{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Vejledning","Oplysninger","Beregninger","Udskrift","Transport","Input regnskab","Datagrundlag","Finansiering","Fraktilgrupper"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":280,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Vejledning","index":0,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[[27,1,27,14],[28,1,30,14],[32,1,34,14],[3,1,8,5],[9,9,12,12],[14,9,14,13],[13,9,13,13],[13,1,14,5],[16,1,17,5],[10,1,11,5]]}
[]
[null,"Indtjeningssimulering på plantebrug"]
[]
[null,"Med dette regneark kan man beregne økonomien ved tilførelse eller afgivelse af arealer, afhængig af forventet afgrødesammensætning, priser og omkostningsniveauer mv. Værdier fra gældende afgrædekalkuler foreslås som standard i beregningen. ",null,null,null,null,null,null,"Udgiver:","SEGES"]
[null,null,null,null,null,null,null,null,null,"Erhvervsøkonomi"]
[null,null,null,null,null,null,null,null,"Udgivelsesdato:","2020-12-01"]
[null,null,null,null,null,null,null,null,"Forfatter:","Morten Nyland Christensen og Ove Lund"]
[null,null,null,null,null,null,null,null,"Version:","4.0"]
[]
[null,null,null,null,null,null,null,null,"Datagrundlag:","Afgrødekalkuler fra FarmtalOnline, og oplsyninger fra RegnskabsDataBank"]
[null,"Gå til Oplysninger"]
[]
[]
[null,"Gå til Beregning",null,null,null,null,null,null,null,"Afgrødekalkuler opdateres en gang årligt."]
[null,null,null,null,null,null,null,null,"Excel version:","Excel 2010"]
[null,null,null,null,null,null,null,null,"Dokument:","Se vejledning"]
[null,"Indsæt regnskab til beregning",null,null,null,null,null,null,"Ansvar:","Se vilkår"]
[]
[]
[null,"Brugervejledning:\n"]
[]
[null,"Modellen beregner et realistisk resultat ved ddriften af et givende areal. Beregningerne er delvis automatiske, når de lyseblå felter er udfyldt. "]
[null,"De beregnede resultater kan altid ændres via egne værdier"]
[]
[null,"I modellen er der mulighed for at indsætte det seneste nye regnskab for bedriften. Resultaterne herfa bruges til diverse produktionsoplysninger og inspiration til egne værdier"]
[null,"Data hentes i RegnskabsDataBanken og indsættes i celle A1 i fanen Input regnskab"]
[]
[null,"Grundoplysninger om bedriften indtastes i fanen \"Oplysninger\". De mørkeblå felter er information hentet fra regnskabet, de lyseblå er informationer der enten skal indtastes eller celler til at overskrive resultaterne fra regnskabet. Der vil være et \"rullegardin\" hvor der kan vælges mellem bestemte variable der er markeret med grønt."]
[null,"I afgrødevalg vælges de relevante afgrøder. Overskydende celler efterlades bare tomme. Afgrødeforelingen i de lyseblå celler er lavet ud fra afgrødefordelingen i regnskabet (total, ikke kun på forpagtet jord). Hvis Ingen eller andet vælges så skal der indtastes en procentsats i de lyseblå celler hvis den skal tælle med. Fordelingerne fra regnskabet kan overskrives via de lyseblå celler."]
[]
[]
[]
[null,"I fanen Beregninger sker selve beregningerne ud fra enten kalkulerne eller fra egne indtastede værdier. I fanen Regnskab står de informationer der findes fra regnskabet. Disse bruges ikke i beregningerne, men kan være inspiration til egne værdier som indtastes i de lyseblå celler, hvis kalkuleberegningen ikke er tilstrækkelig."]
[]
[]
[null,"Transportomkostninger kan beregnes mere specifik ved at trykke på \"Gå til transportomkostninger\""]
[]
[null,"Fanen Udskrift samler de overordnede resultater fra beregningerne."]
[null,"Sidst på siden vises en beregnet fremstillngspris pr. afgrødeenhed med og uden korrektion for arbejdstid og fri kapacitet."]

{"sheet":"Oplysninger","index":1,"n_rows":36,"n_cols":17,"rows_kept":36,"cut":false,"hidden":false,"merged":[[18,7,23,7],[33,1,34,7],[35,1,36,7],[2,3,2,5],[29,1,29,2]]}
[]
[]
[null,null,null,"Oplysninger i mørkeblå felter stammer fra regnskabet. Kan overskrives via de lyseblå felter til højre for. De grønne celler er der en drop down boks der kan vælges oplysninger til.",null,null,null,null,null,"Celler som skal skjules"]
[]
[null,"Oplysninger om bedrift "]
[]
[null,"Basisoplysninger"]
[null,"CVR.nr.",null,{"$f":"IF(F8<>\"\",F8,J8)","v":38264125},null,38264125,null,null,null,{"$f":"IFERROR(VLOOKUP(L8,'Input regnskab'!$A$1:$G$10000,7,FALSE),\"\")","v":27025676},null,6425]
[null,"Areal der skal beregnes på (ha)?",null,{"$f":"IF(F9<>\"\",F9,J9)","v":97},null,97,null,null,null,{"$f":"IFERROR(VLOOKUP(L9,'Input regnskab'!$A$1:$G$10000,7,FALSE),\"\")","v":545},null,3911]
[null,"Jordbonitet?",null,{"$f":"IF(F10<>\"\",F10,IF(J10=1,Datagrundlag!M8,IF(J10=2,Datagrundlag!M7,IF(J10=5,Datagrundlag!M6,\"\"))))","v":"sandjord med vanding"},null,"sandjord med vanding",null,null,null,{"$f":"IFERROR(VLOOKUP(L10,'Input regnskab'!$A$1:$G$10000,7,FALSE),\"\")","v":1},null,"JB_type","sandjord m vand = 1 sandjord u vand = 2 lerjord = 5"]
[null,"Gødskning med husdyrgødning?",null,"Ja",null,null,null,null,null,{"$f":"IF(D11=\"Ja\",\" med gylle\",\" uden gylle\")","v":" med gylle"}]
[null,"Anvendes der udelukkende maskinstation?",null,"Nej"]
[null,"Har du ledig arbejdstid?",null,"Ja","*"]
[null,{"$f":"IF(D13=\"Nej\",\" \",\"Hvis ja, hvad vil du sælge den til (kr/t)?\")","v":"Hvis ja, hvad vil du sælge den til (kr/t)?"},null,100]
[null,"Har du ledig maskinkapacitet?",null,"Nej","*"]
[null,"Er du kornsælger?",null,{"$f":"IF(F16=\"\",IF(OR(J16<>0,K16<>0),IF(J16>K16*(-1),\"Ja\",\"Nej\"),\"\"),F16)","v":"Ja"},null,"Ja",null,null,null,{"$f":"IFERROR(VLOOKUP(L16,'Input regnskab'!$A$1:$G$10000,7,FALSE),0)","v":2666570},{"$f":"IFERROR(VLOOKUP(M16,'Input regnskab'!$A$1:$G$10000,7,FALSE),0)","v":0},6905,8201,"6905 salg kv og 8201 køb kv","hvis salg > køb ?"]
[]
[null,"Afgrødevalg - hovedafgrøde#",null,null,null,null,null,null,null,"ha","procent tilbage til afgrøder:"]
[null,"Afgrøde 1","Vårbyg",{"$f":"IFERROR(IF(AND(C19=Datagrundlag!$M$40,Oplysninger!F19=\"\"),0,IF(Oplysninger!F19<>\"\",F19,L19)),0)","v":0.25},null,0.25,null,"Hvis der ændres på afgrødefordelingen udover for \"ingen eller andet\" så HUSK at summen skal være lig 100%",null,{"$f":"IFERROR(VLOOKUP(C19,Datagrundlag!$A$23:$F$37,Datagrundlag!$F$21,FALSE),0)","v":424},{"$f":"100%-SUMIFS(Oplysninger!$D$19:$D$24,Oplysninger!$C$19:$C$24,Datagrundlag!M40)","v":1},{"$f":"J19/SUM($J$19:$J$24)*$K$19","v":1},null,null,null,null,0.2]
[null,"Afgrøde 2","Vinterhvede",{"$f":"IFERROR(IF(AND(C20=Datagrundlag!$M$40,Oplysninger!F20=\"\"),0,IF(Oplysninger!F20<>\"\",F20,L20)),0)","v":0.5},null,0.5,null,null,null,{"$f":"IFERROR(VLOOKUP(C20,Datagrundlag!$A$23:$F$37,Datagrundlag!$F$21,FALSE),0)","v":0},null,{"$f":"J20/SUM($J$19:$J$24)*$K$19","v":0},null,null,null,null,0.2]
[null,"Afgrøde 3","Vinterraps",{"$f":"IFERROR(IF(AND(C21=Datagrundlag!$M$40,Oplysninger!F21=\"\"),0,IF(Oplysninger!F21<>\"\",F21,L21)),0)","v":0.1},null,0.1,null,null,null,{"$f":"IFERROR(VLOOKUP(C21,Datagrundlag!$A$23:$F$37,Datagrundlag!$F$21,FALSE),0)","v":0},null,0,null,null,null,null,0.2]
[null,"Afgrøde 4","Majs til helsæd",{"$f":"IFERROR(IF(AND(C22=Datagrundlag!$M$40,Oplysninger!F22=\"\"),0,IF(Oplysninger!F22<>\"\",F22,L22)),0)","v":0.15},null,0.15,null,null,null,{"$f":"IFERROR(VLOOKUP(C22,Datagrundlag!$A$23:$F$37,Datagrundlag!$F$21,FALSE),0)","v":0},null,0,null,null,null,null,0.2]
[null,"Afgrøde 5","Fabriksroer",{"$f":"IFERROR(IF(AND(C23=Datagrundlag!$M$40,Oplysninger!F23=\"\"),0,IF(Oplysninger!F23<>\"\",F23,L23)),0)","v":0},null,0,null,null,null,{"$f":"IFERROR(VLOOKUP(C23,Datagrundlag!$A$23:$F$37,Datagrundlag!$F$21,FALSE),0)","v":0},null,0,null,null,null,null,0.1]
[null,"Afgrøde 6","Slætgræs 4 slæt",{"$f":"IFERROR(IF(AND(C24=Datagrundlag!$M$40,Oplysninger!F24=\"\"),0,IF(Oplysninger!F24<>\"\",F24,L24)),0)","v":0},null,0,null,null,null,{"$f":"IFERROR(VLOOKUP(C24,Datagrundlag!$A$23:$F$37,Datagrundlag!$F$21,FALSE),0)","v":0},null,0,null,null,null,null,0.1]
[null,null,null,{"$f":"SUM(D19:D24)","v":1}]
[null,"# der beregnes ikke krav til eller økonomi for efterafgrøder"]
[null,"Andre oplysninger"]
[null,"Gødningsværdi eller salgsværdi halm**",null,500,null,"Kr. pr. tons"]
[null,"Forskel mellem pris ved kornkøb og kornsalg",null,12,null,"Kr. pr. hkg"]
[null,"Transportafstand (ud over \"normal\" transportafstand til egne marker)",null,1.5,null,"Km (enkelt)"]
[null,"Transporthastighed gennemsnit",null,25,null,"Km i timen"]
[null,"Transportomkostning (arbejdstid, drift og kapitalomk.)",null,500,null,"Kr. pr. time"]
[]
[null,"* Beregningen med reducerede arbejds- og maskinomkostninger skal anvendes med omtanke! Det er især kritisk at antage \"ledig maskinkapacitet\", der forudsætter at der ikke beregnes yderligere renter og afskrivninger af de anvendte maskiner. Der vil altid være et ekstra værditab ved ekstra brug, og det bør tages med i vurderingen."]
