+C94+C93+C92,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B94+B95+D94+D95,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C94+C95,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B95+B94+B93+B92+B91+B90+B89+B88+B87+B86+B85+B84+SUM(D84:D95),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),C95+C94+C93+C92+C91+C90+C89+C88+C87+C86+C85+C84,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B96+D96+B93+B94+B95+D93+D94+D95,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C96+C93+C94+C95,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B96+D96,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C96,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B96+B95+B94+B93+B92+B91+B90+B89+B88+B87+B86+B85+SUM(D85:D96),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),C96+C95+C94+C93+C92+C91+C90+C89+C88+C87+C86+C85,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B96+B97+B95+B94+D94+D95+D96+D97,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C94+C95+C96+C97,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B96+B97+D96+D97,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C96+C97,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B97+B96+B95+B94+B93+B92+B91+B90+B89+B88+B87+B86+SUM(D86:D97),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),C97+C96+C95+C94+C93+C92+C91+C90+C89+C88+C87+C86,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B95+B96+B97+B98+D95+D96+D97+D98,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C95+C96+C97+C98,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B97+B98+D97+D98,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C97+C98,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B98+B97+B96+B95+B94+B93+B92+B91+B90+B89+B88+B87+SUM(D87:D98),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),C98+C97+C96+C95+C94+C93+C92+C91+C90+C89+C88+C87,0)","v":0}]
["",0,0,0," ",{"$f":"IF(ROUND((F98-C99),)<=0,0,F98-C99)","v":0},0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B96+B97+B98+B99+D96+D97+D98+D99,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C96+C97+C98+C99,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B98+B99+D98+D99,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C98+C99,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B99+B98+B97+B96+B95+B94+B93+B92+B91+B90+B89+B88+SUM(D88:D99),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),C99+C98+C97+C96+C95+C94+C93+C92+C91+C90+C89+C88,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B97+B98+B99+B100+D97+D98+D99+D100,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C97+C98+C99+C100,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B99+B100+D99+D100,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C99+C100,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B100+B99+B98+B97+B96+B95+B94+B93+B92+B91+B90+B89+SUM(D89:D100),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),C100+C99+C98+C97+C96+C95+C94+C93+C92+C91+C90+C89,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B98+B99+B100+B101+D101+D100+D99+D98,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C98+C99+C100+C101,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B100+B101+D100+D101,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C100+C101,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B101+B100+B99+B98+B97+B96+B95+B94+B93+B92+B91+B90+SUM(D90:D101),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),C101+C100+C99+C98+C97+C96+C95+C94+C93+C92+C91+C90,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B102+B101+B100+B99+D99+D100+D101+D102,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C102+C101+C100+C99,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B101+B102+D101+D102,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C101+C102,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B102+B101+B100+B99+B98+B97+B96+B95+B94+B93+B92+B91+SUM(D91:D102),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),C102+C101+C100+C99+C98+C97+C96+C95+C94+C93+C92+C91,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B103+B102+B101+B100+D100+D101+D102+D103,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C103+C102+C101+C100,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B102+B103+D102+D103,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C102+C103,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B103+B102+B101+B100+B99+B98+B97+B96+B95+B94+B93+B92+SUM(D92:D103),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),C103+C102+C101+C100+C99+C98+C97+C96+C95+C94+C93+C92,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B104+B103+B102+B101+D101+D102+D103+D104,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C104+C103+C102+C101,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B103+B104+D103+D104,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C103+C104,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B104+B103+B102+B101+B100+B99+B98+B97+B96+B95+B94+B93+SUM(D93:D104),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),C104+C103+C102+C101+C100+C99+C98+C97+C96+C95+C94+C93,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B105+B104+B103+B102+D102+D103+D104+D105,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C105+C104+C103+C102,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B104+B105+D104+D105,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C104+C105,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B105+B104+B103+B102+B101+B100+B99+B98+B97+B96+B95+B94+SUM(D94:D105),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),C105+C104+C103+C102+C101+C100+C99+C98+C97+C96+C95+C94,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B106+B105+B104+B103+D103+D104+D105+D106,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C106+C105+C104+C103,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B105+B106+D105+D106,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C105+C106,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B106+B105+B104+B103+B102+B101+B100+B99+B98+B97+B96+B95+SUM(D95:D106),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),C106+C105+C104+C103+C102+C101+C100+C99+C98+C97+C96+C95,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B107+B106+B105+B104+D104+D105+D106+D107,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C107+C106+C105+C104,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B106+B107+D106+D107,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C106+C107,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B107+B106+B105+B104+B103+B102+B101+B100+B99+B98+B97+B96+SUM(D96:D107),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),C107+C106+C105+C104+C103+C102+C101+C100+C99+C98+C97+C96,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B108+D108+B105+B106+B107+D105+D106+D107,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C108+C105+C106+C107,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B108+D108,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C108,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B108+B107+B106+B105+B104+B103+B102+B101+B100+B99+B98+B97+SUM(D97:D108),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),C108+C107+C106+C105+C104+C103+C102+C101+C100+C99+C98+C97,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B108+B109+B107+B106+D106+D107+D108+D109,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C106+C107+C108+C109,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B108+B109+D108+D109,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C108+C109,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B109+B108+B107+B106+B105+B104+B103+B102+B101+B100+B99+B98+SUM(D98:D109),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),C109+C108+C107+C106+C105+C104+C103+C102+C101+C100+C99+C98,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B107+B108+B109+B110+D107+D108+D109+D110,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C107+C108+C109+C110,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B109+B110+D109+D110,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C109+C110,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B110+B109+B108+B107+B106+B105+B104+B103+B102+B101+B100+B99+SUM(D99:D110),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),C110+C109+C108+C107+C106+C105+C104+C103+C102+C101+C100+C99,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B108+B109+B110+B111+D108+D109+D110+D111,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C108+C109+C110+C111,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B110+B111+D110+D111,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C110+C111,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B111+B110+B109+B108+B107+B106+B105+B104+B103+B102+B101+B100+SUM(D100:D111),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),C111+C110+C109+C108+C107+C106+C105+C104+C103+C102+C101+C100,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B109+B110+B111+B112+D109+D110+D111+D112,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C109+C110+C111+C112,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B111+B112+D111+D112,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C111+C112,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B112+B111+B110+B109+B108+B107+B106+B105+B104+B103+B102+B101+SUM(D101:D112),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),C112+C111+C110+C109+C108+C107+C106+C105+C104+C103+C102+C101,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B110+B111+B112+B113+D113+D112+D111+D110,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C110+C111+C112+C113,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B112+B113+D112+D113,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C112+C113,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B113+B112+B111+B110+B109+B108+B107+B106+B105+B104+B103+B102+SUM(D102:D113),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),C113+C112+C111+C110+C109+C108+C107+C106+C105+C104+C103+C102,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B114+B113+B112+B111+D111+D112+D113+D114,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C114+C113+C112+C111,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B113+B114+D113+D114,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C113+C114,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B114+B113+B112+B111+B110+B109+B108+B107+B106+B105+B104+B103+SUM(D103:D114),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),C114+C113+C112+C111+C110+C109+C108+C107+C106+C105+C104+C103,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B115+B114+B113+B112+D112+D113+D114+D115,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C115+C114+C113+C112,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B114+B115+D114+D115,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C114+C115,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B115+B114+B113+B112+B111+B110+B109+B108+B107+B106+B105+B104+SUM(D104:D115),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),C115+C114+C113+C112+C111+C110+C109+C108+C107+C106+C105+C104,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B116+B115+B114+B113+D113+D114+D115+D116,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C116+C115+C114+C113,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B115+B116+D115+D116,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C115+C116,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B116+B115+B114+B113+B112+B111+B110+B109+B108+B107+B106+B105+SUM(D105:D116),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),C116+C115+C114+C113+C112+C111+C110+C109+C108+C107+C106+C105,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B117+B116+B115+B114+D114+D115+D116+D117,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C117+C116+C115+C114,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B116+B117+D116+D117,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C116+C117,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B117+B116+B115+B114+B113+B112+B111+B110+B109+B108+B107+B106+SUM(D106:D117),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),C117+C116+C115+C114+C113+C112+C111+C110+C109+C108+C107+C106,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B118+B117+B116+B115+D115+D116+D117+D118,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C118+C117+C116+C115,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B117+B118+D117+D118,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C117+C118,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B118+B117+B116+B115+B114+B113+B112+B111+B110+B109+B108+B107+SUM(D107:D118),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),C118+C117+C116+C115+C114+C113+C112+C111+C110+C109+C108+C107,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B119+B118+B117+B116+D116+D117+D118+D119,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C119+C118+C117+C116,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B118+B119+D118+D119,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C118+C119,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B119+B118+B117+B116+B115+B114+B113+B112+B111+B110+B109+B108+SUM(D108:D119),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),C119+C118+C117+C116+C115+C114+C113+C112+C111+C110+C109+C108,0)","v":0}]
["",0,0,0," ",0,{"$f":"IF($B$16=4,J120,IF($B$16=2,L120,IF($B$16=12,N120,0)))","v":0},{"$f":"IF($B$16=4,K120,IF($B$16=2,M120,IF($B$16=12,O120,0)))","v":0},{"$f":"G120+H120","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),B120+D120+B117+B118+B119+D117+D118+D119,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C120+C117+C118+C119,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B120+D120,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C120,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B120+B119+B118+B117+B116+B115+B114+B113+B112+B111+B110+B109+SUM(D109:D120),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),C120+C119+C118+C117+C116+C115+C114+C113+C112+C111+C110+C109,0)","v":0}]