[]
[null,"** Maskin- og arbejdsomkostninger og beregning af transportomkostninger omfatter både presning og hjemkørsel af halm"]

{"sheet":"Beregninger","index":2,"n_rows":75,"n_cols":81,"rows_kept":75,"cut":false,"hidden":false,"merged":[[33,76,33,77],[33,78,33,79],[33,80,33,81],[33,32,33,33],[24,64,24,65],[24,32,24,33],[33,64,33,65],[33,66,33,67],[33,68,33,69],[24,46,24,47],[33,54,33,55],[33,56,33,57],[33,58,33,59],[33,60,33,61],[33,62,33,63],[33,44,33,45],[33,70,33,71],[33,72,33,73],[33,74,33,75],[24,34,24,35],[24,58,24,59],[24,56,24,57],[24,36,24,37],[24,62,24,63],[24,48,24,49],[24,50,24,51],[24,52,24,53],[24,54,24,55],[24,60,24,61],[33,48,33,49],[33,50,33,51],[33,52,33,53],[24,24,24,25],[24,26,24,27],[24,38,24,39],[24,42,24,43],[24,44,24,45],[24,40,24,41],[24,28,24,29],[24,30,24,31],[33,34,33,35],[33,36,33,37],[33,38,33,39],[33,40,33,41],[33,42,33,43],[33,24,33,25],[33,26,33,27],[33,30,33,31],[25,19,30,19],[42,18,47,18],[34,18,39,18],[34,19,39,19],[42,19,47,19],[25,18,30,18],[33,28,33,29],[74,1,74,83],[59,24,61,64],[41,24,43,64],[49,24,51,64],[34,1,35,1],[45,3,45,4],[46,3,46,4],[47,3,47,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[57,1,57,10],[63,1,63,10],[71,1,71,10],[43,10,46,10],[35,10,38,10]]}
[null,"Beregning af indtjening pr. ha"]
[null,null,null,null,null,"Kalkule/egne","Enhed","Regnskab","Egne værdier",null,null,null,null,null,"Skjules",null,"Skjules"]
[]
[null,"Bruttoudbytte"]
[null,"Udbytter:",{"$f":"IF(Oplysninger!C19=\"Ingen eller andet\",\"\",Oplysninger!C19)","v":"Vårbyg"},{"$f":"IF(OR(Oplysninger!C19=\"Ingen eller andet\",Oplysninger!C19=\"\"),\"\",Oplysninger!C19&\" på \"&Oplysninger!D$10&Oplysninger!J$11)","v":"Vårbyg på sandjord med vanding med gylle"},null,{"$f":"IF(I5=\"\",O5,I5)","v":60},{"$f":"IF(Oplysninger!$C19=\"Majs til helsæd\",\"FEN pr. ha\",IF(Oplysninger!$C19=\"Slætgræs 4 slæt\",\"FEN pr. ha\",\"hkg. pr. ha\"))","v":"hkg. pr. ha"},{"$f":"IFERROR(VLOOKUP(C5,Datagrundlag!$A$22:$K$37,Datagrundlag!$K$21,FALSE),\"\")","v":66.037735849056602},null,null,{"$f":"IFERROR(_xlfn.IFS(AND(D5<>\"\",F5=0),\"ingen kalkule, intast egen værdi\",D5=\"\",\"Vælge afgrøde, hvis ønsket\"),\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(Q5),Q5,0)","v":60},null,{"$f":"VLOOKUP(D5,Datagrundlag!M$70:O$153,2,FALSE)","v":60}]
[null,null,{"$f":"IF(Oplysninger!C20=\"Ingen eller andet\",\"\",Oplysninger!C20)","v":"Vinterhvede"},{"$f":"IF(OR(Oplysninger!C20=\"Ingen eller andet\",Oplysninger!C20=\"\"),\"\",Oplysninger!C20&\" på \"&Oplysninger!D$10&Oplysninger!J$11)","v":"Vinterhvede på sandjord med vanding med gylle"},null,84,{"$f":"IF(Oplysninger!$C20=\"Majs til helsæd\",\"FEN pr. ha\",IF(Oplysninger!$C20=\"Slætgræs 4 slæt\",\"FEN pr. ha\",\"hkg. pr. ha\"))","v":"hkg. pr. ha"},{"$f":"IFERROR(VLOOKUP(C6,Datagrundlag!$A$22:$K$37,Datagrundlag!$K$21,FALSE),\"\")","v":0},null,null,{"$f":"IFERROR(_xlfn.IFS(AND(D6<>\"\",F6=0),\"ingen kalkule, intast egen værdi\",D6=\"\",\"Vælge afgrøde, hvis ønsket\"),\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(Q6),Q6,0)","v":84},null,{"$f":"VLOOKUP(D6,Datagrundlag!M$70:P$153,2,FALSE)","v":84}]
[null,null,{"$f":"IF(Oplysninger!C21=\"Ingen eller andet\",\"\",Oplysninger!C21)","v":"Vinterraps"},{"$f":"IF(OR(Oplysninger!C21=\"Ingen eller andet\",Oplysninger!C21=\"\"),\"\",Oplysninger!C21&\" på \"&Oplysninger!D$10&Oplysninger!J$11)","v":"Vinterraps på sandjord med vanding med gylle"},null,40,{"$f":"IF(Oplysninger!$C21=\"Majs til helsæd\",\"FEN pr. ha\",IF(Oplysninger!$C21=\"Slætgræs 4 slæt\",\"FEN pr. ha\",\"hkg. pr. ha\"))","v":"hkg. pr. ha"},{"$f":"IFERROR(VLOOKUP(C7,Datagrundlag!$A$22:$K$37,Datagrundlag!$K$21,FALSE),\"\")","v":0},null,null,{"$f":"IFERROR(_xlfn.IFS(AND(D7<>\"\",F7=0),\"ingen kalkule, intast egen værdi\",D7=\"\",\"Vælge afgrøde, hvis ønsket\"),\"\")","v":""},null,null,null,40,null,{"$f":"VLOOKUP(D7,Datagrundlag!M$70:P$153,2,FALSE)","v":40}]
[null,null,{"$f":"IF(Oplysninger!C22=\"Ingen eller andet\",\"\",Oplysninger!C22)","v":"Majs til helsæd"},{"$f":"IF(OR(Oplysninger!C22=\"Ingen eller andet\",Oplysninger!C22=\"\"),\"\",Oplysninger!C22&\" på \"&Oplysninger!D$10&Oplysninger!J$11)","v":"Majs til helsæd på sandjord med vanding med gylle"},null,11800,{"$f":"IF(Oplysninger!$C22=\"Majs til helsæd\",\"FEN pr. ha\",IF(Oplysninger!$C22=\"Slætgræs 4 slæt\",\"FEN pr. ha\",\"hkg. pr. ha\"))","v":"FEN pr. ha"},{"$f":"IFERROR(VLOOKUP(C8,Datagrundlag!$A$22:$K$37,Datagrundlag!$K$21,FALSE),\"\")","v":0},null,null,{"$f":"IFERROR(_xlfn.IFS(AND(D8<>\"\",F8=0),\"ingen kalkule, intast egen værdi\",D8=\"\",\"Vælge afgrøde, hvis ønsket\"),\"\")","v":""},null,null,null,11800,null,{"$f":"VLOOKUP(D8,Datagrundlag!M$70:P$153,2,FALSE)","v":11800}]
[null,null,{"$f":"IF(Oplysninger!C23=\"Ingen eller andet\",\"\",Oplysninger!C23)","v":"Fabriksroer"},{"$f":"IF(OR(Oplysninger!C23=\"Ingen eller andet\",Oplysninger!C23=\"\"),\"\",Oplysninger!C23&\" på \"&Oplysninger!D$10&Oplysninger!J$11)","v":"Fabriksroer på sandjord med vanding med gylle"},null,0,{"$f":"IF(Oplysninger!$C23=\"Majs til helsæd\",\"FEN pr. ha\",IF(Oplysninger!$C23=\"Slætgræs 4 slæt\",\"FEN pr. ha\",\"hkg. pr. ha\"))","v":"hkg. pr. ha"},{"$f":"IFERROR(VLOOKUP(C9,Datagrundlag!$A$22:$K$37,Datagrundlag!$K$21,FALSE),\"\")","v":0},null,null,{"$f":"IFERROR(_xlfn.IFS(AND(D9<>\"\",F9=0),\"ingen kalkule, intast egen værdi\",D9=\"\",\"Vælge afgrøde, hvis ønsket\"),\"\")","v":"ingen kalkule, intast egen værdi"},null,null,null,0,null,{"$f":"VLOOKUP(D9,Datagrundlag!M$70:P$153,2,FALSE)","v":0}]
[null,null,{"$f":"IF(Oplysninger!C24=\"Ingen eller andet\",\"\",Oplysninger!C24)","v":"Slætgræs 4 slæt"},{"$f":"IF(OR(Oplysninger!C24=\"Ingen eller andet\",Oplysninger!C24=\"\"),\"\",Oplysninger!C24&\" på \"&Oplysninger!D$10&Oplysninger!J$11)","v":"Slætgræs 4 slæt på sandjord med vanding med gylle"},null,10100,{"$f":"IF(Oplysninger!$C24=\"Majs til helsæd\",\"FEN pr. ha\",IF(Oplysninger!$C24=\"Slætgræs 4 slæt\",\"FEN pr. ha\",\"hkg. pr. ha\"))","v":"FEN pr. ha"},{"$f":"IFERROR(VLOOKUP(C10,Datagrundlag!$A$22:$K$37,Datagrundlag!$K$21,FALSE),\"\")","v":0},null,null,{"$f":"IFERROR(_xlfn.IFS(AND(D10<>\"\",F10=0),\"ingen kalkule, intast egen værdi\",D10=\"\",\"Vælge afgrøde, hvis ønsket\"),\"\")","v":""},null,null,null,10100,null,{"$f":"VLOOKUP(D10,Datagrundlag!M$70:P$153,2,FALSE)","v":10100}]
[null,"Priser:",null,{"$f":"IF(OR(Oplysninger!C19=\"Ingen eller andet\",Oplysninger!C19=\"\"),E5,IF(Oplysninger!C19=\"Vårbyg\",\"Byg\",IF(Oplysninger!C19=\"Vårhvede\",\"Hvede\",IF(Oplysninger!C19=\"Vinterhvede\",\"Hvede\",IF(Oplysninger!C19=\"Vinterraps\",\"Raps\",IF(Oplysninger!C19=\"Vinterbyg\",\"Byg\",IF(Oplysninger!C19=\"Vinterrug\",\"Rug\",Oplysninger!C19)))))))","v":"Byg"},null,{"$f":"IF(I11<>0,I11,IF(AND(I11=\"\",Oplysninger!D$16=\"Ja\"),O11,IF(AND(I11=\"\",Oplysninger!D$16=\"Nej\",Oplysninger!C19=\"Vårbyg\"),O11+Oplysninger!D$29,IF(AND(I11=\"\",Oplysninger!C19=\"Vinterhvede\"),O11+Oplysninger!D$29,IF(AND(I11=\"\",Oplysninger!C19=\"Havre\"),O11+Oplysninger!D$29,IF(AND(I11=\"\",Oplysninger!C19=\"Vinterraps\"),O11+Oplysninger!D$29,IF(AND(I11=\"\",Oplysninger!C19=\"Rug\"),O11+Oplysninger!$D$29,IF(AND(I11=\"\",Oplysninger!C19=\"Vinterbyg\"),O11+Oplysninger!D$29,O11))))))))","v":109},{"$f":"IF(OR(Oplysninger!$C19=\"Majs til helsæd\",Oplysninger!C19=\"Slætgræs 4 slæt\"),\"Kr. pr. FEN\",\"kr. pr. hkg\")","v":"kr. pr. hkg"},{"$f":"IFERROR(VLOOKUP(D11,Datagrundlag!$A$5:$F$19,Datagrundlag!$F$5,FALSE),\"\")","v":141.95859866543194},null,null,null,null,null,null,109,null,{"$f":"VLOOKUP(D11,Datagrundlag!O$9:P$22,2,FALSE)","v":109}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C20=\"Ingen eller andet\",Oplysninger!C20=\"\"),E6,IF(Oplysninger!C20=\"Vårbyg\",\"Byg\",IF(Oplysninger!C20=\"Vårhvede\",\"Hvede\",IF(Oplysninger!C20=\"Vinterhvede\",\"Hvede\",IF(Oplysninger!C20=\"Vinterraps\",\"Raps\",IF(Oplysninger!C20=\"Vinterbyg\",\"Byg\",IF(Oplysninger!C20=\"Vinterrug\",\"Rug\",Oplysninger!C20)))))))","v":"Hvede"},null,{"$f":"IF(I12<>0,I12,IF(AND(I12=\"\",Oplysninger!D$16=\"Ja\"),O12,IF(AND(I12=\"\",Oplysninger!D$16=\"Nej\",Oplysninger!C20=\"Vårbyg\"),O12+Oplysninger!D$29,IF(AND(I12=\"\",Oplysninger!C20=\"Vinterhvede\"),O12+Oplysninger!D$29,IF(AND(I12=\"\",Oplysninger!C20=\"Havre\"),O12+Oplysninger!D$29,IF(AND(I12=\"\",Oplysninger!C20=\"Vinterraps\"),O12+Oplysninger!D$29,IF(AND(I12=\"\",Oplysninger!C20=\"Rug\"),O12+Oplysninger!$D$29,IF(AND(I12=\"\",Oplysninger!C20=\"Vinterbyg\"),O12+Oplysninger!D$29,O12))))))))","v":115},{"$f":"IF(OR(Oplysninger!$C20=\"Majs til helsæd\",Oplysninger!C20=\"Slætgræs 4 slæt\"),\"Kr. pr. FEN\",\"kr. pr. hkg\")","v":"kr. pr. hkg"},{"$f":"IFERROR(VLOOKUP(D12,Datagrundlag!$A$5:$F$19,Datagrundlag!$F$5,FALSE),\"\")","v":0},null,null,null,null,null,null,115,null,{"$f":"VLOOKUP(D12,Datagrundlag!O$9:P$22,2,FALSE)","v":115}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C21=\"Ingen eller andet\",Oplysninger!C21=\"\"),E7,IF(Oplysninger!C21=\"Vårbyg\",\"Byg\",IF(Oplysninger!C21=\"Vårhvede\",\"Hvede\",IF(Oplysninger!C21=\"Vinterhvede\",\"Hvede\",IF(Oplysninger!C21=\"Vinterraps\",\"Raps\",IF(Oplysninger!C21=\"Vinterbyg\",\"Byg\",IF(Oplysninger!C21=\"Vinterrug\",\"Rug\",Oplysninger!C21)))))))","v":"Raps"},null,{"$f":"IF(I13<>0,I13,IF(AND(I13=\"\",Oplysninger!D$16=\"Ja\"),O13,IF(AND(I13=\"\",Oplysninger!D$16=\"Nej\",Oplysninger!C21=\"Vårbyg\"),O13+Oplysninger!D$29,IF(AND(I13=\"\",Oplysninger!C21=\"Vinterhvede\"),O13+Oplysninger!D$29,IF(AND(I13=\"\",Oplysninger!C21=\"Havre\"),O13+Oplysninger!D$29,IF(AND(I13=\"\",Oplysninger!C21=\"Vinterraps\"),O13+Oplysninger!D$29,IF(AND(I13=\"\",Oplysninger!C21=\"Rug\"),O13+Oplysninger!$D$29,IF(AND(I13=\"\",Oplysninger!C21=\"Vinterbyg\"),O13+Oplysninger!D$29,O13))))))))","v":280},{"$f":"IF(OR(Oplysninger!$C21=\"Majs til helsæd\",Oplysninger!C21=\"Slætgræs 4 slæt\"),\"Kr. pr. FEN\",\"kr. pr. hkg\")","v":"kr. pr. hkg"},{"$f":"IFERROR(VLOOKUP(D13,Datagrundlag!$A$5:$F$19,Datagrundlag!$F$5,FALSE),\"\")","v":0},null,null,null,null,null,null,280,null,{"$f":"VLOOKUP(D13,Datagrundlag!O$9:P$22,2,FALSE)","v":280}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C22=\"Ingen eller andet\",Oplysninger!C22=\"\"),E8,IF(Oplysninger!C22=\"Vårbyg\",\"Byg\",IF(Oplysninger!C22=\"Vårhvede\",\"Hvede\",IF(Oplysninger!C22=\"Vinterhvede\",\"Hvede\",IF(Oplysninger!C22=\"Vinterraps\",\"Raps\",IF(Oplysninger!C22=\"Vinterbyg\",\"Byg\",IF(Oplysninger!C22=\"Vinterrug\",\"Rug\",Oplysninger!C22)))))))","v":"Majs til helsæd"},null,{"$f":"IF(I14<>0,I14,IF(AND(I14=\"\",Oplysninger!D$16=\"Ja\"),O14,IF(AND(I14=\"\",Oplysninger!D$16=\"Nej\",Oplysninger!C22=\"Vårbyg\"),O14+Oplysninger!D$29,IF(AND(I14=\"\",Oplysninger!C22=\"Vinterhvede\"),O14+Oplysninger!D$29,IF(AND(I14=\"\",Oplysninger!C22=\"Havre\"),O14+Oplysninger!D$29,IF(AND(I14=\"\",Oplysninger!C22=\"Vinterraps\"),O14+Oplysninger!D$29,IF(AND(I14=\"\",Oplysninger!C22=\"Rug\"),O14+Oplysninger!$D$29,IF(AND(I14=\"\",Oplysninger!C22=\"Vinterbyg\"),O14+Oplysninger!D$29,O14))))))))","v":0},{"$f":"IF(OR(Oplysninger!$C22=\"Majs til helsæd\",Oplysninger!C22=\"Slætgræs 4 slæt\"),\"Kr. pr. FEN\",\"kr. pr. hkg\")","v":"Kr. pr. FEN"},{"$f":"IFERROR(VLOOKUP(D14,Datagrundlag!$A$5:$F$19,Datagrundlag!$F$5,FALSE),\"\")","v":0},null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(D14,Datagrundlag!O$9:P$22,2,FALSE)","v":""}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C23=\"Ingen eller andet\",Oplysninger!C23=\"\"),E9,IF(Oplysninger!C23=\"Vårbyg\",\"Byg\",IF(Oplysninger!C23=\"Vårhvede\",\"Hvede\",IF(Oplysninger!C23=\"Vinterhvede\",\"Hvede\",IF(Oplysninger!C23=\"Vinterraps\",\"Raps\",IF(Oplysninger!C23=\"Vinterbyg\",\"Byg\",IF(Oplysninger!C23=\"Vinterrug\",\"Rug\",Oplysninger!C23)))))))","v":"Fabriksroer"},null,{"$f":"IF(I15<>0,I15,IF(AND(I15=\"\",Oplysninger!D$16=\"Ja\"),O15,IF(AND(I15=\"\",Oplysninger!D$16=\"Nej\",Oplysninger!C23=\"Vårbyg\"),O15+Oplysninger!D$29,IF(AND(I15=\"\",Oplysninger!C23=\"Vinterhvede\"),O15+Oplysninger!D$29,IF(AND(I15=\"\",Oplysninger!C23=\"Havre\"),O15+Oplysninger!D$29,IF(AND(I15=\"\",Oplysninger!C23=\"Vinterraps\"),O15+Oplysninger!D$29,IF(AND(I15=\"\",Oplysninger!C23=\"Rug\"),O15+Oplysninger!$D$29,IF(AND(I15=\"\",Oplysninger!C23=\"Vinterbyg\"),O15+Oplysninger!D$29,O15))))))))","v":21},{"$f":"IF(OR(Oplysninger!$C23=\"Majs til helsæd\",Oplysninger!C23=\"Slætgræs 4 slæt\"),\"Kr. pr. FEN\",\"kr. pr. hkg\")","v":"kr. pr. hkg"},{"$f":"IFERROR(VLOOKUP(D15,Datagrundlag!$A$5:$F$19,Datagrundlag!$F$5,FALSE),\"\")","v":0},null,null,null,null,null,null,21,null,{"$f":"VLOOKUP(D15,Datagrundlag!O$9:P$22,2,FALSE)","v":21}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C24=\"Ingen eller andet\",Oplysninger!C24=\"\"),E10,IF(Oplysninger!C24=\"Vårbyg\",\"Byg\",IF(Oplysninger!C24=\"Vårhvede\",\"Hvede\",IF(Oplysninger!C24=\"Vinterhvede\",\"Hvede\",IF(Oplysninger!C24=\"Vinterraps\",\"Raps\",IF(Oplysninger!C24=\"Vinterbyg\",\"Byg\",IF(Oplysninger!C24=\"Vinterrug\",\"Rug\",Oplysninger!C24)))))))","v":"Slætgræs 4 slæt"},null,{"$f":"IF(I16<>0,I16,IF(AND(I16=\"\",Oplysninger!D$16=\"Ja\"),O16,IF(AND(I16=\"\",Oplysninger!D$16=\"Nej\",Oplysninger!C24=\"Vårbyg\"),O16+Oplysninger!D$29,IF(AND(I16=\"\",Oplysninger!C24=\"Vinterhvede\"),O16+Oplysninger!D$29,IF(AND(I16=\"\",Oplysninger!C24=\"Havre\"),O16+Oplysninger!D$29,IF(AND(I16=\"\",Oplysninger!C24=\"Vinterraps\"),O16+Oplysninger!D$29,IF(AND(I16=\"\",Oplysninger!C24=\"Rug\"),O16+Oplysninger!$D$29,IF(AND(I16=\"\",Oplysninger!C24=\"Vinterbyg\"),O16+Oplysninger!D$29,O16))))))))","v":0},{"$f":"IF(OR(Oplysninger!$C24=\"Majs til helsæd\",Oplysninger!C24=\"Slætgræs 4 slæt\"),\"Kr. pr. FEN\",\"kr. pr. hkg\")","v":"Kr. pr. FEN"},{"$f":"IFERROR(VLOOKUP(D16,Datagrundlag!$A$5:$F$19,Datagrundlag!$F$5,FALSE),\"\")","v":0},null,null,null,null,null,null,0,null,{"$f":"VLOOKUP(D16,Datagrundlag!O$9:P$22,2,FALSE)","v":""}]
[null,"Bruttoudbytte:",null,{"$f":"D5","v":"Vårbyg på sandjord med vanding med gylle"},null,{"$f":"F5*F11","v":6540},"kr. pr. ha"]
[null,null,null,{"$f":"D6","v":"Vinterhvede på sandjord med vanding med gylle"},null,{"$f":"F6*F12","v":9660},"kr. pr. ha"]
[null,null,null,"Vinterraps på sandjord med vanding med gylle",null,{"$f":"F7*F13","v":11200},"kr. pr. ha"]
[null,null,null,"Majs til helsæd på sandjord med vanding med gylle",null,0,"kr. pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,"Fabriksroer på sandjord med vanding med gylle",null,0,"kr. pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pløjning","Udbr. husdydrgødning","Efterharvning","Gødningsspredning","Komb. harvning og såning","Såbedsharvning","Stenstrenglægning","Lægning m. gødn. Placering","Hypning","Lugning","Såning og gødningsplacering","Såning","Skårlægning","Tromling","Sammenrivning","Sprøjtning","Radrensning","Optagning af roer inkl. Aftopning","Optagning","Mejetærskning","Snitning, hjemkørsel og indlægning","Hjemkørsel afgrøde","Tøring afgrøde","Halmpresning","Hjemkørsel halm","Vanding, fast omkostning","Vanding, flytning","Vanding pr millimeter","Øvrige opgaver"]
[null,null,null,"Slætgræs 4 slæt på sandjord med vanding med gylle",null,0,"kr. pr. ha"]
[null,"Bruttoudbytte i alt (vægtet gennemsnit)",null,null,null,{"$f":"(F17*Oplysninger!D19+F18*Oplysninger!D20+F19*Oplysninger!D21+F20*Oplysninger!D22+F21*Oplysninger!D23+F22*Oplysninger!D24)","v":7585},"kr. pr. ha (vægtet)"]
[null,"Halmindtægt",null,null,null,{"$f":"IF(I24=\"\",O24,I24)","v":1387.5},"kr. pr. ha",{"$f":"IFERROR((IFERROR(VLOOKUP(S24,'Input regnskab'!$A$1:$G$10000,7,FALSE),0)+IFERROR(VLOOKUP(T24,'Input regnskab'!$A$1:$G$10000,7,FALSE),0))/IFERROR(VLOOKUP(U24,'Input regnskab'!$A$1:$G$10000,7,FALSE),\"\"),\"\")","v":940.45783645655877},null,null,null,null,null,null,1387.5,null,{"$f":"Datagrundlag!O170*Oplysninger!D28/Oplysninger!D9/1000","v":1387.5},null,7040,7043,"korn_areal",null,null,null,"Specifikation af stykomkostningerne fra budgetkalkulerne"]
[null,"Stykomkostninger (se specifikationen ved tryk på knappen \"+\" øverst til højre for beregningen)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Udsæd",null,"Husdyrgødning",null,"Læggekartofler",null,"Læggekartofler indkøbt",null,"Læggekartofler egen avl",null,"Handels-gødning, kvælstof",null,"Handels-gødning, fosfor",null,"Handels-gødning, kalium",null,"Patentkali",null,"Ukrudt",null,"Sygdom",null,"Skadedyr",null,"Nedvisning",null,"Bejdsning v. lægning",null,"Sortering af kartofler",null,"Opbevaring i kule",null,"Vækstre-gulering",null,"Analyser",null,"Rensning",null,"Plastik",null,"Fragt"]
[null,"Stykomkostninger:",null,{"$f":"IF(OR(Oplysninger!C19=\"Ingen eller andet\",Oplysninger!C19=\"\"),E5,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C19&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C19&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C19&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Vårbyg med gylle på sandjord med vanding"},null,{"$f":"IF(AND(I26=0,W26=0),O26,IF(AND(I26<>0,W26=0),I26,IF(AND(I26=0,W26<>0),O26+W26,\"IKKE MULIGT\")))","v":-757},"kr. pr. ha",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Q26),Q26,0)","v":-757},null,{"$f":"-VLOOKUP(D26,Datagrundlag!M$174:P$257,2,FALSE)","v":-757},null,"Henter fra budgetkalkule i datagrundlag","Kan ej specificeres via ØDB",null,null,{"$f":"IF(Z26<>0,Z26-Y26,0)+IF(AB26<>0,AB26-AA26,0)+IF(AD26<>0,AD26-AC26,0)++IF(AF26<>0,AF26-AE26,0)+IF(AH26<>0,AH26-AG26,0)+IF(AJ26<>0,AJ26-AI26,0)+IF(AL26<>0,AL26-AK26,0)+IF(AN26<>0,AN26-AM26,0)+IF(AP26<>0,AP26-AQ26,0)+IF(AR26<>0,AR26-AQ26,0)+IF(AT26<>0,AT26-AS26,0)+IF(AV26<>0,AV26-AU26,0)+IF(AX26<>0,AX26-AW26,0)+IF(AZ26<>0,AZ26-AY26,0)+IF(BB26<>0,BB26-BA26,0)+IF(BD26<>0,BD26-BC26,0)+IF(BF26<>0,BF26-BE26,0)+IF(BH26<>0,BH26-BG26,0)+IF(BJ26<>0,BJ26-BI26,0)+IF(BL26<>0,BL26-BK26,0)+IF(BN26<>0,BN26-BM26,0)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,4,FALSE)","v":-392},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,5,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,6,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,7,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,8,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,9,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,10,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,11,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,12,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,13,FALSE)","v":-110},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,14,FALSE)","v":-165},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,15,FALSE)","v":-50},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,16,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,17,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,18,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,19,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,20,FALSE)","v":-40},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,21,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,22,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,23,FALSE)","v":0},null,{"$f":"-VLOOKUP($D26,Datagrundlag!$M$174:$BN$257,24,FALSE)","v":0}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C20=\"Ingen eller andet\",Oplysninger!C20=\"\"),E6,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C20&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C20&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C20&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Vinterhvede med gylle på sandjord med vanding"},null,-1827,"kr. pr. ha",null,null,null,null,null,null,null,-1827,null,{"$f":"-VLOOKUP(D27,Datagrundlag!M$174:P$257,2,FALSE)","v":-1827},null,null,null,null,null,0,null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,4,FALSE)","v":-450},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,5,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,6,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,7,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,8,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,9,FALSE)","v":-380},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,10,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,11,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,12,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,13,FALSE)","v":-438},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,14,FALSE)","v":-410},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,15,FALSE)","v":-90},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,16,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,17,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,18,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,19,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,20,FALSE)","v":-60},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,21,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,22,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,23,FALSE)","v":0},null,{"$f":"-VLOOKUP($D27,Datagrundlag!$M$174:$BN$257,24,FALSE)","v":0}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C21=\"Ingen eller andet\",Oplysninger!C21=\"\"),E7,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C21&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C21&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C21&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Vinterraps med gylle på sandjord med vanding"},null,-2584,"kr. pr. ha",null,null,null,null,null,null,null,-2584,null,{"$f":"-VLOOKUP(D28,Datagrundlag!M$174:P$257,2,FALSE)","v":-2584},null,null,null,null,null,0,null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,4,FALSE)","v":-425},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,5,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,6,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,7,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,8,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,9,FALSE)","v":-374},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,10,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,11,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,12,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,13,FALSE)","v":-750},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,14,FALSE)","v":-215},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,15,FALSE)","v":-375},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,16,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,17,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,18,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,19,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,20,FALSE)","v":-40},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,21,FALSE)","v":-125},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,22,FALSE)","v":-280},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,23,FALSE)","v":0},null,{"$f":"-VLOOKUP($D28,Datagrundlag!$M$174:$BN$257,24,FALSE)","v":0}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C22=\"Ingen eller andet\",Oplysninger!C22=\"\"),E8,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C22&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C22&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C22&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Majs til helsæd med gylle på sandjord med vanding"},null,-2732,"kr. pr. ha",null,null,null,null,null,null,null,-2732,null,{"$f":"-VLOOKUP(D29,Datagrundlag!M$174:P$257,2,FALSE)","v":-2732},null,null,null,null,null,0,null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,4,FALSE)","v":-1560},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,5,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,6,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,7,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,8,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,9,FALSE)","v":-165},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,10,FALSE)","v":-135},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,11,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,12,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,13,FALSE)","v":-425},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,14,FALSE)","v":-75},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,15,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,16,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,17,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,18,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,19,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,20,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,21,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,22,FALSE)","v":0},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,23,FALSE)","v":-372},null,{"$f":"-VLOOKUP($D29,Datagrundlag!$M$174:$BN$257,24,FALSE)","v":0}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C23=\"Ingen eller andet\",Oplysninger!C23=\"\"),E9,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C23&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C23&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C23&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Fabriksroer med gylle på sandjord med vanding"},null,0,"kr. pr. ha",null,null,null,null,null,null,null,0,null,{"$f":"-VLOOKUP(D30,Datagrundlag!M$174:P$257,2,FALSE)","v":0},null,null,null,null,null,0,null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,4,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,5,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,6,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,7,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,8,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,9,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,10,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,11,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,12,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,13,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,14,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,15,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,16,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,17,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,18,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,19,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,20,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,21,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,22,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,23,FALSE)","v":0},null,{"$f":"-VLOOKUP($D30,Datagrundlag!$M$174:$BN$257,24,FALSE)","v":0}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C24=\"Ingen eller andet\",Oplysninger!C24=\"\"),E10,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C24&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C24&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C24&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Slætgræs 4 slæt med gylle på sandjord med vanding"},null,-1252,"kr. pr. ha",null,null,null,null,null,null,null,-1252,null,{"$f":"-VLOOKUP(D31,Datagrundlag!M$174:P$257,2,FALSE)","v":-1252},null,null,null,null,null,0,null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,4,FALSE)","v":-324},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,5,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,6,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,7,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,8,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,9,FALSE)","v":-462},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,10,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,11,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,12,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,13,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,14,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,15,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,16,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,17,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,18,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,19,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,20,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,21,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,22,FALSE)","v":0},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,23,FALSE)","v":-466},null,{"$f":"-VLOOKUP($D31,Datagrundlag!$M$174:$BN$257,24,FALSE)","v":0}]