["",{"$f":"F120*$F$10/100","v":0},{"$f":"IF(AND(F120>0,$B$11=\"A\"),$F$11-B121,IF(AND(F120>0,$B$11=\"S\"),$F$11,0))","v":0},{"$f":"IF(F120<=0,0,$B$12*($B$14/$B$16)/100)","v":0},{"$f":"IF(AND(F120>0,$B$11=\"A\"),E120,IF(AND(F120>0,$B$11=\"S\"),B121+C121+D121,\" \"))","v":" "},0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B120+B121+B119+B118+D118+D119+D120+D121,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C118+C119+C120+C121,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B120+B121+D120+D121,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C120+C121,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B121+B120+B119+B118+B117+B116+B115+B114+B113+B112+B111+B110+SUM(D110:D121),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),C121+C120+C119+C118+C117+C116+C115+C114+C113+C112+C111+C110,0)","v":0}]
[{"$f":"IF(F121<=0,\"\",A121+1)","v":""},0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B119+B120+B121+B122+D119+D120+D121+D122,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C119+C120+C121+C122,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B121+B122+D121+D122,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C121+C122,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B122+B121+B120+B119+B118+B117+B116+B115+B114+B113+B112+B111+SUM(D111:D122),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),C122+C121+C120+C119+C118+C117+C116+C115+C114+C113+C112+C111,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B120+B121+B122+B123+D120+D121+D122+D123,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C120+C121+C122+C123,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B122+B123+D122+D123,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C122+C123,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B123+B122+B121+B120+B119+B118+B117+B116+B115+B114+B113+B112+SUM(D112:D123),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),C123+C122+C121+C120+C119+C118+C117+C116+C115+C114+C113+C112,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B121+B122+B123+B124+D121+D122+D123+D124,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C121+C122+C123+C124,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B123+B124+D123+D124,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C123+C124,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B124+B123+B122+B121+B120+B119+B118+B117+B116+B115+B114+B113+SUM(D113:D124),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),C124+C123+C122+C121+C120+C119+C118+C117+C116+C115+C114+C113,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B122+B123+B124+B125+D125+D124+D123+D122,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C122+C123+C124+C125,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B124+B125+D124+D125,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C124+C125,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B125+B124+B123+B122+B121+B120+B119+B118+B117+B116+B115+B114+SUM(D114:D125),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),C125+C124+C123+C122+C121+C120+C119+C118+C117+C116+C115+C114,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B126+B125+B124+B123+D123+D124+D125+D126,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C126+C125+C124+C123,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B125+B126+D125+D126,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C125+C126,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B126+B125+B124+B123+B122+B121+B120+B119+B118+B117+B116+B115+SUM(D115:D126),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),C126+C125+C124+C123+C122+C121+C120+C119+C118+C117+C116+C115,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B127+B126+B125+B124+D124+D125+D126+D127,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C127+C126+C125+C124,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B126+B127+D126+D127,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C126+C127,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B127+B126+B125+B124+B123+B122+B121+B120+B119+B118+B117+B116+SUM(D116:D127),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),C127+C126+C125+C124+C123+C122+C121+C120+C119+C118+C117+C116,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B128+B127+B126+B125+D125+D126+D127+D128,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C128+C127+C126+C125,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B127+B128+D127+D128,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C127+C128,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B128+B127+B126+B125+B124+B123+B122+B121+B120+B119+B118+B117+SUM(D117:D128),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),C128+C127+C126+C125+C124+C123+C122+C121+C120+C119+C118+C117,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B129+B128+B127+B126+D126+D127+D128+D129,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C129+C128+C127+C126,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B128+B129+D128+D129,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C128+C129,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B129+B128+B127+B126+B125+B124+B123+B122+B121+B120+B119+B118+SUM(D118:D129),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),C129+C128+C127+C126+C125+C124+C123+C122+C121+C120+C119+C118,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B130+B129+B128+B127+D127+D128+D129+D130,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C130+C129+C128+C127,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B129+B130+D129+D130,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C129+C130,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B130+B129+B128+B127+B126+B125+B124+B123+B122+B121+B120+B119+SUM(D119:D130),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),C130+C129+C128+C127+C126+C125+C124+C123+C122+C121+C120+C119,0)","v":0}]
["",0,0,0," ",{"$f":"IF(ROUND((F130-C131),)<=0,0,F130-C131)","v":0},0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B131+B130+B129+B128+D128+D129+D130+D131,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C131+C130+C129+C128,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B130+B131+D130+D131,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C130+C131,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B131+B130+B129+B128+B127+B126+B125+B124+B123+B122+B121+B120+SUM(D120:D131),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),C131+C130+C129+C128+C127+C126+C125+C124+C123+C122+C121+C120,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B132+D132+B129+B130+B131+D129+D130+D131,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C132+C129+C130+C131,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B132+D132,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C132,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B132+B131+B130+B129+B128+B127+B126+B125+B124+B123+B122+B121+SUM(D121:D132),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),C132+C131+C130+C129+C128+C127+C126+C125+C124+C123+C122+C121,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B132+B133+B131+B130+D130+D131+D132+D133,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C130+C131+C132+C133,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B132+B133+D132+D133,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C132+C133,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B133+B132+B131+B130+B129+B128+B127+B126+B125+B124+B123+B122+SUM(D122:D133),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),C133+C132+C131+C130+C129+C128+C127+C126+C125+C124+C123+C122,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B131+B132+B133+B134+D131+D132+D133+D134,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C131+C132+C133+C134,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B133+B134+D133+D134,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C133+C134,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B134+B133+B132+B131+B130+B129+B128+B127+B126+B125+B124+B123+SUM(D123:D134),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),C134+C133+C132+C131+C130+C129+C128+C127+C126+C125+C124+C123,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B132+B133+B134+B135+D132+D133+D134+D135,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C132+C133+C134+C135,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B134+B135+D134+D135,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C134+C135,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B135+B134+B133+B132+B131+B130+B129+B128+B127+B126+B125+B124+SUM(D124:D135),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),C135+C134+C133+C132+C131+C130+C129+C128+C127+C126+C125+C124,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B133+B134+B135+B136+D133+D134+D135+D136,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C133+C134+C135+C136,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B135+B136+D135+D136,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C135+C136,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B136+B135+B134+B133+B132+B131+B130+B129+B128+B127+B126+B125+SUM(D125:D136),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),C136+C135+C134+C133+C132+C131+C130+C129+C128+C127+C126+C125,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B134+B135+B136+B137+D137+D136+D135+D134,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C134+C135+C136+C137,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B136+B137+D136+D137,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C136+C137,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B137+B136+B135+B134+B133+B132+B131+B130+B129+B128+B127+B126+SUM(D126:D137),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),C137+C136+C135+C134+C133+C132+C131+C130+C129+C128+C127+C126,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B138+B137+B136+B135+D135+D136+D137+D138,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C138+C137+C136+C135,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B137+B138+D137+D138,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C137+C138,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B138+B137+B136+B135+B134+B133+B132+B131+B130+B129+B128+B127+SUM(D127:D138),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),C138+C137+C136+C135+C134+C133+C132+C131+C130+C129+C128+C127,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B139+B138+B137+B136+D136+D137+D138+D139,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C139+C138+C137+C136,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B138+B139+D138+D139,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C138+C139,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B139+B138+B137+B136+B135+B134+B133+B132+B131+B130+B129+B128+SUM(D128:D139),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),C139+C138+C137+C136+C135+C134+C133+C132+C131+C130+C129+C128,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B140+B139+B138+B137+D137+D138+D139+D140,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C140+C139+C138+C137,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B139+B140+D139+D140,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C139+C140,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B140+B139+B138+B137+B136+B135+B134+B133+B132+B131+B130+B129+SUM(D129:D140),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),C140+C139+C138+C137+C136+C135+C134+C133+C132+C131+C130+C129,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B141+B140+B139+B138+D138+D139+D140+D141,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C141+C140+C139+C138,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B140+B141+D140+D141,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C140+C141,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B141+B140+B139+B138+B137+B136+B135+B134+B133+B132+B131+B130+SUM(D130:D141),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),C141+C140+C139+C138+C137+C136+C135+C134+C133+C132+C131+C130,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B142+B141+B140+B139+D139+D140+D141+D142,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C142+C141+C140+C139,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B141+B142+D141+D142,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C141+C142,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B142+B141+B140+B139+B138+B137+B136+B135+B134+B133+B132+B131+SUM(D131:D142),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),C142+C141+C140+C139+C138+C137+C136+C135+C134+C133+C132+C131,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B143+B142+B141+B140+D140+D141+D142+D143,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C143+C142+C141+C140,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B142+B143+D142+D143,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C142+C143,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B143+B142+B141+B140+B139+B138+B137+B136+B135+B134+B133+B132+SUM(D132:D143),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),C143+C142+C141+C140+C139+C138+C137+C136+C135+C134+C133+C132,0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B144+D144+B141+B142+B143+D141+D142+D143,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C144+C141+C142+C143,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B144+D144,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C144,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B144+B143+B142+B141+B140+B139+B138+B137+B136+B135+B134+B133+SUM(D133:D144),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),C144+C143+C142+C141+C140+C139+C138+C137+C136+C135+C134+C133,0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B144+B145+B143+B142+D142+D143+D144+D145,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C142+C143+C144+C145,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B144+B145+D144+D145,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C144+C145,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B145+B144+B143+B142+B141+B140+B139+B138+B137+B136+B135+B134+SUM(D134:D145),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),C145+C144+C143+C142+C141+C140+C139+C138+C137+C136+C135+C134,0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B143+B144+B145+B146+D143+D144+D145+D146,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C143+C144+C145+C146,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