[null,"Stykomkostninger (vægtet gennemsnit)*",null,null,null,{"$f":"F26*Oplysninger!D19+F27*Oplysninger!D20+F28*Oplysninger!D21+F29*Oplysninger!D22+F30*Oplysninger!D23+F31*Oplysninger!D24","v":-1770.95},"kr. pr. ha (vægtet)"]
[null,"Dækningsbidrag",null,null,null,{"$f":"F23+F24+F32","v":7201.55},"kr. pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specifikation af maskinomkostninger inkl. arbejde fra budgetkalkulerne"]
[null,"Kapacitetsomkostninger (se specifikationen ved tryk på knappen \"+\" øverst til højre for beregningen)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pløjning",null,"Udbring. husdyr-gødning",null,"Efterharvning",null,"Gødningsspred-ning",null,"Komb. harvning og såning",null,"Såbeds-harvning",null,"Stenstrenglægning",null,"Lægning m. gødn. Placering",null,"Hypning",null,"Lugning",null,"Såning og gød-ningsplacering",null,"Såning",null,"Skårlægning",null,"Tromling",null,"Sammenrivning",null,"Sprøjtning",null,"Radrensning",null,"Optagning af roer inkl. aftopning",null,"Optagning",null,"Mejetærskning",null,"Snitning, hjem-kørsel og indlægning",null,"Hjemkørsel afgrøde",null,"Tøring afgrøde",null,"Halmpresning",null,"Hjemkørsel halm",null,"Vanding, fast omkostning",null,"Vanding flytning",null,"Vanding pr millimeter",null,"Øvrige opgaver *"]
[null,"Maskinomk. inkl. arb.omk.:",null,{"$f":"IF(OR(Oplysninger!C19=\"Ingen eller andet\",Oplysninger!C19=\"\"),E5,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C19&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C19&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C19&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Vårbyg med gylle på sandjord med vanding"},null,{"$f":"IF(AND(I35=0,W35=0),O35,IF(AND(I35<>0,W35=0),I35,IF(AND(I35=0,W35<>0),O35+W35,\"IKKE MULIGT\")))","v":-7301},"kr. pr. ha",null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Q35),Q35,0)","v":-7301},null,{"$f":"-VLOOKUP(D35,Datagrundlag!$M$174:$O$257,3,FALSE)","v":-7301},null,"Henter fra budgetkalkule i datagrundlag","Kan ej specificeres via ØDB",null,null,{"$f":"IF(Z35<>0,Z35-Y35,0)+IF(AB35<>0,AB35-AA35,0)+IF(AD35<>0,AD35-AC35,0)+IF(AF35<>0,AF35-AE35,0)+IF(AH35<>0,AH35-AG35,0)+IF(AJ35<>0,AJ35-AI35,0)+IF(AL35<>0,AL35-AK35,0)+IF(AN35<>0,AN35-AM35,0)+IF(AP35<>0,AP35-AO35,0)+IF(AR35<>0,AR35-AQ35,0)+IF(AT35<>0,AT35-AS35,0)+IF(AV35<>0,AV35-AU35,0)+IF(AX35<>0,AX35-AW35,0)+IF(AZ35<>0,AZ35-AY35,0)+IF(BB35<>0,BB35-BA35,0)+IF(BD35<>0,BD35-BC35,0)+IF(BF35<>0,BF35-BE35,0)+IF(BH35<>0,BH35-BG35,0)+IF(BJ35<>0,BJ35-BI35,0)+IF(BL35<>0,BL35-BK35,0)+IF(BN35<>0,BN35-BM35,0)+IF(BP35<>0,BP35-BO35,0)+IF(BR35<>0,BR35-BQ35,0)+IF(BT35<>0,BT35-BS35,0)+IF(BV35<>0,BV35-BU35,0)+IF(BX35<>0,BX35-BW35,0)+IF(BZ35<>0,BZ35-BY35,0)+IF(CB35<>0,CB35-CA35,0)+IF(CD35<>0,CD35-CC35,0)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,26,FALSE)","v":-653},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,27,FALSE)","v":-812},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,28,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,29,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,30,FALSE)","v":-380},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,31,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,32,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,33,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,34,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,35,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,36,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,37,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,38,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,39,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,40,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,41,FALSE)","v":-540},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,42,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,43,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,44,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,45,FALSE)","v":-864},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,46,FALSE)","v":0},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,47,FALSE)","v":-407},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,48,FALSE)","v":-540},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,49,FALSE)","v":-527},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,50,FALSE)","v":-229},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,51,FALSE)","v":-1225},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,52,FALSE)","v":-250},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,53,FALSE)","v":-375},null,{"$f":"-VLOOKUP($D35,Datagrundlag!$M$174:$BN$257,54,FALSE)","v":-500}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C20=\"Ingen eller andet\",Oplysninger!C20=\"\"),E6,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C20&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C20&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C20&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Vinterhvede med gylle på sandjord med vanding"},null,-8469,"kr. pr. ha",null,null,null,"Gå til Finan\nsiering",null,null,null,-8469,null,{"$f":"-VLOOKUP(D36,Datagrundlag!$M$174:$O$257,3,FALSE)","v":-8469},null,null,null,null,null,{"$f":"IF(Z36<>0,Z36-Y36,0)+IF(AB36<>0,AB36-AA36,0)+IF(AD36<>0,AD36-AC36,0)+IF(AF36<>0,AF36-AE36,0)+IF(AH36<>0,AH36-AG36,0)+IF(AJ36<>0,AJ36-AI36,0)+IF(AL36<>0,AL36-AK36,0)+IF(AN36<>0,AN36-AM36,0)+IF(AP36<>0,AP36-AO36,0)+IF(AR36<>0,AR36-AQ36,0)+IF(AT36<>0,AT36-AS36,0)+IF(AV36<>0,AV36-AU36,0)+IF(AX36<>0,AX36-AW36,0)+IF(AZ36<>0,AZ36-AY36,0)+IF(BB36<>0,BB36-BA36,0)+IF(BD36<>0,BD36-BC36,0)+IF(BF36<>0,BF36-BE36,0)+IF(BH36<>0,BH36-BG36,0)+IF(BJ36<>0,BJ36-BI36,0)+IF(BL36<>0,BL36-BK36,0)+IF(BN36<>0,BN36-BM36,0)+IF(BP36<>0,BP36-BO36,0)+IF(BR36<>0,BR36-BQ36,0)+IF(BT36<>0,BT36-BS36,0)+IF(BV36<>0,BV36-BU36,0)+IF(BX36<>0,BX36-BW36,0)+IF(BZ36<>0,BZ36-BY36,0)+IF(CB36<>0,CB36-CA36,0)+IF(CD36<>0,CD36-CC36,0)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,26,FALSE)","v":-653},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,27,FALSE)","v":-570},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,28,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,29,FALSE)","v":-143},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,30,FALSE)","v":-380},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,31,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,32,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,33,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,34,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,35,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,36,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,37,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,38,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,39,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,40,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,41,FALSE)","v":-900},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,42,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,43,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,44,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,45,FALSE)","v":-1020},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,46,FALSE)","v":0},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,47,FALSE)","v":-480},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,48,FALSE)","v":-756},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,49,FALSE)","v":-680},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,50,FALSE)","v":-263},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,51,FALSE)","v":-1225},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,52,FALSE)","v":-375},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,53,FALSE)","v":-525},null,{"$f":"-VLOOKUP($D36,Datagrundlag!$M$174:$BN$257,54,FALSE)","v":-500}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C21=\"Ingen eller andet\",Oplysninger!C21=\"\"),E7,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C21&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C21&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C21&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Vinterraps med gylle på sandjord med vanding"},null,-7556,"kr. pr. ha",null,null,null,null,null,null,null,-7556,null,{"$f":"-VLOOKUP(D37,Datagrundlag!$M$174:$O$257,3,FALSE)","v":-7556},null,null,null,null,null,0,null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,26,FALSE)","v":-653},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,27,FALSE)","v":-665},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,28,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,29,FALSE)","v":-143},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,30,FALSE)","v":-380},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,31,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,32,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,33,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,34,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,35,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,36,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,37,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,38,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,39,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,40,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,41,FALSE)","v":-1080},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,42,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,43,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,44,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,45,FALSE)","v":-956},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,46,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,47,FALSE)","v":-450},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,48,FALSE)","v":-680},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,49,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,50,FALSE)","v":0},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,51,FALSE)","v":-1225},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,52,FALSE)","v":-375},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,53,FALSE)","v":-450},null,{"$f":"-VLOOKUP($D37,Datagrundlag!$M$174:$BN$257,54,FALSE)","v":-500}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C22=\"Ingen eller andet\",Oplysninger!C22=\"\"),E8,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C22&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C22&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C22&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Majs til helsæd med gylle på sandjord med vanding"},null,-6823,"kr. pr. ha",null,null,null,null,null,null,null,-6823,null,{"$f":"-VLOOKUP(D38,Datagrundlag!$M$174:$O$257,3,FALSE)","v":-6823},null,null,null,null,null,0,null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,26,FALSE)","v":-653},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,27,FALSE)","v":-851},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,28,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,29,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,30,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,31,FALSE)","v":-166},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,32,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,33,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,34,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,35,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,36,FALSE)","v":-499},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,37,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,38,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,39,FALSE)","v":-165},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,40,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,41,FALSE)","v":-360},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,42,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,43,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,44,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,45,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,46,FALSE)","v":-1804},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,47,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,48,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,49,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,50,FALSE)","v":0},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,51,FALSE)","v":-1225},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,52,FALSE)","v":-250},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,53,FALSE)","v":-350},null,{"$f":"-VLOOKUP($D38,Datagrundlag!$M$174:$BN$257,54,FALSE)","v":-500}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C23=\"Ingen eller andet\",Oplysninger!C23=\"\"),E9,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C23&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C23&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C23&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Fabriksroer med gylle på sandjord med vanding"},null,0,"kr. pr. ha",null,null,null,null,null,null,null,0,null,{"$f":"-VLOOKUP(D39,Datagrundlag!$M$174:$O$257,3,FALSE)","v":0},null,null,null,null,null,0,null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,26,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,27,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,28,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,29,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,30,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,31,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,32,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,33,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,34,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,35,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,36,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,37,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,38,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,39,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,40,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,41,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,42,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,43,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,44,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,45,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,46,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,47,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,48,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,49,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,50,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,51,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,52,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,53,FALSE)","v":0},null,{"$f":"-VLOOKUP($D39,Datagrundlag!$M$174:$BN$257,54,FALSE)","v":0}]
[null,null,null,{"$f":"IF(OR(Oplysninger!C24=\"Ingen eller andet\",Oplysninger!C24=\"\"),E10,IF(Oplysninger!D$10=\"lerjord\",Oplysninger!C24&Oplysninger!J$11&\" på lerjord\",IF(Oplysninger!D$10=\"Sandjord med vanding\",Oplysninger!C24&Oplysninger!J$11&\" på sandjord med vanding\",Oplysninger!C24&Oplysninger!J$11&\" på sandjord uden vanding\")))","v":"Slætgræs 4 slæt med gylle på sandjord med vanding"},null,-9496,"kr. pr. ha",null,null,null,null,null,null,null,-9496,null,{"$f":"-VLOOKUP(D40,Datagrundlag!$M$174:$O$257,3,FALSE)","v":-9496},null,null,null,null,null,0,null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,26,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,27,FALSE)","v":-1350},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,28,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,29,FALSE)","v":-143},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,30,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,31,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,32,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,33,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,34,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,35,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,36,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,37,FALSE)","v":-125},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,38,FALSE)","v":-1000},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,39,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,40,FALSE)","v":-680},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,41,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,42,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,43,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,44,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,45,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,46,FALSE)","v":-3348},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,47,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,48,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,49,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,50,FALSE)","v":0},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,51,FALSE)","v":-1225},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,52,FALSE)","v":-375},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,53,FALSE)","v":-750},null,{"$f":"-VLOOKUP($D40,Datagrundlag!$M$174:$BN$257,54,FALSE)","v":-500}]
[null,"Maskinomk. inkl. arbejde (vægtet gennemsnit)",null,null,null,{"$f":"F35*Oplysninger!D19+F36*Oplysninger!D20+F37*Oplysninger!D21+F38*Oplysninger!D22+F39*Oplysninger!D23+F40*Oplysninger!D24","v":-7838.8},"kr. pr. ha (vægtet)",null,null,null,null,null,null,null,0]
[null,"Maskinomkostninger inkl. arbejde (korrigeret for arbejdstid og kapacitet)",null,null,null,{"$f":"-Udskrift!E40","v":-6427.8160000000007},"kr. pr. ha",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"* For alle kalkuler angives en uspecificeret omkostning til ”øvrige opgaver” på ca. 500 kr. pr. ha pr. år. Denne post dækker omkostninger til f.eks.:"]
[null,"Transportomkostninger:",null,{"$f":"IF(D11=0,\"\",D11)","v":"Byg"},null,{"$f":"IF(Oplysninger!D$9=0,0,IF(I43=\"\",O43,I43))","v":-148.70103092783506},"kr. pr. ha",null,null,null,null,null,null,null,{"$f":"IF(D5&E5=\"\",0,Q43)","v":-148.70103092783506},null,{"$f":"-Transport!D$27*Oplysninger!D$30*Oplysninger!D$32/Oplysninger!D$31*2","v":-148.70103092783506},null,"Henter fra Transportfane!!","Kan ej specificeres via ØDB"]
[null,null,null,{"$f":"IF(D12=0,\"\",D12)","v":"Hvede"},null,{"$f":"IF(Oplysninger!D$9=0,0,IF(I44=\"\",O44,I44))","v":-154.88659793814435},"kr. pr. ha",null,null,null,"Gå til trans- portomkost-ninger",null,null,null,-154.88659793814435,null,{"$f":"-Transport!F$27*Oplysninger!D$30*Oplysninger!D$32/Oplysninger!D$31*2","v":-154.88659793814435}]
[null,null,null,"Raps",null,{"$f":"IF(Oplysninger!D$9=0,0,IF(I45=\"\",O45,I45))","v":-202.26804123711338},"kr. pr. ha",null,null,null,null,null,null,null,-202.26804123711338,null,{"$f":"-Transport!H$27*Oplysninger!D$30*Oplysninger!D$32/Oplysninger!D$31*2","v":-202.26804123711338},null,null,null,null,null,null,null,"• Tilsyn"]
[null,null,null,"Majs til helsæd",null,{"$f":"IF(Oplysninger!D$9=0,0,IF(I46=\"\",O46,I46))","v":-224.74226804123714},"kr. pr. ha",null,null,null,null,null,null,null,-224.74226804123714,null,{"$f":"-Transport!J$27*Oplysninger!D$30*Oplysninger!D$32/Oplysninger!D$31*2","v":-224.74226804123714},null,null,null,null,null,null,null,"• Stensamling"]
[null,null,null,"Fabriksroer",null,{"$f":"IF(Oplysninger!D$9=0,0,IF(I47=\"\",O47,I47))","v":0},"kr. pr. ha",null,null,null,null,null,null,null,0,null,{"$f":"-Transport!L$27*Oplysninger!D$30*Oplysninger!D$32/Oplysninger!D$31*2","v":0},null,null,null,null,null,null,null,"• Lugning af flyvehavre"]
[null,null,null,"Slætgræs 4 slæt",null,{"$f":"IF(Oplysninger!D$9=0,0,IF(I48=\"\",O48,I48))","v":0},"kr. pr. ha",null,null,null,null,null,null,null,0,null,{"$f":"-Transport!N$27*Oplysninger!D$30*Oplysninger!D$32/Oplysninger!D$31*2","v":0},null,null,null,null,null,null,null,"• Forgæves kørsel (når det regner, lige som skulle i gang)"]
[null,"Transportomkostninger (vægtet gennemsnit)",null,null,null,{"$f":"F43*Oplysninger!D19+F44*Oplysninger!D20+F45*Oplysninger!D21+F46*Oplysninger!D22+F47*Oplysninger!D23+F48*Oplysninger!D24","v":-168.55670103092785},"kr. pr. ha (vægtet)",null,null,null,null,null,null,null,0]
[null,"Rest til ejer ekskl. andre omk. og EU-støtte",null,null,null,{"$f":"F33+F42+F49","v":605.17729896907167},"kr. pr. ha",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"** Ud over ovennævnte poster er der altid omkostninger til maskiner og arbejdstid, som ikke kan henføres direkte til den enkelte afgrøde. Der kan være tale om: "]
[null,"Andre omkostninger **",null,null,null,{"$f":"IF(I51=\"\",O51,I51)","v":-500},"kr. pr. ha",null,-500,null,null,null,null,null,0]
[null,"Rest til ejer ekskl. EU-støtte",null,null,null,{"$f":"F50+F51","v":105.17729896907167},"kr. pr. ha",null,null,null,null,null,null,null,0]
[null,"EU-støtte",null,null,null,{"$f":"IF(I53=\"\",O53,I53)","v":1900},"kr. pr. ha",{"$f":"IFERROR(IFERROR(VLOOKUP(S53,'Input regnskab'!$A$1:$G$10000,7,FALSE),0)/IFERROR(VLOOKUP(T53,'Input regnskab'!$A$1:$G$10000,7,FALSE),0),\"\")","v":2455.1927326295113},1900,null,null,null,null,null,0,null,null,null,"afk_stotte_mv","dyrk_areal",null,null,null,null,"• Kalkning "]
[null,"evt omkostning til forpagtningsafgift",null,null,null,{"$f":"IF(I54=\"\",O54,I54)","v":-4000},"kr. pr. ha",{"$f":"IFERROR((IFERROR(VLOOKUP(S54,'Input regnskab'!$A$1:$G$10000,7,FALSE),0)+IFERROR(VLOOKUP(T54,'Input regnskab'!$A$1:$G$10000,7,FALSE),0)+IFERROR(VLOOKUP(U54,'Input regnskab'!$A$1:$G$10000,7,FALSE),0))/IFERROR(VLOOKUP(V54,'Input regnskab'!$A$1:$G$10000,7,FALSE),0),\"\")","v":-3935.251376146789},-4000,null,null,null,null,null,0,null,null,null,815,7900,7901,3911,null,null,"• Brug af glyphosat "]
[null,"Fortjeneste til ejer inkl. EU-støtte",null,null,null,{"$f":"F52+F53+F54","v":-1994.8227010309283},"kr. pr. ha",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"• Klipning af hegn "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"• Renovering mv. af dræn "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"• Vedligeholdelse af veje "]
[null,"* For alle kalkuler angives en uspecificeret omkostning til ”øvrige opgaver” på ca. 500 kr. pr. ha pr. år. Denne post dækker omkostninger til f.eks.:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"• Generel driftsledelse af den samlede markdrift "]
[null,"• Tilsyn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"• Osv. "]
[null,"• Stensamling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disse poster, som ikke indgår i den enkelte kalkule, skal medregnes, når man skal beregne de samlede arbejds- og maskinomkostninger på bedriften. Beløbet kan variere meget fra bedrift til bedrift, men i omegnen af 5-10 pct. af de omkostninger, der er totalt på de enkelte afgrøder, er ikke ualmindeligt. "]
[null,"• Lugning af flyvehavre"]
[null,"• Forgæves kørsel (når det regner, lige som skulle i gang)"]
[]
[null,"** Ud over ovennævnte poster er der altid omkostninger til maskiner og arbejdstid, som ikke kan henføres direkte til den enkelte afgrøde. Der kan være tale om: "]
[null,"• Kalkning "]
[null,"• Brug af glyphosat "]
[null,"• Klipning af hegn "]
[null,"• Renovering mv. af dræn "]
[null,"• Vedligeholdelse af veje "]
[null,"• Generel driftsledelse af den samlede markdrift "]
[null,"• Osv. "]
[null,"Disse poster, som ikke indgår i den enkelte kalkule, skal medregnes, når man skal beregne de samlede arbejds- og maskinomkostninger på bedriften. Beløbet kan variere meget fra bedrift til bedrift, men i omegnen af 5-10 pct. af de omkostninger, der er totalt på de enkelte afgrøder, er ikke ualmindeligt. "]
[]
[null,"Påvirkning af likviditeten"]
[null,"Vær opmærksom på en eventuel likvid periodeforskydning mellem betaling af forpagtningsafgift, omkostninger til drift af markerne og indtægterne fra afgrøderne."]

{"sheet":"Udskrift","index":3,"n_rows":41,"n_cols":8,"rows_kept":41,"cut":false,"hidden":false,"merged":[[23,1,23,3],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,4,19,5]]}
[]
[null,"Resultat og sammenligning"]
[]
[null,{"$f":"Beregninger!B23","v":"Bruttoudbytte i alt (vægtet gennemsnit)"},null,null,null,{"$f":"IF(B4=Beregninger!B23,Beregninger!F23,\"\")","v":7585}]
[null,{"$f":"Beregninger!B32","v":"Stykomkostninger (vægtet gennemsnit)*"},null,null,null,{"$f":"IF(B5=Beregninger!B32,Beregninger!F32,\"\")","v":-1770.95}]
[null,{"$f":"Beregninger!B33","v":"Dækningsbidrag"},null,null,null,{"$f":"IF(B6=Beregninger!B33,Beregninger!F33,\"\")","v":7201.55}]
[null,{"$f":"Beregninger!B42","v":"Maskinomkostninger inkl. arbejde (korrigeret for arbejdstid og kapacitet)"},null,null,null,{"$f":"IF(B7=Beregninger!B42,Beregninger!F42,\"\")","v":-6427.8160000000007}]
[null,{"$f":"Beregninger!B49","v":"Transportomkostninger (vægtet gennemsnit)"},null,null,null,{"$f":"IF(B8=Beregninger!B49,Beregninger!F49,\"\")","v":-168.55670103092785}]
[null,{"$f":"Beregninger!B51","v":"Andre omkostninger **"},null,null,null,{"$f":"IF(B9=Beregninger!B51,Beregninger!F51,\"\")","v":-500}]
[null,{"$f":"Beregninger!B52","v":"Rest til ejer ekskl. EU-støtte"},null,null,null,{"$f":"IF(B10=Beregninger!B52,Beregninger!F52,\"\")","v":105.17729896907167}]