B145+B146+D145+D146,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C145+C146,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B146+B145+B144+B143+B142+B141+B140+B139+B138+B137+B136+B135+SUM(D135:D146),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),C146+C145+C144+C143+C142+C141+C140+C139+C138+C137+C136+C135,0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B144+B145+B146+B147+D144+D145+D146+D147,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C144+C145+C146+C147,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B146+B147+D146+D147,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C146+C147,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B147+B146+B145+B144+B143+B142+B141+B140+B139+B138+B137+B136+SUM(D136:D147),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),C147+C146+C145+C144+C143+C142+C141+C140+C139+C138+C137+C136,0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B145+B146+B147+B148+D145+D146+D147+D148,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C145+C146+C147+C148,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B147+B148+D147+D148,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C147+C148,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B148+B147+B146+B145+B144+B143+B142+B141+B140+B139+B138+B137+SUM(D137:D148),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),C148+C147+C146+C145+C144+C143+C142+C141+C140+C139+C138+C137,0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B146+B147+B148+B149+D149+D148+D147+D146,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C146+C147+C148+C149,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B148+B149+D148+D149,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C148+C149,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B149+B148+B147+B146+B145+B144+B143+B142+B141+B140+B139+B138+SUM(D138:D149),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),C149+C148+C147+C146+C145+C144+C143+C142+C141+C140+C139+C138,0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B150+B149+B148+B147+D147+D148+D149+D150,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C150+C149+C148+C147,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B149+B150+D149+D150,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C149+C150,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B150+B149+B148+B147+B146+B145+B144+B143+B142+B141+B140+B139+SUM(D139:D150),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),C150+C149+C148+C147+C146+C145+C144+C143+C142+C141+C140+C139,0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B151+B150+B149+B148+D148+D149+D150+D151,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C151+C150+C149+C148,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B150+B151+D150+D151,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C150+C151,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B151+B150+B149+B148+B147+B146+B145+B144+B143+B142+B141+B140+SUM(D140:D151),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),C151+C150+C149+C148+C147+C146+C145+C144+C143+C142+C141+C140,0)","v":0}]
[null,null,null,null,null,null,0,0,{"$f":"G152+H152","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),B152+B151+B150+B149+D149+D150+D151+D152,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C152+C151+C150+C149,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B151+B152+D151+D152,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C151+C152,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B152+B151+B150+B149+B148+B147+B146+B145+B144+B143+B142+B141+SUM(D141:D152),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),C152+C151+C150+C149+C148+C147+C146+C145+C144+C143+C142+C141,0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B153+B152+B151+B150+D150+D151+D152+D153,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C153+C152+C151+C150,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B152+B153+D152+D153,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C152+C153,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B153+B152+B151+B150+B149+B148+B147+B146+B145+B144+B143+B142+SUM(D142:D153),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),C153+C152+C151+C150+C149+C148+C147+C146+C145+C144+C143+C142,0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B154+B153+B152+B151+D151+D152+D153+D154,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C154+C153+C152+C151,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B153+B154+D153+D154,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C153+C154,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B154+B153+B152+B151+B150+B149+B148+B147+B146+B145+B144+B143+SUM(D143:D154),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),C154+C153+C152+C151+C150+C149+C148+C147+C146+C145+C144+C143,0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B155+B154+B153+B152+D152+D153+D154+D155,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C155+C154+C153+C152,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B154+B155+D154+D155,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C154+C155,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B155+B154+B153+B152+B151+B150+B149+B148+B147+B146+B145+B144+SUM(D144:D155),0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),C155+C154+C153+C152+C151+C150+C149+C148+C147+C146+C145+C144,0)","v":0}]
[]
[]
[]
[]
[]
[]
[{"$f":"IF(AND(B14>0,B16>0),ROUND(B14/B16,4),0)","v":0},{"$f":"SUM(B24:B143)","v":1903471.5669570283},null,{"$f":"SUM(D24:D143)","v":0}]

{"sheet":"Bank lån","index":13,"n_rows":162,"n_cols":14,"rows_kept":162,"cut":false,"hidden":true,"merged":[]}
[{"$f":"IF(B11=\"S\",\"Bank låneberegning serielån\",IF(B11=\"A\",\"Bank låneberegning annuitetslån\",\"Låneberegning\"))","v":"Bank låneberegning annuitetslån"}]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Ejendomsnr.:",null,null," ",null,null,"Dato:",{"$f":"NOW()","v":"2018-03-07T07:36:15.100"}]
["Navn:",null,null,null,null,null,"Udarbejdet af:","Karen Jørgensen"]
["Adresse:"]
["By:"]
[]
["Lånedata:",null,null,{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"Låneoplysninger:\",0)","v":"Låneoplysninger:"}]
["Lånetype: ",{"$f":"IF(OR(B11=\"A\",B11=\"S\"),\" \",\"(skal tastes)\")","v":" "},null,{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"Antal terminer\",\" \")","v":"Antal terminer"},null,{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),B15*B16,0)","v":10}]
["A=annuitetslån",null,null,{"$f":"IF(AND(B12>0,B15>0,B16>0,B13>0),\"Rente% pr. term.\",\" \")","v":"Rente% pr. term."},null,{"$f":"IF(OR(B13=0,B13=\" \",B16=0,B16=\" \"),0,B13/B16)","v":8}]
["S=serielån","a",null,{"$f":"IF(AND(B12>0,B11=\"S\",B13>0,B15>0,B16>0),\"Afdrag pr. termin\",IF(AND(B12>0,B11=\"A\",B13>E11,B15>0,B16>0),\"Ydelse pr. termin\",\" \"))","v":"Ydelse pr. termin"},null,{"$f":"IF(AND(B12>0,B11=\"A\",B13>0,B15>0,B16>0),PMT(F10/100,F9,B12)*-1,IF(AND(B12>0,B11=\"S\",B13>0,B15>0,B16>0),B12/F9,\" \"))","v":670632.69913683936}]
["Hovedstol",{"$f":"Drift!E66","v":4500000},null,{"$f":"IF(AND(B14>0,B11=\"A\",B12>0,B13>0,B15>0,B16>0),\"Incl. bidrag\",IF(AND(B14>0,B11=\"S\",B12>0,B13>0,B15>0,B16>0),\"Bidrag pr. term.\",\" \"))","v":" "},null,{"$f":"IF(AND(B14>0,B13>0,B15>0,B16>0,B11=\"A\"),F11+D24,IF(AND(B14>0,B13>0,B15>0,B16>0,B11=\"S\"),(B12*B14/100)/B16,\" \"))","v":" "},null,800000]
["Rente% p.a.",{"$f":"Drift!D67*100","v":8},null,{"$f":"IF(AND(B11=\"a\",B12>0,B13>0,B15>0,B16>0),\"Årlig ydelse\",IF(AND(B11=\"s\",B12>0,B13>0,B15>0,B16>0),\"Årligt afdrag\",\" \"))","v":"Årlig ydelse"},null,{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0,B11=\"A\"),F11*B16,IF(AND(B12>0,B13>0,B15>0,B16>0,B11=\"S\"),F11*B16,0))","v":670632.69913683936},null,94.6]
["Bidrag %",0,null,{"$f":"IF(AND(B12>0,B14>0,B11=\"S\",B13>0,B15>0,B16>0),\"Årligt bidrag\",IF(AND(B12>0,B14>0,B11=\"A\",B13>0,B15>0,B16>0),\"Incl. bidrag\",\" \"))","v":" "},null,{"$f":"IF(AND(B14>0,B11=\"A\",B12>0,B13>0,B15>0,B16>0),F12*B16,IF(AND(B14>0,B11=\"S\"),F12*B16,0))","v":0},null,{"$f":"H12*H13/100","v":756800}]
["Løbetid, år",{"$f":"Drift!D68","v":10},null,{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0,B11=\"S\"),\"Rente hele perioden\",IF(AND(B11=\"A\",B12>0,B13>0,B15>0,B16>0),\"Rente hele perioden\",\" \"))","v":"Rente hele perioden"},null,{"$f":"IF(AND(B11=\"A\",B12>0,B13>0,B15>0,B16>0),B162,IF(AND(B11=\"S\",B12>0,B13>0,B15>0,B16>0),B162,0))","v":2206326.9913683943},null,30000]
["Terminer p.a.",1,null,{"$f":"IF(AND(B11=\"S\",B12>0,B14>0,B13>0,B15>0,B16>0),\"Bidrag hele perioden\",IF(AND(B11=\"a\",B12>0,B14>0,B13>0,B15>0,B16>0),\"Bigrag hele perioden\",\" \"))","v":" "},null,{"$f":"IF(AND(B11=\"A\",B12>0,B14>0),D162,IF(AND(B11=\"S\",B12>0,B14>0),D162,0))","v":0},null,{"$f":"H14-H15","v":726800}]
["Antal term. i år 1",1,null,{"$f":"IF(F15+F16>0,\"Fradr. hele perioden\",\" \")","v":"Fradr. hele perioden"},null,{"$f":"IF(SUM(F15:F16)=0,0,SUM(F15:F16))","v":2206326.9913683943},null,529000]
[{"$f":"IF(OR(B11=\"a\",B11=\"S\"),\" \",\"Lånetype skal være ''A'' eller ''S''.\")","v":" "},null,null,null,null,null,null,{"$f":"H16-H17","v":197800}]
[{"$f":"IF(OR(B16=1,B16=2,B16=4,B16=12),\" \",\"Terminer p.a. skal være 1, 2, 4 eller 12.\")","v":" "},null,null,null,null,null,null,{"$f":"H12*0.015","v":12000}]
[{"$f":"IF(B17>B16,\"For mange terminer i år 1 i forhold til antal terminer pr. år\",\" \")","v":" "},null,null,{"$f":"B24+D24","v":360000}]
[{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"Ydelsesoversigt\",\" \")","v":"Ydelsesoversigt"}]
[null,{"$f":"IF(B16=1,\"Årlig\",IF(B16=2,\"Halvårlig\",IF(B16=4,\"Kvartårlig\",IF(B16=12,\"Månedlig\",\" \"))))","v":"Årlig"},null,null,null,null,{"$f":"IF(OR(B16=1,B17=0),\" \",\"Opsummeret årlig\")","v":" "}]
[{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"Terminsnr.\",\" \")","v":"Terminsnr."},{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"rente\",\"\")","v":"rente"},{"$f":"IF(AND(B13>0,B15>0,B16>0,B12>0),\"afdrag\",\" \")","v":"afdrag"},{"$f":"IF(AND(B14>0,B12>0,B13>0,B15>0,B16>0),\"bidrag\",\" \")","v":" "},{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"ydelse\",\" \")","v":"ydelse"},{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),\"Restgæld\",\" \")","v":"Restgæld"},{"$f":"IF(OR($B$16=1,B17=0),\" \",\"rt.+bidr.\")","v":" "},{"$f":"IF(OR($B$16<1,B17=0),\" \",\"afdrag\")","v":"afdrag"},{"$f":"IF(OR($B$16=1,B17=0),\" \",\"ydelse\")","v":" "}]
[{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),Økonomi!D6,0)","v":2017},{"$f":"B12*$F$10/100","v":360000},{"$f":"IF(AND($B$12>0,$B$11=\"A\",$B$13>0,$B$15>0,$B$16>0),$F$11-B24,IF(AND($B$12>0,$B$11=\"S\",$B$13>0,$B$15>0,$B$16>0),$B$12/$F$9,0))","v":310632.69913683936},{"$f":"B12*A162/100","v":0},{"$f":"IF(AND(B12>0,B11=\"A\",$B$13>0,$B$15>0,$B$16>0),F11+D24,IF(AND(B12>0,B11=\"S\",$B$13>0,$B$15>0,$B$16>0),B24+C24+D24,\" \"))","v":670632.69913683936},{"$f":"IF(AND(B12>0,B13>0,B15>0,B16>0),B12-C24,IF((B12-C24)<=0,0,0))","v":4189367.3008631608},{"$f":"IF($B$16=4,J24,IF($B$16=2,L24,IF($B$16=12,N24,0)))","v":0},{"$f":"IF($B$16=4,K24,IF($B$16=2,M24,IF($B$16=12,O24,0)))","v":0},{"$f":"G24+H24","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),B24+D24,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C24,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B24+D24,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C24,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B24+D24,0)","v":0}]
[{"$f":"IF(F24<=0,\" \",A24+1)","v":2018},{"$f":"F24*$F$10/100","v":335149.38406905287},{"$f":"IF(AND(F24>0,$B$11=\"A\"),$F$11-B25,IF(AND(F24>0,$B$11=\"S\"),$F$11,0))","v":335483.31506778649},{"$f":"IF(F24<=0,0,$B$12*($B$14/$B$16)/100)","v":0},{"$f":"IF(AND(F24>0,$B$11=\"A\"),E24,IF(AND(F24>0,$B$11=\"S\"),B25+C25+D25,\" \"))","v":670632.69913683936},{"$f":"IF(F24-C25<=1,0,F24-C25)","v":3853883.985795374},0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B24+B25+D24+D25,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C24+C25,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B24+B25+D24+D25,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C24+C25,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B25+B24+D24+D25,0)","v":0}]
[{"$f":"IF(F25<=0,\"\",A25+1)","v":2019},308310.71886362991,362321.98027320945,0,670632.69913683936,3491562.0055221645,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B24+B25+B26+D24+D25+D26,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C24+C25+C26,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B25+B26+D25+D26,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C25+C26,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B26+B25+B24+D24+D25+D26,0)","v":0}]
[2020,279324.96044177318,391307.73869506619,0,670632.69913683936,3100254.2668270981,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B24+B25+B26+B27+D24+D25+D26+D27,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C24+C25+C26+C27,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B26+B27+D26+D27,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C26+C27,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B27+B26+B25+B24+D24+D25+D26+D27,0)","v":0}]
[2021,248020.34134616784,422612.35779067152,0,670632.69913683936,2677641.9090364268,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B25+B26+B27+B28+D25+D26+D27+D28,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C25+C26+C27+C28,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B27+B28+D27+D28,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C27+C28,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B28+B27+B26+B25+B24+D24+D25+D26+D27+D28,0)","v":0}]
[2022,214211.35272291413,456421.34641392523,0,670632.69913683936,2221220.5626225015,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B26+B27+B28+B29+D29+D28+D27+D26,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C26+C27+C28+C29,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B28+B29+D28+D29,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C28+C29,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29,0)","v":0}]
[2023,177697.64500980012,492935.05412703927,0,670632.69913683936,1728285.5084954621,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B30+B29+B28+B27+D27+D28+D29+D30,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C30+C29+C28+C27,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B29+B30+D29+D30,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C29+C30,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29+D30,0)","v":0}]
[2024,138262.84067963698,532369.85845720232,0,670632.69913683936,1195915.6500382598,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B31+B30+B29+B28+D28+D29+D30+D31,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C31+C30+C29+C28,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B30+B31+D30+D31,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C30+C31,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B31+B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29+D30+D31,0)","v":0}]
[2025,95673.252003060785,574959.44713377859,0,670632.69913683936,620956.20290448121,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B32+B31+B30+B29+D29+D30+D31+D32,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C32+C31+C30+C29,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B31+B32+D31+D32,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C31+C32,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B32+B31+B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29+D30+D31+D32,0)","v":0}]
[2026,49676.496232358499,620956.20290448086,0,670632.69913683936,0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B33+B32+B31+B30+D30+D31+D32+D33,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C33+C32+C31+C30,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B32+B33+D32+D33,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C32+C33,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B33+B32+B31+B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29+D30+D31+D32+D33,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B34+B33+B32+B31+D31+D32+D33+D34,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C34+C33+C32+C31,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B33+B34+D33+D34,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C33+C34,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B34+B33+B32+B31+B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29+D30+D31+D32+D33+D34,0)","v":0}]
["",0,0,0," ",{"$f":"IF(ROUND((F34-C35),)<=0,0,F34-C35)","v":0},0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B35+B34+B33+B32+D32+D33+D34+D35,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C35+C34+C33+C32,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B34+B35+D34+D35,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C34+C35,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B35+B34+B33+B32+B31+B30+B29+B28+B27+B26+B25+B24+D24+D25+D26+D27+D28+D29++D31+D32+D33+D34+D35,0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B36+D36+B33+B34+B35+D33+D34+D35,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C36+C33+C34+C35,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B36+D36,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C36,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B36+B35+B34+B33+B32+B31+B30+B29+B28+B27+B26+B25+SUM(D25:D36),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B36+B37+B35+B34+D34+D35+D36+D37,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C34+C35+C36+C37,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B36+B37+D36+D37,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C36+C37,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B37+B36+B35+B34+B33+B32+B31+B30+B29+B28+B27+B26+SUM(D26:D37),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B35+B36+B37+B38+D35+D36+D37+D38,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C35+C36+C37+C38,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B37+B38+D37+D38,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C37+C38,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B38+B37+B36+B35+B34+B33+B32+B31+B30+B29+B28+B27+SUM(D27:D38),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B36+B37+B38+B39+D36+D37+D38+D39,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C36+C37+C38+C39,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B38+B39+D38+D39,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C38+C39,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B39+B38+B37+B36+B35+B34+B33+B32+B31+B30+B29+B28+SUM(D28:D39),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B37+B38+B39+B40+D37+D38+D39+D40,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C37+C38+C39+C40,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B39+B40+D39+D40,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C39+C40,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B40+B39+B38+B37+B36+B35+B34+B33+B32+B31+B30+B29+SUM(D29:D40),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B38+B39+B40+B41+D41+D40+D39+D38,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C38+C39+C40+C41,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B40+B41+D40+D41,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C40+C41,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B41+B40+B39+B38+B37+B36+B35+B34+B33+B32+B31+B30+SUM(D30:D41),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B42+B41+B40+B39+D39+D40+D41+D42,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C42+C41+C40+C39,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B41+B42+D41+D42,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C41+C42,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B42+B41+B40+B39+B38+B37+B36+B35+B34+B33+B32+B31+SUM(D31:D42),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B43+B42+B41+B40+D40+D41+D42+D43,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C43+C42+C41+C40,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B42+B43+D42+D43,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C42+C43,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B43+B42+B41+B40+B39+B38+B37+B36+B35+B34+B33+B32+SUM(D32:D43),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B44+B43+B42+B41+D41+D42+D43+D44,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C44+C43+C42+C41,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B43+B44+D43+D44,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C43+C44,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B44+B43+B42+B41+B40+B39+B38+B37+B36+B35+B34+B33+SUM(D33:D44),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B45+B44+B43+B42+D42+D43+D44+D45,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C45+C44+C43+C42,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B44+B45+D44+D45,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C44+C45,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B45+B44+B43+B42+B41+B40+B39+B38+B37+B36+B35+B34+SUM(D34:D45),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B46+B45+B44+B43+D43+D44+D45+D46,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C46+C45+C44+C43,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B45+B46+D45+D46,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C45+C46,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B46+B45+B44+B43+B42+B41+B40+B39+B38+B37+B36+B35+SUM(D35:D46),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B47+B46+B45+B44+D44+D45+D46+D47,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C47+C46+C45+C44,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B46+B47+D46+D47,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C46+C47,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B47+B46+B45+B44+B43+B42+B41+B40+B39+B38+B37+B36+SUM(D36:D47),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B48+D48+B45+B46+B47+D45+D46+D47,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C48+C45+C46+C47,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B48+D48,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C48,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B48+B47+B46+B45+B44+B43+B42+B41+B40+B39+B38+B37+SUM(D37:D48),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B48+B49+B47+B46+D46+D47+D48+D49,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C46+C47+C48+C49,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B48+B49+D48+D49,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C48+C49,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B49+B48+B47+B46+B45+B44+B43+B42+B41+B40+B39+B38+SUM(D38:D49),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B47+B48+B49+B50+D47+D48+D49+D50,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C47+C48+C49+C50,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B49+B50+D49+D50,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C49+C50,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B50+B49+B48+B47+B46+B45+B44+B43+B42+B41+B40+B39+SUM(D39:D50),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B48+B49+B50+B51+D48+D49+D50+D51,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C48+C49+C50+C51,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B50+B51+D50+D51,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C50+C51,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B51+B50+B49+B48+B47+B46+B45+B44+B43+B42+B41+B40+SUM(D40:D51),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B49+B50+B51+B52+D49+D50+D51+D52,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C49+C50+C51+C52,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B51+B52+D51+D52,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C51+C52,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B52+B51+B50+B49+B48+B47+B46+B45+B44+B43+B42+B41+SUM(D41:D52),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B50+B51+B52+B53+D53+D52+D51+D50,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C50+C51+C52+C53,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B52+B53+D52+D53,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C52+C53,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B53+B52+B51+B50+B49+B48+B47+B46+B45+B44+B43+B42+SUM(D42:D53),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B54+B53+B52+B51+D51+D52+D53+D54,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C54+C53+C52+C51,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B53+B54+D53+D54,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C53+C54,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B54+B53+B52+B51+B50+B49+B48+B47+B46+B45+B44+B43+SUM(D43:D54),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B55+B54+B53+B52+D52+D53+D54+D55,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C55+C54+C53+C52,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B54+B55+D54+D55,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C54+C55,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B55+B54+B53+B52+B51+B50+B49+B48+B47+B46+B45+B44+SUM(D44:D55),0)","v":0}]
["",0,0,0," ",0,{"$f":"IF($B$16=4,J56,IF($B$16=2,L56,IF($B$16=12,N56,0)))","v":0},{"$f":"IF($B$16=4,K56,IF($B$16=2,M56,IF($B$16=12,O56,0)))","v":0},{"$f":"G56+H56","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),B56+B55+B54+B53+D53+D54+D55+D56,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C56+C55+C54+C53,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B55+B56+D55+D56,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C55+C56,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B56+B55+B54+B53+B52+B51+B50+B49+B48+B47+B46+B45+SUM(D45:D56),0)","v":0}]
["",{"$f":"F56*$F$10/100","v":0},{"$f":"IF(AND(F56>0,$B$11=\"A\"),$F$11-B57,IF(AND(F56>0,$B$11=\"S\"),$F$11,0))","v":0},{"$f":"IF(F56<=0,0,$B$12*($B$14/$B$16)/100)","v":0},{"$f":"IF(AND(F56>0,$B$11=\"A\"),E56,IF(AND(F56>0,$B$11=\"S\"),B57+C57+D57,\" \"))","v":" "},0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B57+B56+B55+B54+D54+D55+D56+D57,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C57+C56+C55+C54,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B56+B57+D56+D57,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C56+C57,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B57+B56+B55+B54+B53+B52+B51+B50+B49+B48+B47+B46+SUM(D46:D57),0)","v":0}]
[{"$f":"IF(F57<=0,\"\",A57+1)","v":""},0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B58+B57+B56+B55+D55+D56+D57+D58,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C58+C57+C56+C55,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B57+B58+D57+D58,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C57+C58,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B58+B57+B56+B55+B54+B53+B52+B51+B50+B49+B48+B47+SUM(D47:D58),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B59+B58+B57+B56+D56+D57+D58+D59,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C59+C58+C57+C56,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B58+B59+D58+D59,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C58+C59,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B59+B58+B57+B56+B55+B54+B53+B52+B51+B50+B49+B48+SUM(D48:D59),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B60+D60+B57+B58+B59+D57+D58+D59,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C60+C57+C58+C59,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B60+D60,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C60,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B60+B59+B58+B57+B56+B55+B54+B53+B52+B51+B50+B49+SUM(D49:D60),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B60+B61+B59+B58+D58+D59+D60+D61,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C58+C59+C60+C61,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B60+B61+D60+D61,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C60+C61,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B61+B60+B59+B58+B57+B56+B55+B54+B53+B52+B51+B50+SUM(D50:D61),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B59+B60+B61+B62+D59+D60+D61+D62,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C59+C60+C61+C62,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B61+B62+D61+D62,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C61+C62,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B62+B61+B60+B59+B58+B57+B56+B55+B54+B53+B52+B51+SUM(D51:D62),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B60+B61+B62+B63+D60+D61+D62+D63,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C60+C61+C62+C63,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B62+B63+D62+D63,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C62+C63,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B63+B62+B61+B60+B59+B58+B57+B56+B55+B54+B53+B52+SUM(D52:D63),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B61+B62+B63+B64+D61+D62+D63+D64,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C61+C62+C63+C64,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B63+B64+D63+D64,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C63+C64,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B64+B63+B62+B61+B60+B59+B58+B57+B56+B55+B54+B53+SUM(D53:D64),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B62+B63+B64+B65+D65+D64+D63+D62,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C62+C63+C64+C65,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B64+B65+D64+D65,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C64+C65,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B65+B64+B63+B62+B61+B60+B59+B58+B57+B56+B55+B54+SUM(D54:D65),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B66+B65+B64+B63+D63+D64+D65+D66,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C66+C65+C64+C63,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B65+B66+D65+D66,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C65+C66,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B66+B65+B64+B63+B62+B61+B60+B59+B58+B57+B56+B55+SUM(D55:D66),0)","v":0}]