[null,{"$f":"Beregninger!B53","v":"EU-støtte"},null,null,null,{"$f":"IF(B11=Beregninger!B53,Beregninger!F53,\"\")","v":1900}]
[null,{"$f":"Beregninger!B54","v":"evt omkostning til forpagtningsafgift"},null,null,null,{"$f":"IF(B12=Beregninger!B54,Beregninger!F54,\"\")","v":-4000}]
[null,{"$f":"Beregninger!B55","v":"Fortjeneste til ejer inkl. EU-støtte"},null,null,null,{"$f":"IF(B13=Beregninger!B55,Beregninger!F55,\"\")","v":-1994.8227010309283}]
[]
[null,"Afgrødefordeling",null,"Vælg sammenligningsgrupper til graf:"]
[null,null,null,"Driftsgren","Husdyrproduktion"]
[null,{"$f":"IF(H20<=50,\"For få observationer\",\"\")","v":""},null,"Jordbonitet","JB2&4"]
[null,null,null,"Landsdel","Nordjylland"]
[]
[null,null,null,null,null,null,null,{"$f":"IFERROR(+SUMIFS(Tabel1[x.Antal],Tabel1[Landsdel],$E$18,Tabel1[FTO_jbx],$E$17,Tabel1[type],$E$16),\"\")","v":391}]
[]
[]
[]
[null,"Fremstillingspris pr. afgrødeenhed\n(halmindtægt, stykomkostninger, maskin- og arbejdsomkostninger inkl. transport, andre omkostninger, EU-støtte og forpagtningsafgift)",null,null,"Ikke korrigeret for ledig arbejdstid og fri kapacitet","Korrigeret for ledig arbejdstid og fri kapacitet"]
[null,{"$f":"IF(Beregninger!E5=\"\",Beregninger!D5,Beregninger!E5)","v":"Vårbyg på sandjord med vanding med gylle"},null,null,{"$f":"IF(Beregninger!F5=0,\"\",(-Beregninger!F26-Beregninger!F35-Beregninger!F43-Beregninger!$F$51-Beregninger!$F$53-Beregninger!$F$54-(Datagrundlag!N164*Oplysninger!D$28/1000))/Beregninger!F5)","v":154.27835051546393},{"$f":"IF(Beregninger!F5=0,\"\",\n(IF(AND(Beregninger!I35=\"\",Oplysninger!D12=\"Ja\"),Beregninger!F35,\nIF(AND(Beregninger!I35=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Ja\",Oplysninger!D15=\"Ja\"),-Beregninger!F35*(Datagrundlag!P33+Datagrundlag!P35*Oplysninger!D14/Datagrundlag!M17),\nIF(AND(Beregninger!I35=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Ja\",Oplysninger!D15=\"Nej\"),-Beregninger!F35*(Datagrundlag!P33+Datagrundlag!P35*(Oplysninger!D14/Datagrundlag!M17)+Datagrundlag!P34),\nIF(AND(Beregninger!I35=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Ja\"),-Beregninger!F35*(Datagrundlag!P33+Datagrundlag!P35),\nIF(AND(Beregninger!I35=\"\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Nej\"),-Beregninger!F35,-Beregninger!I35)))))-Beregninger!F26-Beregninger!F43-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N164*Oplysninger!D28/1000))/Beregninger!F5)","v":132.37535051546394}]
[null,{"$f":"IF(Beregninger!E6=\"\",Beregninger!D6,Beregninger!E6)","v":"Vinterhvede på sandjord med vanding med gylle"},null,null,{"$f":"IF(Beregninger!F6=0,\"\",(-Beregninger!F27-Beregninger!F36-Beregninger!F44-Beregninger!$F$51-Beregninger!$F$53-Beregninger!$F$54-(Datagrundlag!N165*Oplysninger!D$28/1000))/Beregninger!F6)","v":131.5581737849779},{"$f":"IF(Beregninger!F6=0,\"\",\n(IF(AND(Beregninger!I36=\"\",Oplysninger!D12=\"Ja\"),Beregninger!F36,\nIF(AND(Beregninger!I36=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"ja\",Oplysninger!D15=\"Ja\"),-Beregninger!F36*(Datagrundlag!P33+Datagrundlag!P35*Oplysninger!D14/Datagrundlag!M17),\nIF(AND(Beregninger!I36=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Ja\",Oplysninger!D15=\"Nej\"),-Beregninger!F36*(Datagrundlag!P33+Datagrundlag!P35*(Oplysninger!D14/Datagrundlag!M17)+Datagrundlag!P34),\nIF(AND(Beregninger!I36=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Ja\"),-Beregninger!F36*(Datagrundlag!P33+Datagrundlag!P35),\nIF(AND(Beregninger!I36=\"\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Nej\"),-Beregninger!F36,-Beregninger!I36)))))-Beregninger!F27-Beregninger!F44-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N165*Oplysninger!D28/1000))/Beregninger!F6)","v":113.41031664212079}]
[null,{"$f":"IF(Beregninger!E7=\"\",Beregninger!D7,Beregninger!E7)","v":"Vinterraps på sandjord med vanding med gylle"},null,null,{"$f":"IF(Beregninger!F7=0,\"\",(-Beregninger!F28-Beregninger!F37-Beregninger!F45-Beregninger!$F$51-Beregninger!$F$53-Beregninger!$F$54-(Datagrundlag!N166*Oplysninger!D$28/1000))/Beregninger!F7)","v":323.55670103092785},{"$f":"IF(Beregninger!F7=0,\"\",(IF(AND(Beregninger!I37=\"\",Oplysninger!D12=\"Ja\"),Beregninger!F37,\nIF(AND(Beregninger!I37=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"ja\",Oplysninger!D15=\"Ja\"),-Beregninger!F37*(Datagrundlag!P33+Datagrundlag!P35*Oplysninger!D14/Datagrundlag!M17),\nIF(AND(Beregninger!I37=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Ja\",Oplysninger!D15=\"Nej\"),-Beregninger!F37*(Datagrundlag!P33+Datagrundlag!P35*(Oplysninger!D14/Datagrundlag!M17)+Datagrundlag!P34),\nIF(AND(Beregninger!I37=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Ja\"),-Beregninger!F37*(Datagrundlag!P33+Datagrundlag!P35),\nIF(AND(Beregninger!I37=\"\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Nej\"),-Beregninger!F37,-Beregninger!I37)))))-Beregninger!F28-Beregninger!F45-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N166*Oplysninger!D28/1000))/Beregninger!F7)","v":289.55470103092784}]
[null,{"$f":"IF(Beregninger!E8=\"\",Beregninger!D8,Beregninger!E8)","v":"Majs til helsæd på sandjord med vanding med gylle"},null,null,{"$f":"IF(Beregninger!F8=0,\"\",(-Beregninger!F29-Beregninger!F38-Beregninger!F46-Beregninger!$F$51-Beregninger!$F$53-Beregninger!$F$54-(Datagrundlag!N167*Oplysninger!D$28/1000))/Beregninger!F8)","v":1.0491307006814607},{"$f":"IF(Beregninger!F8=0,\"\",(IF(AND(Beregninger!I38=\"\",Oplysninger!D12=\"Ja\"),Beregninger!F38,\nIF(AND(Beregninger!I38=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"ja\",Oplysninger!D15=\"Ja\"),-Beregninger!F38*(Datagrundlag!P33+Datagrundlag!P35*Oplysninger!D14/Datagrundlag!M17),\nIF(AND(Beregninger!I38=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Ja\",Oplysninger!D15=\"Nej\"),-Beregninger!F38*(Datagrundlag!P33+Datagrundlag!P35*(Oplysninger!D14/Datagrundlag!M17)+Datagrundlag!P34),\nIF(AND(Beregninger!I38=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Ja\"),-Beregninger!F38*(Datagrundlag!P33+Datagrundlag!P35),\nIF(AND(Beregninger!I38=\"\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Nej\"),-Beregninger!F38,-Beregninger!I38)))))-Beregninger!F29-Beregninger!F46-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N167*Oplysninger!D28/1000))/Beregninger!F8)","v":0.94505103966451165}]
[null,{"$f":"IF(Beregninger!E9=\"\",Beregninger!D9,Beregninger!E9)","v":"Fabriksroer på sandjord med vanding med gylle"},null,null,{"$f":"IF(Beregninger!F9=0,\"\",(-Beregninger!F30-Beregninger!F39-Beregninger!F47-Beregninger!$F$51-Beregninger!$F$53-Beregninger!$F$54-(Datagrundlag!N168*Oplysninger!D$28/1000))/Beregninger!F9)","v":""},{"$f":"IF(Beregninger!F9=0,\"\",(IF(AND(Beregninger!I39=\"\",Oplysninger!D12=\"Ja\"),Beregninger!F39,\nIF(AND(Beregninger!I39=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"ja\",Oplysninger!D15=\"Ja\"),-Beregninger!F39*(Datagrundlag!P33+Datagrundlag!P35*Oplysninger!D14/Datagrundlag!M17),\nIF(AND(Beregninger!I39=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Ja\",Oplysninger!D15=\"Nej\"),-Beregninger!F39*(Datagrundlag!P33+Datagrundlag!P35*(Oplysninger!D14/Datagrundlag!M17)+Datagrundlag!P34),\nIF(AND(Beregninger!I39=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Ja\"),-Beregninger!F39*(Datagrundlag!P33+Datagrundlag!P35),\nIF(AND(Beregninger!I39=\"\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Nej\"),-Beregninger!F39,-Beregninger!I39)))))-Beregninger!F30-Beregninger!F47-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N168*Oplysninger!D28/1000))/Beregninger!F9)","v":""}]
[null,{"$f":"IF(Beregninger!E10=\"\",Beregninger!D10,Beregninger!E10)","v":"Slætgræs 4 slæt på sandjord med vanding med gylle"},null,null,{"$f":"IF(Beregninger!F10=0,\"\",(-Beregninger!F31-Beregninger!F40-Beregninger!F48-Beregninger!$F$51-Beregninger!$F$53-Beregninger!$F$54-(Datagrundlag!N169*Oplysninger!D$28/1000))/Beregninger!F10)","v":1.3215841584158416},{"$f":"IF(Beregninger!F10=0,\"\",(IF(AND(Beregninger!I40=\"\",Oplysninger!D12=\"Ja\"),Beregninger!F40,\nIF(AND(Beregninger!I40=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"ja\",Oplysninger!D15=\"Ja\"),-Beregninger!F40*(Datagrundlag!P33+Datagrundlag!P35*Oplysninger!D14/Datagrundlag!M17),\nIF(AND(Beregninger!I40=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Ja\",Oplysninger!D15=\"Nej\"),-Beregninger!F40*(Datagrundlag!P33+Datagrundlag!P35*(Oplysninger!D14/Datagrundlag!M17)+Datagrundlag!P34),\nIF(AND(Beregninger!I40=\"\",Oplysninger!D12=\"Nej\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Ja\"),-Beregninger!F40*(Datagrundlag!P33+Datagrundlag!P35),\nIF(AND(Beregninger!I40=\"\",Oplysninger!D13=\"Nej\",Oplysninger!D15=\"Nej\"),-Beregninger!F40,-Beregninger!I40)))))-Beregninger!F31-Beregninger!F48-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N169*Oplysninger!D28/1000))/Beregninger!F10)","v":1.1523485148514854}]
[]
[]
[null,"Prod.omk. i alt uden korektion","Prod.omk. i alt med korektion","Maskinomk. pr. afgrøde","Maskinomk. i alt"]
[null,{"$f":"E25*Beregninger!F5*Oplysninger!D19","v":2314.1752577319589},{"$f":"F25*Beregninger!F5*Oplysninger!D19","v":1985.6302577319591},{"$f":"IF(Beregninger!F5=0,\"\",F25-(-Beregninger!F26-Beregninger!F43-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N164*Oplysninger!D28/1000))/Beregninger!F5)","v":99.780333333333346},{"$f":"IF(Beregninger!F5=0,\"\",D34*Oplysninger!D19*Beregninger!F5)","v":1496.7050000000002}]
[null,{"$f":"E26*Beregninger!F6*Oplysninger!D20","v":5525.4432989690713},{"$f":"F26*Beregninger!F6*Oplysninger!D20","v":4763.2332989690731},{"$f":"IF(Beregninger!F6=0,\"\",F26-(-Beregninger!F27-Beregninger!F44-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N165*Oplysninger!D28/1000))/Beregninger!F6)","v":82.673571428571449},{"$f":"IF(Beregninger!F6=0,\"\",D35*Oplysninger!D20*Beregninger!F6)","v":3472.2900000000009}]
[null,{"$f":"E27*Beregninger!F7*Oplysninger!D21","v":1294.2268041237114},{"$f":"F27*Beregninger!F7*Oplysninger!D21","v":1158.2188041237114},{"$f":"IF(Beregninger!F7=0,\"\",F27-(-Beregninger!F28-Beregninger!F45-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N166*Oplysninger!D28/1000))/Beregninger!F7)","v":154.898},{"$f":"IF(Beregninger!F7=0,\"\",D36*Oplysninger!D21*Beregninger!F7)","v":619.59199999999998}]
[null,{"$f":"E28*Beregninger!F8*Oplysninger!D22","v":1856.9613402061855},{"$f":"F28*Beregninger!F8*Oplysninger!D22","v":1672.7403402061855},{"$f":"IF(Beregninger!F8=0,\"\",F28-(-Beregninger!F29-Beregninger!F46-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N167*Oplysninger!D28/1000))/Beregninger!F8)","v":0.47414067796610171},{"$f":"IF(Beregninger!F8=0,\"\",D37*Oplysninger!D22*Beregninger!F8)","v":839.22900000000004}]
[null,{"$f":"E29*Beregninger!F9*Oplysninger!D23","v":{"$error":"#VALUE!"}},{"$f":"F29*Beregninger!F9*Oplysninger!D23","v":{"$error":"#VALUE!"}},{"$f":"IF(Beregninger!F9=0,\"\",F29-(-Beregninger!F30-Beregninger!F47-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N168*Oplysninger!D28/1000))/Beregninger!F9)","v":""},{"$f":"IF(Beregninger!F9=0,\"\",D38*Oplysninger!D23*Beregninger!F9)","v":""}]
[null,{"$f":"E30*Beregninger!F10*Oplysninger!D24","v":0},{"$f":"F30*Beregninger!F10*Oplysninger!D24","v":0},{"$f":"IF(Beregninger!F10=0,\"\",F30-(-Beregninger!F31-Beregninger!F48-Beregninger!F51-Beregninger!F53-Beregninger!F54-(Datagrundlag!N169*Oplysninger!D28/1000))/Beregninger!F10)","v":0.77096237623762398},{"$f":"IF(Beregninger!F10=0,\"\",D39*Oplysninger!D24*Beregninger!F10)","v":0}]
[null,{"$f":"SUM(B34:B39)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C34:C39)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(E34:E39)","v":6427.8160000000007}]
[null,{"$f":"Beregninger!F32+Beregninger!F41+Beregninger!F49","v":-9778.3067010309278},{"$f":"Beregninger!F32+Beregninger!F42+Beregninger!F49","v":-8367.3227010309292}]

{"sheet":"Transport","index":4,"n_rows":55,"n_cols":32,"rows_kept":55,"cut":false,"hidden":false,"merged":[[2,1,4,1],[2,2,2,3],[2,4,2,5],[2,6,2,7],[2,8,2,9],[30,12,31,13],[2,12,2,13],[3,2,3,3],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[2,10,2,11]]}
[null,"Beregning af tid og omkostninger til transport til nye areal"]
[]
[null,"Antal transporter til og fra forpagtet areal",{"$f":"IF(Oplysninger!$C19=\"Ingen eller andet\",Beregninger!D11,Oplysninger!$C19)","v":"Vårbyg"},null,{"$f":"IF(Oplysninger!$C20=\"Ingen eller andet\",Beregninger!D12,Oplysninger!$C20)","v":"Vinterhvede"},null,{"$f":"IF(Oplysninger!$C21=\"Ingen eller andet\",Beregninger!D13,Oplysninger!$C21)","v":"Vinterraps"},null,{"$f":"IF(Oplysninger!$C22=\"Ingen eller andet\",Beregninger!D14,Oplysninger!$C22)","v":"Majs til helsæd"},null,{"$f":"IF(Oplysninger!$C23=\"Ingen eller andet\",Beregninger!D15,Oplysninger!$C23)","v":"Fabriksroer"},null,{"$f":"IF(Oplysninger!$C24=\"Ingen eller andet\",Beregninger!D16,Oplysninger!$C24)","v":"Slætgræs 4 slæt"}]
[null,null,{"$f":"_xlfn.CONCAT(\"Antal ha: \",TEXT(Oplysninger!$D9*Oplysninger!$D19,\"#.##0,0\"))","v":"Antal ha: 24,3"},null,{"$f":"_xlfn.CONCAT(\"Antal ha: \",TEXT(Oplysninger!$D9*Oplysninger!$D20,\"#.##0,0\"))","v":"Antal ha: 48,5"},null,{"$f":"_xlfn.CONCAT(\"Antal ha: \",TEXT(Oplysninger!$D9*Oplysninger!$D21,\"#.##0,0\"))","v":"Antal ha: 9,7"},null,{"$f":"_xlfn.CONCAT(\"Antal ha: \",TEXT(Oplysninger!$D9*Oplysninger!$D22,\"#.##0,0\"))","v":"Antal ha: 14,6"},null,{"$f":"_xlfn.CONCAT(\"Antal ha: \",TEXT(Oplysninger!$D9*Oplysninger!$D23,\"#.##0,0\"))","v":"Antal ha: 0,0"},null,{"$f":"_xlfn.CONCAT(\"Antal ha: \",TEXT(Oplysninger!$D9*Oplysninger!$D24,\"#.##0,0\"))","v":"Antal ha: 0,0"},null,null,null,null,"Budgetkalkuler (opdateres når behov opstår)"]