["",0,0,0," ",{"$f":"IF(ROUND((F66-C67),)<=0,0,F66-C67)","v":0},0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B67+B66+B65+B64+D64+D65+D66+D67,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C67+C66+C65+C64,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B66+B67+D66+D67,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C66+C67,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B67+B66+B65+B64+B63+B62+B61+B60+B59+B58+B57+B56+SUM(D56:D67),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B68+B67+B66+B65+D65+D66+D67+D68,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C68+C67+C66+C65,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B67+B68+D67+D68,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C67+C68,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B68+B67+B66+B65+B64+B63+B62+B61+B60+B59+B58+B57+SUM(D57:D68),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B69+B68+B67+B66+D66+D67+D68+D69,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C69+C68+C67+C66,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B68+B69+D68+D69,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C68+C69,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B69+B68+B67+B66+B65+B64+B63+B62+B61+B60+B59+B58+SUM(D58:D69),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B70+B69+B68+B67+D67+D68+D69+D70,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C70+C69+C68+C67,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B69+B70+D69+D70,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C69+C70,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B70+B69+B68+B67+B66+B65+B64+B63+B62+B61+B60+B59+SUM(D59:D70),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B71+B70+B69+B68+D68+D69+D70+D71,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C71+C70+C69+C68,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B70+B71+D70+D71,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C70+C71,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B71+B70+B69+B68+B67+B66+B65+B64+B63+B62+B61+B60+SUM(D60:D71),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B72+D72+B69+B70+B71+D69+D70+D71,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C72+C69+C70+C71,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B72+D72,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C72,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B72+B71+B70+B69+B68+B67+B66+B65+B64+B63+B62+B61+SUM(D61:D72),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B72+B73+B71+B70+D70+D71+D72+D73,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C70+C71+C72+C73,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B72+B73+D72+D73,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C72+C73,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B73+B72+B71+B70+B69+B68+B67+B66+B65+B64+B63+B62+SUM(D62:D73),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B71+B72+B73+B74+D71+D72+D73+D74,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C71+C72+C73+C74,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B73+B74+D73+D74,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C73+C74,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B74+B73+B72+B71+B70+B69+B68+B67+B66+B65+B64+B63+SUM(D63:D74),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B72+B73+B74+B75+D72+D73+D74+D75,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C72+C73+C74+C75,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B74+B75+D74+D75,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C74+C75,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B75+B74+B73+B72+B71+B70+B69+B68+B67+B66+B65+B64+SUM(D64:D75),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B73+B74+B75+B76+D73+D74+D75+D76,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C73+C74+C75+C76,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B75+B76+D75+D76,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C75+C76,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B76+B75+B74+B73+B72+B71+B70+B69+B68+B67+B66+B65+SUM(D65:D76),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B74+B75+B76+B77+D77+D76+D75+D74,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C74+C75+C76+C77,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B76+B77+D76+D77,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C76+C77,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B77+B76+B75+B74+B73+B72+B71+B70+B69+B68+B67+B66+SUM(D66:D77),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B78+B77+B76+B75+D75+D76+D77+D78,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C78+C77+C76+C75,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B77+B78+D77+D78,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C77+C78,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B78+B77+B76+B75+B74+B73+B72+B71+B70+B69+B68+B67+SUM(D67:D78),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B79+B78+B77+B76+D76+D77+D78+D79,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C79+C78+C77+C76,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B78+B79+D78+D79,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C78+C79,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B79+B78+B77+B76+B75+B74+B73+B72+B71+B70+B69+B68+SUM(D68:D79),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B80+B79+B78+B77+D77+D78+D79+D80,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C80+C79+C78+C77,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B79+B80+D79+D80,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C79+C80,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B80+B79+B78+B77+B76+B75+B74+B73+B72+B71+B70+B69+SUM(D69:D80),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B81+B80+B79+B78+D78+D79+D80+D81,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C81+C80+C79+C78,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B80+B81+D80+D81,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C80+C81,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B81+B80+B79+B78+B77+B76+B75+B74+B73+B72+B71+B70+SUM(D70:D81),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B82+B81+B80+B79+D79+D80+D81+D82,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C82+C81+C80+C79,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B81+B82+D81+D82,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C81+C82,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B82+B81+B80+B79+B78+B77+B76+B75+B74+B73+B72+B71+SUM(D71:D82),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B83+B82+B81+B80+D80+D81+D82+D83,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C83+C82+C81+C80,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B82+B83+D82+D83,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C82+C83,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B83+B82+B81+B80+B79+B78+B77+B76+B75+B74+B73+B72+SUM(D72:D83),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B84+D84+B81+B82+B83+D81+D82+D83,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C84+C81+C82+C83,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B84+D84,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C84,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B84+B83+B82+B81+B80+B79+B78+B77+B76+B75+B74+B73+SUM(D73:D84),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B84+B85+B83+B82+D82+D83+D84+D85,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C82+C83+C84+C85,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B84+B85+D84+D85,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C84+C85,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B85+B84+B83+B82+B81+B80+B79+B78+B77+B76+B75+B74+SUM(D74:D85),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B83+B84+B85+B86+D83+D84+D85+D86,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C83+C84+C85+C86,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B85+B86+D85+D86,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C85+C86,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B86+B85+B84+B83+B82+B81+B80+B79+B78+B77+B76+B75+SUM(D75:D86),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B84+B85+B86+B87+D84+D85+D86+D87,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C84+C85+C86+C87,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B86+B87+D86+D87,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C86+C87,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B87+B86+B85+B84+B83+B82+B81+B80+B79+B78+B77+B76+SUM(D76:D87),0)","v":0}]
["",0,0,0," ",0,{"$f":"IF($B$16=4,J88,IF($B$16=2,L88,IF($B$16=12,N88,0)))","v":0},{"$f":"IF($B$16=4,K88,IF($B$16=2,M88,IF($B$16=12,O88,0)))","v":0},{"$f":"G88+H88","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),B85+B86+B87+B88+D85+D86+D87+D88,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C85+C86+C87+C88,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B87+B88+D87+D88,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C87+C88,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B88+B87+B86+B85+B84+B83+B82+B81+B80+B79+B78+B77+SUM(D77:D88),0)","v":0}]
["",{"$f":"F88*$F$10/100","v":0},{"$f":"IF(AND(F88>0,$B$11=\"A\"),$F$11-B89,IF(AND(F88>0,$B$11=\"S\"),$F$11,0))","v":0},{"$f":"IF(F88<=0,0,$B$12*($B$14/$B$16)/100)","v":0},{"$f":"IF(AND(F88>0,$B$11=\"A\"),E88,IF(AND(F88>0,$B$11=\"S\"),B89+C89+D89,\" \"))","v":" "},0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B86+B87+B88+B89+D89+D88+D87+D86,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C86+C87+C88+C89,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B88+B89+D88+D89,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C88+C89,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B89+B88+B87+B86+B85+B84+B83+B82+B81+B80+B79+B78+SUM(D78:D89),0)","v":0}]
[{"$f":"IF(F89<=0,\"\",A89+1)","v":""},0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B90+B89+B88+B87+D87+D88+D89+D90,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C90+C89+C88+C87,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B89+B90+D89+D90,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C89+C90,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B90+B89+B88+B87+B86+B85+B84+B83+B82+B81+B80+B79+SUM(D79:D90),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B91+B90+B89+B88+D88+D89+D90+D91,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C91+C90+C89+C88,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B90+B91+D90+D91,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C90+C91,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B91+B90+B89+B88+B87+B86+B85+B84+B83+B82+B81+B80+SUM(D80:D91),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B92+B91+B90+B89+D89+D90+D91+D92,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C92+C91+C90+C89,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B91+B92+D91+D92,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C91+C92,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B92+B91+B90+B89+B88+B87+B86+B85+B84+B83+B82+B81+SUM(D81:D92),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B93+B92+B91+B90+D90+D91+D92+D93,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C93+C92+C91+C90,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B92+B93+D92+D93,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C92+C93,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B93+B92+B91+B90+B89+B88+B87+B86+B85+B84+B83+B82+SUM(D82:D93),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B94+B93+B92+B91+D91+D92+D93+D94,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C94+C93+C92+C91,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B93+B94+D93+D94,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C93+C94,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B94+B93+B92+B91+B90+B89+B88+B87+B86+B85+B84+B83+SUM(D83:D94),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B95+B94+B93+B92+D92+D93+D94+D95,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C95+C94+C93+C92,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B94+B95+D94+D95,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C94+C95,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B95+B94+B93+B92+B91+B90+B89+B88+B87+B86+B85+B84+SUM(D84:D95),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B96+D96+B93+B94+B95+D93+D94+D95,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C96+C93+C94+C95,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B96+D96,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C96,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B96+B95+B94+B93+B92+B91+B90+B89+B88+B87+B86+B85+SUM(D85:D96),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B96+B97+B95+B94+D94+D95+D96+D97,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C94+C95+C96+C97,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B96+B97+D96+D97,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C96+C97,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B97+B96+B95+B94+B93+B92+B91+B90+B89+B88+B87+B86+SUM(D86:D97),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B95+B96+B97+B98+D95+D96+D97+D98,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C95+C96+C97+C98,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B97+B98+D97+D98,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C97+C98,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B98+B97+B96+B95+B94+B93+B92+B91+B90+B89+B88+B87+SUM(D87:D98),0)","v":0}]
["",0,0,0," ",{"$f":"IF(ROUND((F98-C99),)<=0,0,F98-C99)","v":0},0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B96+B97+B98+B99+D96+D97+D98+D99,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C96+C97+C98+C99,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B98+B99+D98+D99,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C98+C99,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B99+B98+B97+B96+B95+B94+B93+B92+B91+B90+B89+B88+SUM(D88:D99),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B97+B98+B99+B100+D97+D98+D99+D100,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C97+C98+C99+C100,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B99+B100+D99+D100,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C99+C100,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B100+B99+B98+B97+B96+B95+B94+B93+B92+B91+B90+B89+SUM(D89:D100),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B98+B99+B100+B101+D101+D100+D99+D98,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C98+C99+C100+C101,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B100+B101+D100+D101,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C100+C101,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B101+B100+B99+B98+B97+B96+B95+B94+B93+B92+B91+B90+SUM(D90:D101),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B102+B101+B100+B99+D99+D100+D101+D102,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C102+C101+C100+C99,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B101+B102+D101+D102,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C101+C102,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B102+B101+B100+B99+B98+B97+B96+B95+B94+B93+B92+B91+SUM(D91:D102),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B103+B102+B101+B100+D100+D101+D102+D103,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C103+C102+C101+C100,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B102+B103+D102+D103,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C102+C103,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B103+B102+B101+B100+B99+B98+B97+B96+B95+B94+B93+B92+SUM(D92:D103),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B104+B103+B102+B101+D101+D102+D103+D104,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C104+C103+C102+C101,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B103+B104+D103+D104,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C103+C104,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B104+B103+B102+B101+B100+B99+B98+B97+B96+B95+B94+B93+SUM(D93:D104),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B105+B104+B103+B102+D102+D103+D104+D105,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C105+C104+C103+C102,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B104+B105+D104+D105,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C104+C105,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B105+B104+B103+B102+B101+B100+B99+B98+B97+B96+B95+B94+SUM(D94:D105),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B106+B105+B104+B103+D103+D104+D105+D106,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C106+C105+C104+C103,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B105+B106+D105+D106,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C105+C106,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B106+B105+B104+B103+B102+B101+B100+B99+B98+B97+B96+B95+SUM(D95:D106),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B107+B106+B105+B104+D104+D105+D106+D107,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C107+C106+C105+C104,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B106+B107+D106+D107,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C106+C107,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B107+B106+B105+B104+B103+B102+B101+B100+B99+B98+B97+B96+SUM(D96:D107),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B108+D108+B105+B106+B107+D105+D106+D107,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C108+C105+C106+C107,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B108+D108,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C108,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B108+B107+B106+B105+B104+B103+B102+B101+B100+B99+B98+B97+SUM(D97:D108),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B108+B109+B107+B106+D106+D107+D108+D109,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C106+C107+C108+C109,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B108+B109+D108+D109,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C108+C109,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B109+B108+B107+B106+B105+B104+B103+B102+B101+B100+B99+B98+SUM(D98:D109),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B107+B108+B109+B110+D107+D108+D109+D110,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C107+C108+C109+C110,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B109+B110+D109+D110,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C109+C110,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B110+B109+B108+B107+B106+B105+B104+B103+B102+B101+B100+B99+SUM(D99:D110),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B108+B109+B110+B111+D108+D109+D110+D111,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C108+C109+C110+C111,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B110+B111+D110+D111,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C110+C111,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B111+B110+B109+B108+B107+B106+B105+B104+B103+B102+B101+B100+SUM(D100:D111),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B109+B110+B111+B112+D109+D110+D111+D112,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C109+C110+C111+C112,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B111+B112+D111+D112,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C111+C112,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B112+B111+B110+B109+B108+B107+B106+B105+B104+B103+B102+B101+SUM(D101:D112),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B110+B111+B112+B113+D113+D112+D111+D110,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C110+C111+C112+C113,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B112+B113+D112+D113,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C112+C113,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B113+B112+B111+B110+B109+B108+B107+B106+B105+B104+B103+B102+SUM(D102:D113),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B114+B113+B112+B111+D111+D112+D113+D114,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C114+C113+C112+C111,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B113+B114+D113+D114,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C113+C114,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B114+B113+B112+B111+B110+B109+B108+B107+B106+B105+B104+B103+SUM(D103:D114),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B115+B114+B113+B112+D112+D113+D114+D115,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C115+C114+C113+C112,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B114+B115+D114+D115,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C114+C115,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B115+B114+B113+B112+B111+B110+B109+B108+B107+B106+B105+B104+SUM(D104:D115),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B116+B115+B114+B113+D113+D114+D115+D116,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C116+C115+C114+C113,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B115+B116+D115+D116,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C115+C116,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B116+B115+B114+B113+B112+B111+B110+B109+B108+B107+B106+B105+SUM(D105:D116),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B117+B116+B115+B114+D114+D115+D116+D117,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C117+C116+C115+C114,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B116+B117+D116+D117,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C116+C117,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B117+B116+B115+B114+B113+B112+B111+B110+B109+B108+B107+B106+SUM(D106:D117),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B118+B117+B116+B115+D115+D116+D117+D118,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C118+C117+C116+C115,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B117+B118+D117+D118,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C117+C118,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B118+B117+B116+B115+B114+B113+B112+B111+B110+B109+B108+B107+SUM(D107:D118),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B119+B118+B117+B116+D116+D117+D118+D119,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C119+C118+C117+C116,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B118+B119+D118+D119,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C118+C119,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B119+B118+B117+B116+B115+B114+B113+B112+B111+B110+B109+B108+SUM(D108:D119),0)","v":0}]
["",0,0,0," ",0,{"$f":"IF($B$16=4,J120,IF($B$16=2,L120,IF($B$16=12,N120,0)))","v":0},{"$f":"IF($B$16=4,K120,IF($B$16=2,M120,IF($B$16=12,O120,0)))","v":0},{"$f":"G120+H120","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),B120+D120+B117+B118+B119+D117+D118+D119,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C120+C117+C118+C119,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B120+D120,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C120,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B120+B119+B118+B117+B116+B115+B114+B113+B112+B111+B110+B109+SUM(D109:D120),0)","v":0}]
["",{"$f":"F120*$F$10/100","v":0},{"$f":"IF(AND(F120>0,$B$11=\"A\"),$F$11-B121,IF(AND(F120>0,$B$11=\"S\"),$F$11,0))","v":0},{"$f":"IF(F120<=0,0,$B$12*($B$14/$B$16)/100)","v":0},{"$f":"IF(AND(F120>0,$B$11=\"A\"),E120,IF(AND(F120>0,$B$11=\"S\"),B121+C121+D121,\" \"))","v":" "},0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B120+B121+B119+B118+D118+D119+D120+D121,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C118+C119+C120+C121,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B120+B121+D120+D121,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C120+C121,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B121+B120+B119+B118+B117+B116+B115+B114+B113+B112+B111+B110+SUM(D110:D121),0)","v":0}]
[{"$f":"IF(F121<=0,\"\",A121+1)","v":""},0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B119+B120+B121+B122+D119+D120+D121+D122,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C119+C120+C121+C122,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B121+B122+D121+D122,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C121+C122,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B122+B121+B120+B119+B118+B117+B116+B115+B114+B113+B112+B111+SUM(D111:D122),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B120+B121+B122+B123+D120+D121+D122+D123,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C120+C121+C122+C123,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B122+B123+D122+D123,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C122+C123,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B123+B122+B121+B120+B119+B118+B117+B116+B115+B114+B113+B112+SUM(D112:D123),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B121+B122+B123+B124+D121+D122+D123+D124,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C121+C122+C123+C124,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B123+B124+D123+D124,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C123+C124,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B124+B123+B122+B121+B120+B119+B118+B117+B116+B115+B114+B113+SUM(D113:D124),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B122+B123+B124+B125+D125+D124+D123+D122,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C122+C123+C124+C125,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B124+B125+D124+D125,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C124+C125,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B125+B124+B123+B122+B121+B120+B119+B118+B117+B116+B115+B114+SUM(D114:D125),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B126+B125+B124+B123+D123+D124+D125+D126,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C126+C125+C124+C123,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B125+B126+D125+D126,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C125+C126,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B126+B125+B124+B123+B122+B121+B120+B119+B118+B117+B116+B115+SUM(D115:D126),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B127+B126+B125+B124+D124+D125+D126+D127,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C127+C126+C125+C124,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B126+B127+D126+D127,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C126+C127,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B127+B126+B125+B124+B123+B122+B121+B120+B119+B118+B117+B116+SUM(D116:D127),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B128+B127+B126+B125+D125+D126+D127+D128,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C128+C127+C126+C125,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B127+B128+D127+D128,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C127+C128,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B128+B127+B126+B125+B124+B123+B122+B121+B120+B119+B118+B117+SUM(D117:D128),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B129+B128+B127+B126+D126+D127+D128+D129,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C129+C128+C127+C126,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B128+B129+D128+D129,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C128+C129,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B129+B128+B127+B126+B125+B124+B123+B122+B121+B120+B119+B118+SUM(D118:D129),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B130+B129+B128+B127+D127+D128+D129+D130,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C130+C129+C128+C127,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B129+B130+D129+D130,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C129+C130,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B130+B129+B128+B127+B126+B125+B124+B123+B122+B121+B120+B119+SUM(D119:D130),0)","v":0}]