[null,null,"Egen vurdering (alle ha)","Budget-kalkule\n(alle ha) ","Egen vurdering (alle ha)","Budget-kalkule\n(alle ha) ","Egen vurdering (alle ha)","Budget-kalkule\n(alle ha) ","Egen vurdering (alle ha)","Budget-kalkule\n(alle ha) ","Egen vurdering (alle ha)","Budget-kalkule\n(alle ha) ","Egen vurdering (alle ha)","Budget-kalkule\n(alle ha) ",null,null,null,"Vårbyg","Vinterrug","Havre","Vinterhvede","Vinterraps","Vinterbyg","Majs til helsæd","Fabriksroer","Stivelseskartofler","Læggekartofler","Spisekartofler","Proceskartofler","Alm. rajgræs","Slætgræs 4 slæt","Ingen eller andet"]
[null,"Plov og jordpakker (1)",null,{"$f":"IF(C6=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,2,)*Oplysninger!$D$9*Oplysninger!$D$19/$I31,0),0)","v":2},null,{"$f":"IF(E6=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,2,)*Oplysninger!$D$9*Oplysninger!$D$20/$I31,0),0)","v":3},null,{"$f":"IF(G6=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,2,)*Oplysninger!$D$9*Oplysninger!$D$21/$I31,0),0)","v":1},null,{"$f":"IF(I6=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,2,)*Oplysninger!$D$9*Oplysninger!$D$22/$I31,0),0)","v":1},null,{"$f":"IF(K6=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,2,)*Oplysninger!$D$9*Oplysninger!$D$23/$I31,0),0)","v":0},null,{"$f":"IF(M6=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,2,)*Oplysninger!$D$9*Oplysninger!$D$24/$I31,0),0)","v":0},null,"Plov og jordpakker",null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Stensamling",null,{"$f":"IF(C7=\"\",HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,3,),0)","v":0},null,{"$f":"IF(E7=\"\",HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,3,),0)","v":0},null,{"$f":"IF(G7=\"\",HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,3,),0)","v":0},null,{"$f":"IF(I7=\"\",HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,3,),0)","v":0},null,{"$f":"IF(K7=\"\",HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,3,),0)","v":0},null,{"$f":"IF(M7=\"\",HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,3,),0)","v":0},null,"Stensamling"]
[null,"Tromle (2)",null,{"$f":"IF(C8=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,4,)*Oplysninger!$D$9*Oplysninger!$D$19/$I32,0),0)","v":0},null,{"$f":"IF(E8=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,4,)*Oplysninger!$D$9*Oplysninger!$D$20/$I32,0),0)","v":0},null,{"$f":"IF(G8=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,4,)*Oplysninger!$D$9*Oplysninger!$D$21/$I32,0),0)","v":0},null,{"$f":"IF(I8=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,4,)*Oplysninger!$D$9*Oplysninger!$D$22/$I32,0),0)","v":1},null,{"$f":"IF(K8=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,4,)*Oplysninger!$D$9*Oplysninger!$D$23/$I32,0),0)","v":0},null,{"$f":"IF(M8=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,4,)*Oplysninger!$D$9*Oplysninger!$D$24/$I32,0),0)","v":0},null,"Tromle",null,null,null,null,null,null,null,{"$f":"X7+1","v":1},null,null,null,null,{"$f":"AC7+1","v":1}]
[null,"Kombihavning og såning (3)",null,{"$f":"IF(C9=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,5,)*Oplysninger!$D$9*Oplysninger!$D$19/$I33,0),0)","v":1},null,{"$f":"IF(E9=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,5,)*Oplysninger!$D$9*Oplysninger!$D$20/$I33,0),0)","v":1},null,{"$f":"IF(G9=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,5,)*Oplysninger!$D$9*Oplysninger!$D$21/$I33,0),0)","v":1},null,{"$f":"IF(I9=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,5,)*Oplysninger!$D$9*Oplysninger!$D$22/$I33,0),0)","v":0},null,{"$f":"IF(K9=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,5,)*Oplysninger!$D$9*Oplysninger!$D$23/$I33,0),0)","v":0},null,{"$f":"IF(M9=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,5,)*Oplysninger!$D$9*Oplysninger!$D$24/$I33,0),0)","v":0},null,"Kombihavning og såning",null,1,1,1,1,1,1,null,1,1,{"$f":"AA8+1","v":1},{"$f":"AB8+1","v":1},1,1]
[null,"Udsæd (4)",null,{"$f":"IF(C10=\"\",ROUNDUP(200*Oplysninger!$D$9*Oplysninger!$D19/$I34,0),0)","v":1},null,{"$f":"IF(E10=\"\",ROUNDUP(200*Oplysninger!$D$9*Oplysninger!$D20/$I34,0),0)","v":1},null,{"$f":"IF(G10=\"\",ROUNDUP(200*Oplysninger!$D$9*Oplysninger!$D21/$I34,0),0)","v":1},0,{"$f":"IF(I10=\"\",ROUNDUP(200*Oplysninger!$D$9*Oplysninger!$D22/$I34,0),0)","v":0},null,{"$f":"IF(K10=\"\",ROUNDUP(200*Oplysninger!$D$9*Oplysninger!$D23/$I34,0),0)","v":0},null,{"$f":"IF(M10=\"\",ROUNDUP(200*Oplysninger!$D$9*Oplysninger!$D24/$I34,0),0)","v":0},null,"Udsæd*"]
[null,"Gødningsspreder  (5)",null,{"$f":"IF(C11=\"\",IF(Oplysninger!$D$11=\"Ja\",HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,8,FALSE),HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,7,FALSE)),0)","v":1},null,{"$f":"IF(E11=\"\",IF(Oplysninger!$D$11=\"Ja\",HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,8,FALSE),HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,7,FALSE)),0)","v":1},null,{"$f":"IF(G11=\"\",IF(Oplysninger!$D$11=\"Ja\",HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,8,FALSE),HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,7,FALSE)),0)","v":1},null,{"$f":"IF(I11=\"\",IF(Oplysninger!$D$11=\"Ja\",HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,8,FALSE),HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,7,FALSE)),0)","v":0},null,{"$f":"IF(K11=\"\",IF(Oplysninger!$D$11=\"Ja\",HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,8,FALSE),HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,7,FALSE)),0)","v":0},null,{"$f":"IF(M11=\"\",IF(Oplysninger!$D$11=\"Ja\",HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,8,FALSE),HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,7,FALSE)),0)","v":2},null,"Gødningsspreder  (u/gylle)",null,1,2,1,2,2,1,1,1,1,1,1,1,1,3]
[null,"Gødning (6)",null,{"$f":"IF(C12=\"\",(ROUNDUP(250*Oplysninger!$D$9*Oplysninger!$D19/$I36,0)*D11),0)","v":1},null,{"$f":"IF(E12=\"\",(ROUNDUP(250*Oplysninger!$D$9*Oplysninger!$D20/$I36,0)*F11),0)","v":1},null,{"$f":"IF(G12=\"\",(ROUNDUP(250*Oplysninger!$D$9*Oplysninger!$D21/$I36,0)*H11),0)","v":1},null,{"$f":"IF(I12=\"\",(ROUNDUP(250*Oplysninger!$D$9*Oplysninger!$D22/$I36,0)*J11),0)","v":0},null,{"$f":"IF(K12=\"\",(ROUNDUP(250*Oplysninger!$D$9*Oplysninger!$D23/$I36,0)*L11),0)","v":0},null,{"$f":"IF(M12=\"\",(ROUNDUP(250*Oplysninger!$D$9*Oplysninger!$D24/$I36,0)*N11),0)","v":0},null,"Gødningsspreder  (m/gylle)",null,1,1,null,1,1,1,null,null,null,null,null,null,1,2]
[null,"Gylle (7)",null,{"$f":"IF(C13=\"\",IF(AND(HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$31,27,FALSE)=\"Ja\",Oplysninger!$D$11=\"Ja\"),ROUNDUP(Oplysninger!$D$9*Oplysninger!$D$19*30/$I37,1)*HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$31,10,FALSE),0),0)","v":29.1},null,{"$f":"IF(E13=\"\",IF(AND(HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$31,27,FALSE)=\"Ja\",Oplysninger!$D$11=\"Ja\"),ROUNDUP(Oplysninger!$D$9*Oplysninger!$D$20*30/$I37,1)*HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$31,10,FALSE),0),0)","v":58.2},null,{"$f":"IF(G13=\"\",IF(AND(HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$31,27,FALSE)=\"Ja\",Oplysninger!$D$11=\"Ja\"),ROUNDUP(Oplysninger!$D$9*Oplysninger!$D$21*30/$I37,1)*HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$31,10,FALSE),0),0)","v":11.7},null,{"$f":"IF(I13=\"\",IF(AND(HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$31,27,FALSE)=\"Ja\",Oplysninger!$D$11=\"Ja\"),ROUNDUP(Oplysninger!$D$9*Oplysninger!$D$22*30/$I37,1)*HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$31,10,FALSE),0),0)","v":17.5},null,{"$f":"IF(K13=\"\",IF(AND(HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$31,27,FALSE)=\"Ja\",Oplysninger!$D$11=\"Ja\"),ROUNDUP(Oplysninger!$D$9*Oplysninger!$D$23*30/$I37,1)*HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$31,10,FALSE),0),0)","v":0},null,{"$f":"IF(M13=\"\",IF(AND(HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$31,27,FALSE)=\"Ja\",Oplysninger!$D$11=\"Ja\"),ROUNDUP(Oplysninger!$D$9*Oplysninger!$D$24*30/$I37,1)*HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$31,10,FALSE),0),0)","v":0},null,"Gødning**"]
[null,"Sprøjte (8)",null,{"$f":"IF(C14=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$19<=$I38,HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,11,),HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,11,)*2),0),0)","v":3},null,{"$f":"IF(E14=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$20<=$I38,HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,11,),HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,11,)*2),0),0)","v":5},null,{"$f":"IF(G14=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$21<=$I38,HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,11,),HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,11,)*2),0),0)","v":6},null,{"$f":"IF(I14=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$22<=$I38,HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,11,),HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,11,)*2),0),0)","v":2},null,{"$f":"IF(K14=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$23<=$I38,HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,11,),HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,11,)*2),0),0)","v":6},null,{"$f":"IF(M14=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$24<=$I38,HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,11,),HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,11,)*2),0),0)","v":0},null,"Gylle***",null,1,1,1,1,1,1,1,1,1,1,1,1,1,2]
[null,"Supplerende vand til planteværn (9)",null,{"$f":"IF(C15=\"\",(ROUNDUP(150*Oplysninger!$D$9*Oplysninger!$D19/$I39,0)*D14),0)","v":3},null,{"$f":"IF(E15=\"\",(ROUNDUP(150*Oplysninger!$D$9*Oplysninger!$D20/$I39,0)*F14),0)","v":10},null,{"$f":"IF(G15=\"\",(ROUNDUP(150*Oplysninger!$D$9*Oplysninger!$D21/$I39,0)*H14),0)","v":6},null,{"$f":"IF(I15=\"\",(ROUNDUP(150*Oplysninger!$D$9*Oplysninger!$D22/$I39,0)*J14),0)","v":2},null,{"$f":"IF(K15=\"\",(ROUNDUP(150*Oplysninger!$D$9*Oplysninger!$D23/$I39,0)*L14),0)","v":0},null,{"$f":"IF(M15=\"\",(ROUNDUP(150*Oplysninger!$D$9*Oplysninger!$D24/$I39,0)*N14),0)","v":0},null,"Sprøjte",null,3,4,2,5,6,4,2,6,15,12,10,5,4]
[null,"Høstmaskine (10)",null,{"$f":"IF(C16=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$19<=$I40,HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,13,),HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,13,)*2),0),0)","v":1},null,{"$f":"IF(E16=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$20<=$I40,HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,13,),HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,13,)*2),0),0)","v":1},null,{"$f":"IF(G16=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$21<=$I40,HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,13,),HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,13,)*2),0),0)","v":1},null,{"$f":"IF(I16=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$22<=$I40,HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,13,),HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,13,)*2),0),0)","v":1},null,{"$f":"IF(K16=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$23<=$I40,HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,13,),HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,13,)*2),0),0)","v":1},null,{"$f":"IF(M16=\"\",ROUNDUP(IF(Oplysninger!$D$9*Oplysninger!$D$24<=$I40,HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,13,),HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,13,)*2),0),0)","v":4},null,"Supplerende vand til planteværn****"]
[null,"Hjemkørsel afgrøde (11)",null,{"$f":"IF(C17=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$30,25,)*Oplysninger!$D$9*Oplysninger!$D19/$I41,0),0)","v":10},null,{"$f":"IF(E17=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$30,25,)*Oplysninger!$D$9*Oplysninger!$D20/$I41,0),0)","v":26},null,{"$f":"IF(G17=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$30,25,)*Oplysninger!$D$9*Oplysninger!$D21/$I41,0),0)","v":3},null,{"$f":"IF(I17=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$30,25,)*Oplysninger!$D$9*Oplysninger!$D22/$I41,0),0)","v":29},null,{"$f":"IF(K17=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$30,25,)*Oplysninger!$D$9*Oplysninger!$D23/$I41,0),0)","v":0},null,{"$f":"IF(M17=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$30,25,)*Oplysninger!$D$9*Oplysninger!$D24/$I41,0),0)","v":0},null,"Høstmaskine",null,1,{"$f":"S16+1","v":1},1,1,1,1,1,1,1,1,1,1,1,4]
[null,"Halmpresser (12)",null,{"$f":"IF(C18=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,15,)*Oplysninger!$D$9*Oplysninger!$D$19/$I42,0),0)","v":1},null,{"$f":"IF(E18=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,15,)*Oplysninger!$D$9*Oplysninger!$D$20/$I42,0),0)","v":1},null,{"$f":"IF(G18=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,15,)*Oplysninger!$D$9*Oplysninger!$D$21/$I42,0),0)","v":0},null,{"$f":"IF(I18=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,15,)*Oplysninger!$D$9*Oplysninger!$D$22/$I42,0),0)","v":0},null,{"$f":"IF(K18=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,15,)*Oplysninger!$D$9*Oplysninger!$D$23/$I42,0),0)","v":0},null,{"$f":"IF(M18=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,15,)*Oplysninger!$D$9*Oplysninger!$D$24/$I42,0),0)","v":0},null,"Hjemkørsel afgrøde*****"]