["",0,0,0," ",{"$f":"IF(ROUND((F130-C131),)<=0,0,F130-C131)","v":0},0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B131+B130+B129+B128+D128+D129+D130+D131,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C131+C130+C129+C128,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B130+B131+D130+D131,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C130+C131,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B131+B130+B129+B128+B127+B126+B125+B124+B123+B122+B121+B120+SUM(D120:D131),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B132+D132+B129+B130+B131+D129+D130+D131,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C132+C129+C130+C131,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B132+D132,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C132,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B132+B131+B130+B129+B128+B127+B126+B125+B124+B123+B122+B121+SUM(D121:D132),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B132+B133+B131+B130+D130+D131+D132+D133,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C130+C131+C132+C133,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B132+B133+D132+D133,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C132+C133,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B133+B132+B131+B130+B129+B128+B127+B126+B125+B124+B123+B122+SUM(D122:D133),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B131+B132+B133+B134+D131+D132+D133+D134,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C131+C132+C133+C134,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B133+B134+D133+D134,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C133+C134,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B134+B133+B132+B131+B130+B129+B128+B127+B126+B125+B124+B123+SUM(D123:D134),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B132+B133+B134+B135+D132+D133+D134+D135,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C132+C133+C134+C135,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B134+B135+D134+D135,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C134+C135,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B135+B134+B133+B132+B131+B130+B129+B128+B127+B126+B125+B124+SUM(D124:D135),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B133+B134+B135+B136+D133+D134+D135+D136,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C133+C134+C135+C136,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B135+B136+D135+D136,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C135+C136,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B136+B135+B134+B133+B132+B131+B130+B129+B128+B127+B126+B125+SUM(D125:D136),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B134+B135+B136+B137+D137+D136+D135+D134,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C134+C135+C136+C137,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B136+B137+D136+D137,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C136+C137,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B137+B136+B135+B134+B133+B132+B131+B130+B129+B128+B127+B126+SUM(D126:D137),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B138+B137+B136+B135+D135+D136+D137+D138,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C138+C137+C136+C135,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B137+B138+D137+D138,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C137+C138,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B138+B137+B136+B135+B134+B133+B132+B131+B130+B129+B128+B127+SUM(D127:D138),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B139+B138+B137+B136+D136+D137+D138+D139,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C139+C138+C137+C136,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B138+B139+D138+D139,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C138+C139,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B139+B138+B137+B136+B135+B134+B133+B132+B131+B130+B129+B128+SUM(D128:D139),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B140+B139+B138+B137+D137+D138+D139+D140,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C140+C139+C138+C137,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B139+B140+D139+D140,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C139+C140,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B140+B139+B138+B137+B136+B135+B134+B133+B132+B131+B130+B129+SUM(D129:D140),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B141+B140+B139+B138+D138+D139+D140+D141,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C141+C140+C139+C138,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B140+B141+D140+D141,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C140+C141,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B141+B140+B139+B138+B137+B136+B135+B134+B133+B132+B131+B130+SUM(D130:D141),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B142+B141+B140+B139+D139+D140+D141+D142,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C142+C141+C140+C139,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B141+B142+D141+D142,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C141+C142,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B142+B141+B140+B139+B138+B137+B136+B135+B134+B133+B132+B131+SUM(D131:D142),0)","v":0}]
["",0,0,0," ",0,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B143+B142+B141+B140+D140+D141+D142+D143,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C143+C142+C141+C140,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B142+B143+D142+D143,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C142+C143,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B143+B142+B141+B140+B139+B138+B137+B136+B135+B134+B133+B132+SUM(D132:D143),0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B144+D144+B141+B142+B143+D141+D142+D143,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C144+C141+C142+C143,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),B144+D144,0)","v":0},{"$f":"IF(AND($B$17=1,$B$16=2),C144,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=1),B144+B143+B142+B141+B140+B139+B138+B137+B136+B135+B134+B133+SUM(D133:D144),0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B144+B145+B143+B142+D142+D143+D144+D145,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C142+C143+C144+C145,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B144+B145+D144+D145,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C144+C145,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=2),B145+B144+B143+B142+B141+B140+B139+B138+B137+B136+B135+B134+SUM(D134:D145),0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B143+B144+B145+B146+D143+D144+D145+D146,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C143+C144+C145+C146,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B145+B146+D145+D146,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C145+C146,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=3),B146+B145+B144+B143+B142+B141+B140+B139+B138+B137+B136+B135+SUM(D135:D146),0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B144+B145+B146+B147+D144+D145+D146+D147,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C144+C145+C146+C147,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B146+B147+D146+D147,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C146+C147,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=4),B147+B146+B145+B144+B143+B142+B141+B140+B139+B138+B137+B136+SUM(D136:D147),0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=1),B145+B146+B147+B148+D145+D146+D147+D148,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C145+C146+C147+C148,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B147+B148+D147+D148,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C147+C148,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=5),B148+B147+B146+B145+B144+B143+B142+B141+B140+B139+B138+B137+SUM(D137:D148),0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B146+B147+B148+B149+D149+D148+D147+D146,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C146+C147+C148+C149,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B148+B149+D148+D149,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C148+C149,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=6),B149+B148+B147+B146+B145+B144+B143+B142+B141+B140+B139+B138+SUM(D138:D149),0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B150+B149+B148+B147+D147+D148+D149+D150,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C150+C149+C148+C147,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B149+B150+D149+D150,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C149+C150,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=7),B150+B149+B148+B147+B146+B145+B144+B143+B142+B141+B140+B139+SUM(D139:D150),0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B151+B150+B149+B148+D148+D149+D150+D151,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C151+C150+C149+C148,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B150+B151+D150+D151,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C150+C151,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=8),B151+B150+B149+B148+B147+B146+B145+B144+B143+B142+B141+B140+SUM(D140:D151),0)","v":0}]
[null,null,null,null,null,null,0,0,{"$f":"G152+H152","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),B152+B151+B150+B149+D149+D150+D151+D152,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=1),C152+C151+C150+C149,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B151+B152+D151+D152,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C151+C152,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=9),B152+B151+B150+B149+B148+B147+B146+B145+B144+B143+B142+B141+SUM(D141:D152),0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=2),B153+B152+B151+B150+D150+D151+D152+D153,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=2),C153+C152+C151+C150,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B152+B153+D152+D153,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C152+C153,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=10),B153+B152+B151+B150+B149+B148+B147+B146+B145+B144+B143+B142+SUM(D142:D153),0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=3),B154+B153+B152+B151+D151+D152+D153+D154,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=3),C154+C153+C152+C151,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),B153+B154+D153+D154,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=1),C153+C154,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=11),B154+B153+B152+B151+B150+B149+B148+B147+B146+B145+B144+B143+SUM(D143:D154),0)","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"IF(AND($B$16=4,$B$17=4),B155+B154+B153+B152+D152+D153+D154+D155,0)","v":0},{"$f":"IF(AND($B$16=4,$B$17=4),C155+C154+C153+C152,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),B154+B155+D154+D155,0)","v":0},{"$f":"IF(AND($B$16=2,$B$17=2),C154+C155,0)","v":0},{"$f":"IF(AND($B$16=12,$B$17=12),B155+B154+B153+B152+B151+B150+B149+B148+B147+B146+B145+B144+SUM(D144:D155),0)","v":0}]
[]
[]
[]
[]
[]
[]
[{"$f":"IF(AND(B14>0,B16>0),ROUND(B14/B16,4),0)","v":0},{"$f":"SUM(B24:B143)","v":2206326.9913683943},null,{"$f":"SUM(D24:D143)","v":0}]

{"sheet":"Ark1","index":14,"n_rows":9,"n_cols":11,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"forsøg fra Ålborg"]
[]
[]
[null,18.68,null,"model 2","m3 metan","metan /kg TS"]
[null,"kg FM","kg TS","kg Ts ","kg VS",null,null,"m3 CH4/t fm"]
[null,{"$f":"C7/B5*100","v":5353.3190578158465},1000,{"$f":"'Model 2'!C12","v":180},344,{"$f":"E7/C7","v":0.34399999999999997},null,59,null,{"$f":"D7*F7","v":61.919999999999995},"m3/t FM"]
["kage",{"$f":"B7*C8/1000","v":2114.5610278372592},395,112,296,{"$f":"E8/C8","v":0.74936708860759493},null,39,null,{"$f":"D8*F8","v":83.929113924050625},"m3/t FM"]
["saft",{"$f":"B7*C9/1000","v":3040.6852248394011},568,37.36,502,0.88380281690140849,null,9,null,33.018873239436623,"m3/t FM"]

{"sheet":"Biogas","index":15,"n_rows":77,"n_cols":16,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"50-60 dages opholdstid"]
[null,null,"Nuværende",null,null,"Vådvægt","TS","VS","VS/TS","B0 (potentialet 60 dage)","Omsætningsgrad","B_praktisk"]
[null,"Før bioraffinering","ha","kg/ha/år","Ton/ha/år","Ton/år","%","%","%","Nm3/ton VS",null,"Nm3/ton VS","Nm3 CH4/år","Nm3 CH4/år",null,"krj model"]
[null,"Majs til ensilering - gasværdi som frisk majs",300,{"$f":"340*100","v":34000},{"$f":"D4/1000","v":34},{"$f":"E4*C4","v":10200},31,29,{"$f":"(H4/G4)*100","v":93.548387096774192},431,{"$f":"(L4/J4)*100","v":83.526682134570763},360,{"$f":"(L4*F4*(H4/100))","v":1064880},null,null,360]
[null,"Græs",235,{"$f":"E5*1000","v":83000},{"$f":"'Data omkn'!C155","v":83},{"$f":"E5*C5","v":19505},18,null,{"$f":"(17/20)*100","v":85},367,{"$f":"(L5/J5)*100","v":92.643051771117172},340,{"$f":"(L5*F5*(G5/100))","v":1193706},null,null,340]
[null,"Sum",{"$f":"SUM(C4:C5)","v":535},null,null,{"$f":"SUM(F4:F5)","v":29705},null,null,null,null,null,null,{"$f":"SUM(M4:M5)","v":2258586}]
[null,null,null,null,null,null,null,null,null,null,"Udnyttelsegrad er ikke 100???"]
[null,null,null,null,null,null,null,null,null,"mesofilt?"]
[]
[]
[null,"forskel på græs - og kløver græs - undersøg det"]
[null,"Efter bioraffinering",null,null,null,null,"TS og VS for kløvergræs, men udbyttet er for rød kløver"]
[null,"Brunsaft",null,null,null,{"$f":"'Masse flow'!M48","v":21180.45045},4.38,3.29,null,null,null,{"$f":"429+((539-429)/2)","v":484},{"$f":"(L13*F13*(H13/100))","v":337269.02078561997},{"$f":"M4-M13","v":727610.97921438003},"Forskel mellem 120 ha majs og 500 ha græs- \nViser ca. 25% lavere gasudbytte."]
[]
[null,"Pressekage",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((M4-M13)/M4)*100","v":68.327978665613031}]
[null,"Proteinpasta"]
[null,"Måske skrive noget om effekten ved samudrådning - udbyttet for brunsaft vil måske være højere, hvis det udrådnes sammen med halm - lige som man ser i artiklen - at det giver mere med fibre."]
[null,"Græs eller majs"]
[null,"Majs til ensilering - gasværdi som frisk majs",100,{"$f":"340*100","v":34000},{"$f":"D19/1000","v":34},{"$f":"E19*C19","v":3400},31,29,{"$f":"(H19/G19)*100","v":93.548387096774192},431,{"$f":"(L19/J19)*100","v":97.447795823665899},420,{"$f":"(L19*F19*(H19/100))","v":414120}]
[null,"Græs",100,{"$f":"E20*1000","v":83000},83,{"$f":"E20*C20","v":8300},18,null,{"$f":"(17/20)*100","v":85},367,{"$f":"(L20/J20)*100","v":96.730245231607626},355,{"$f":"(L20*F20*(G20/100))","v":530370}]
[]
[]
[]
[]
[null,"Hvor meget ekstra græs skal der tilføres biogasanlægget, hvis man går fra majs til græs."]
[null,null,null,null,null,null,null,null,null,"Nawras speciale"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"OK"]
[null,"OK"]
[]
[null,null,"Majs","Græs",null,"majs","græs"]
[null,null,100,100,{"$f":"C72+D72","v":200},30,170,{"$f":"F72+G72","v":200}]
[null,null,0,5,{"$f":"C73+D73","v":5},0,30,{"$f":"F73+G73","v":30}]
[null,null,50,30,80,0,80,80]
[null,null,150,100,250,30,220,250]
[null,null,{"$f":"SUM(C72:C75)","v":300},{"$f":"SUM(D72:D75)","v":235},null,{"$f":"SUM(F72:F75)","v":60},500]
[null,null,null,{"$f":"C76+D76","v":535},null,null,{"$f":"F76+G76","v":560}]

{"sheet":"Arealudnyttelse","index":16,"n_rows":40,"n_cols":16,"rows_kept":40,"cut":false,"hidden":false,"merged":[[10,2,10,3],[10,5,10,6]]}
[]
[null,null,null,null,null,null,null,null,11100,9300,{"$f":"8000*0.85*0.97","v":6596}]
[null,null,"Før",null,null,"Efter",null,null,"Før",null,null,"Efter",null,"Før","Efter"]
[null,null,"Majs","Græs","Korn","Majs","Græs",null,"FEN/ha",null,null,"FEN/ha",null,"FEN/ha"]
[null,null,"ha","ha",null,"ha","ha",null,"Majs","Græs","Korn","Majs","Græs","Majs","Græs","Ændring"]
[null,"Gård 1 kvæg",100,100,null,30,170,null,{"$f":"C6*$I$2","v":1110000},{"$f":"D6*$J$2","v":930000},{"$f":"E6*$K$2","v":0},{"$f":"F6*$I$2","v":333000},{"$f":"G6*$J$2","v":1581000},{"$f":"I6+J6+K6","v":2040000},{"$f":"L6+M6","v":1914000},{"$f":"O6-N6","v":-126000}]
[null,"Gård 2 svin",0,5,25,0,30,null,{"$f":"C7*$I$2","v":0},{"$f":"D7*$J$2","v":46500},{"$f":"E7*$K$2","v":164900},{"$f":"F7*$I$2","v":0},{"$f":"G7*$J$2","v":279000},{"$f":"I7+J7+K7","v":211400},{"$f":"L7+M7","v":279000},{"$f":"O7-N7","v":67600}]
[null,"Gård 3 svin",50,30,null,0,{"$f":"SUM(C8:D8)","v":80},null,{"$f":"C8*$I$2","v":555000},{"$f":"D8*$J$2","v":279000},0,{"$f":"F8*$I$2","v":0},{"$f":"G8*$J$2","v":744000},834000,744000,-90000]
[null,"Gård 4 kvæg",150,100,null,30,220,null,{"$f":"C9*$I$2","v":1665000},{"$f":"D9*$J$2","v":930000},0,{"$f":"F9*$I$2","v":333000},{"$f":"G9*$J$2","v":2046000},2595000,2379000,-216000]
[null,"Sum",{"$f":"SUM(C6:C9)","v":300},{"$f":"SUM(D6:D9)","v":235},25,{"$f":"SUM(F6:F9)","v":60},{"$f":"SUM(G6:G9)","v":500},null,{"$f":"C10*$I$2","v":3330000},{"$f":"D10*$J$2","v":2185500},{"$f":"E10*$K$2","v":164900},{"$f":"F10*$I$2","v":666000},{"$f":"G10*$J$2","v":4650000},{"$f":"I10+J10+K10","v":5680400},5316000,-364400]
[null,"Sum",{"$f":"SUM(C6:E9)","v":560},null,null,{"$f":"SUM(F6:G9)","v":560}]
[]
[]
[null,"Gødnings kvote"]
["Linje",null,216,174,170,10]
[null,null,"Majs","KL. Græs","Græs","Vinterbyg"]
[null,"N",{"$f":"(171+156+187+160)/4","v":168.5},{"$f":"(248+253+288+261)/4","v":262.5},{"$f":"(349+375+455+402)/4","v":395.25},{"$f":"(185+175+194+197)/4","v":187.75}]
[null,"P",45,30,41,18]
[null,"K",137,212,241,67]
[]
[null,null,"Majs","Græs","Korn","Majs","Græs",null,null,"Sum før","sum efter","Forskel fra før til nu"]
[null,"N",{"$f":"C10*C17","v":50550},{"$f":"$D$10*((D17+E17)/2)","v":77285.625},{"$f":"F17*$E$10","v":4693.75},{"$f":"$F$10*C17","v":10110},{"$f":"$G$10*((D17+E17)/2)","v":164437.5},null,null,{"$f":"SUM(C22:E22)","v":132529.375},{"$f":"SUM(F22:G22)","v":174547.5},{"$f":"K22-J22","v":42018.125}]
[null,"P",{"$f":"C10*C18","v":13500},{"$f":"$D$10*((D18+E18)/2)","v":8342.5},{"$f":"F18*$E$10","v":450},{"$f":"$F$10*C18","v":2700},{"$f":"$G$10*((D18+E18)/2)","v":17750},null,null,{"$f":"SUM(C23:E23)","v":22292.5},{"$f":"SUM(F23:G23)","v":20450},{"$f":"K23-J23","v":-1842.5}]
[null,"K",{"$f":"C19*C10","v":41100},{"$f":"$D$10*((D19+E19)/2)","v":53227.5},1675,{"$f":"$F$10*C19","v":8220},{"$f":"$G$10*((D19+E19)/2)","v":113250},null,null,96002.5,{"$f":"SUM(F24:G24)","v":121470},{"$f":"K24-J24","v":25467.5}]
[]
[]
[]
[null,"Behandlingsindeks"]
[]
[]
[null,null,"Se ","Kopi af php20170510_Pesticidafgift_Analyse af 4 sædskifter_endelig.xlsx"]
[]
[null,"Pesticidforbrug for græs",null,null,0.54]
[null,"Pesticidforbrug for majs",null,null,2.09]
[null,"Vinterbyg",null,null,2.4700000000000002]
[]
[null,null,null,"Majs","Græs","Korn","sum"]
[null,null,"Før",{"$f":"C10*E34","v":627},{"$f":"E33*D10","v":126.9},{"$f":"E35*E10","v":61.750000000000007},{"$f":"SUM(D38:F38)","v":815.65}]
[null,null,"Efter",{"$f":"E34*F10","v":125.39999999999999},{"$f":"E33*G10","v":270},0,{"$f":"SUM(D39:F39)","v":395.4}]
[null,null,null,{"$f":"D39-D38","v":-501.6},{"$f":"E39-E38","v":143.1},-61.750000000000007,{"$f":"SUM(D40:F40)","v":-420.25}]