[null,"Hjemkørsel halm (13)",null,{"$f":"IF(C19=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$30,26,)*Oplysninger!$D$9*Oplysninger!$D19/$I43,0),0)","v":7},null,{"$f":"IF(E19=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$30,26,)*Oplysninger!$D$9*Oplysninger!$D20/$I43,0),0)","v":17},null,{"$f":"IF(G19=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$30,26,)*Oplysninger!$D$9*Oplysninger!$D21/$I43,0),0)","v":0},null,{"$f":"IF(I19=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$30,26,)*Oplysninger!$D$9*Oplysninger!$D22/$I43,0),0)","v":0},null,{"$f":"IF(K19=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$30,26,)*Oplysninger!$D$9*Oplysninger!$D23/$I43,0),0)","v":0},null,{"$f":"IF(M19=\"\",ROUNDUP(HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$30,26,)*Oplysninger!$D$9*Oplysninger!$D24/$I43,0),0)","v":0},null,"Halmpresser",null,1,{"$f":"S18+1","v":1},{"$f":"T18+1","v":1},{"$f":"U18+1","v":1},null,{"$f":"W18+1","v":1},null,null,null,null,null,null,{"$f":"AD18+1","v":1}]
[null,"Stubharve med såmaskine efterafgrøde",null,{"$f":"IF(C20=\"\",HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,17,),0)","v":0},null,{"$f":"IF(E20=\"\",HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,17,),0)","v":0},null,{"$f":"IF(G20=\"\",HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,17,),0)","v":0},null,{"$f":"IF(I20=\"\",HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,17,),0)","v":0},null,{"$f":"IF(K20=\"\",HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,17,),0)","v":0},null,{"$f":"IF(M20=\"\",HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,17,),0)","v":0},null,"Hjemkørsel halm******"]
[null,"Såbedsharvning/efterharvning",null,{"$f":"IF(C21=\"\",HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,18,),0)","v":0},null,{"$f":"IF(E21=\"\",HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,18,),0)","v":0},null,{"$f":"IF(G21=\"\",HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,18,),0)","v":0},null,{"$f":"IF(I21=\"\",HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,18,),0)","v":1},null,{"$f":"IF(K21=\"\",HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,18,),0)","v":2},null,{"$f":"IF(M21=\"\",HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,18,),0)","v":0},null,"Stubharve med såmaskine efterafgrøde"]
[null,"Skårlægning",null,{"$f":"IF(C22=\"\",HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,19,),0)","v":0},null,{"$f":"IF(E22=\"\",HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,19,),0)","v":0},null,{"$f":"IF(G22=\"\",HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,19,),0)","v":0},null,{"$f":"IF(I22=\"\",HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,19,),0)","v":0},null,{"$f":"IF(K22=\"\",HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,19,),0)","v":0},null,{"$f":"IF(M22=\"\",HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,19,),0)","v":4},null,"Såbedsharvning/efterharvning",null,null,null,null,null,null,null,1,2,1,1,1,3]
[null,"Sammenrivning",null,{"$f":"IF(C23=\"\",HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,20,),0)","v":0},null,{"$f":"IF(E23=\"\",HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,20,),0)","v":0},null,{"$f":"IF(G23=\"\",HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,20,),0)","v":0},null,{"$f":"IF(I23=\"\",HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,20,),0)","v":0},null,{"$f":"IF(K23=\"\",HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,20,),0)","v":0},null,{"$f":"IF(M23=\"\",HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,20,),0)","v":4},null,"Skårlægning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,"Radrensning/hypning",null,{"$f":"IF(C24=\"\",HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,21,),0)","v":0},null,{"$f":"IF(E24=\"\",HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,21,),0)","v":0},null,{"$f":"IF(G24=\"\",HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,21,),0)","v":0},null,{"$f":"IF(I24=\"\",HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,21,),0)","v":0},null,{"$f":"IF(K24=\"\",HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,21,),0)","v":1},null,{"$f":"IF(M24=\"\",HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,21,),0)","v":0},null,"Sammenrivning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,"Stenstrenglægning",null,{"$f":"IF(C25=\"\",HLOOKUP(Oplysninger!$C$19,Transport!$R$5:$AF$26,22,),0)","v":0},null,{"$f":"IF(E25=\"\",HLOOKUP(Oplysninger!$C$20,Transport!$R$5:$AF$26,22,),0)","v":0},null,{"$f":"IF(G25=\"\",HLOOKUP(Oplysninger!$C$21,Transport!$R$5:$AF$26,22,),0)","v":0},null,{"$f":"IF(I25=\"\",HLOOKUP(Oplysninger!$C$22,Transport!$R$5:$AF$26,22,),0)","v":0},null,{"$f":"IF(K25=\"\",HLOOKUP(Oplysninger!$C$23,Transport!$R$5:$AF$26,22,),0)","v":0},null,{"$f":"IF(M25=\"\",HLOOKUP(Oplysninger!$C$24,Transport!$R$5:$AF$26,22,),0)","v":0},null,"Radrensning/hypning",null,null,null,null,null,null,null,null,1,null,2,1,1]
[null,"I alt antal kørsler uden returkørsel",null,{"$f":"SUM(C6:D25)","v":60.1},null,{"$f":"SUM(E6:F25)","v":125.2},null,{"$f":"SUM(G6:H25)","v":32.700000000000003},null,{"$f":"SUM(I6:J25)","v":54.5},null,{"$f":"SUM(K6:L25)","v":10},null,{"$f":"SUM(M6:N25)","v":14},null,"Stenstrenglægning",null,null,null,null,null,null,null,null,null,1,1,1]
[null,"I alt antal kørsler pr. ha (gns)",null,{"$f":"IFERROR(D26/(Oplysninger!$D$9*Oplysninger!$D$19),0)","v":2.4783505154639176},null,{"$f":"IFERROR(F26/(Oplysninger!$D$9*Oplysninger!$D$20),0)","v":2.5814432989690723},null,{"$f":"IFERROR(H26/(Oplysninger!$D$9*Oplysninger!$D$21),0)","v":3.3711340206185567},null,{"$f":"IFERROR(J26/(Oplysninger!$D$9*Oplysninger!$D$22),0)","v":3.7457044673539523},null,{"$f":"IFERROR(L26/(Oplysninger!$D$9*Oplysninger!$D$23),0)","v":0},null,{"$f":"IFERROR(N26/(Oplysninger!$D$9*Oplysninger!$D$24),0)","v":0}]
[null,"Omkostning pr. ha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afgrøde (kg. pr. ha)",null,{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,3,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,3,FALSE))","v":6000},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,4,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,4,FALSE))","v":6600},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,5,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,5,FALSE))","v":5900},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,6,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,6,FALSE))","v":8400},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,7,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,7,FALSE))","v":4000},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,8,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,8,FALSE))","v":6600},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,9,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,9,FALSE))/X33*X34/22*16","v":30823.0303030303},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,11,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,11,FALSE))*100","v":0},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,12,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,12,FALSE))*100","v":59500},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,13,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,13,FALSE))*100","v":32500},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,14,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,14,FALSE))*100","v":37900},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,15,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,15,FALSE))*100","v":0},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,16,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,16,FALSE))","v":1500},{"$f":"IF(Transport!D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$44:$AF$46,10,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$50:$AF$52,10,FALSE))/AE33*AE34/22*16","v":24135.064935064933}]
[null,null,null,null,null,null,null,null,"Valg af kapacitet",null,null,null,null,null,null,"Halm (kg. pr. ha)",null,{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,3,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,3,FALSE))","v":3100},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,4,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,4,FALSE))","v":4300},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,5,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,5,FALSE))","v":3200},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,6,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,6,FALSE))","v":4000},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,7,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,7,FALSE))","v":0},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,8,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,8,FALSE))","v":3000},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,9,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,9,FALSE))","v":0},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,11,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,11,FALSE))*100","v":0},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,12,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,12,FALSE))*100","v":0},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,13,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,13,FALSE))*100","v":0},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,14,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,14,FALSE))*100","v":0},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,15,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,15,FALSE))*100","v":0},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,16,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,16,FALSE))","v":5300},{"$f":"IF(Transport!$D13=\"Nej\",VLOOKUP(Oplysninger!$D$10,Transport!$P$47:$AF$49,10,FALSE),VLOOKUP(Oplysninger!$D$10,Transport!$P$53:$AF$55,10,FALSE))","v":0}]
[null,{"$f":"\"1. Pløjning pr. dag estimeret til maksimalt \"&I31&\" ha\"","v":"1. Pløjning pr. dag estimeret til maksimalt 20 ha"},null,null,null,null,null,null,20,null,null,null,"Gå tilbage til fane med beregning",null,null,"Gylle \"ja\" eller \"nej\"",null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Nej","Nej","Nej","Nej","Nej","Ja","Ja"]
[null,"2. Tromling pr. dag estimeret til maksimalt 100 ha",null,null,null,null,null,null,100]
[null,{"$f":"\"3. Kombihavning og såning pr. dag estimeret til maksimalt \"&I33&\" ha\"","v":"3. Kombihavning og såning pr. dag estimeret til maksimalt 100 ha"},null,null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,"Majs helsæd (FEN)",null,null,12000,null,null,null,null,null,null,9800]
[null,{"$f":"\"4. 200 kg. udsæd pr. ha transporteret på \"&I34& \" kg vogn\"","v":"4. 200 kg. udsæd pr. ha transporteret på 16000 kg vogn"},null,null,null,null,null,null,16000,null,null,null,null,null,null,null,null,null,null,null,"Majs helsæd (kg. grønmasse)",null,null,43100,null,null,null,null,null,null,32200]
[null,"5. Gødningsspredning pr. dag estimeret til maksimalt 250 ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kilde. Grovfoderseminar 2016 (HSL)",null,null,null,null,null,null,null,null,null,"Kilde. Grovfoderseminar 2016 (HSL)"]
[null,{"$f":"\"6. 250 kg gødning pr. ha transporteret på en \"&I36&\" kg vogn\"","v":"6. 250 kg gødning pr. ha transporteret på en 16000 kg vogn"},null,null,null,null,null,null,16000]
[null,{"$f":"\"7. 30 ton gylle pr. ha udlagt fra en \"&I37&\" ton vogn\"","v":"7. 30 ton gylle pr. ha udlagt fra en 25 ton vogn"},null,null,null,null,null,null,25]
[null,{"$f":"\"8. Sprøjtning pr. dag estimeret til maksimalt \"&I38&\" ha\"","v":"8. Sprøjtning pr. dag estimeret til maksimalt 150 ha"},null,null,null,null,null,null,150]
[null,{"$f":"\"9. 150 liter supplerende vand til planteværn transporteret i en \"&I39&\" liter vogn\"","v":"9. 150 liter supplerende vand til planteværn transporteret i en 4000 liter vogn"},null,null,null,null,null,null,4000]
[null,{"$f":"\"10. Høst pr. dag estimeret til maksimalt \"&I40&\" ha\"","v":"10. Høst pr. dag estimeret til maksimalt 100 ha"},null,null,null,null,null,null,100]
[null,{"$f":"\"11. Afgrøde kørt hjem i en \"&I41& \" kg vogn (korn og andre afgrøder), eller en 22000 kg vogn (grovfoder)\"","v":"11. Afgrøde kørt hjem i en 16000 kg vogn (korn og andre afgrøder), eller en 22000 kg vogn (grovfoder)"},null,null,null,null,null,null,16000]
[null,{"$f":"\"12. Halmpresning pr. dag estimeret til maksimalt \"&I42&\" ha\"","v":"12. Halmpresning pr. dag estimeret til maksimalt 100 ha"},null,null,null,null,null,null,100]
[null,{"$f":"\"13. Halm kørt hjem på en \"&I43&\" kg vogn\"","v":"13. Halm kørt hjem på en 12000 kg vogn"},null,null,null,null,null,null,12000,null,null,null,null,null,null,"Tabel med afgrødeudbytter og halmudbytter (opdateres automatisk fra datagrundlaget)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lerjord","afgrøde",{"$f":"Datagrundlag!$N70*100","v":6700},{"$f":"Datagrundlag!$N71*100","v":7900},{"$f":"Datagrundlag!$N72*100","v":6000},{"$f":"Datagrundlag!$N73*100","v":10000},{"$f":"Datagrundlag!$N74*100","v":4500},{"$f":"Datagrundlag!$N75*100","v":8200},{"$f":"Datagrundlag!$N76","v":11700},{"$f":"Datagrundlag!$N77","v":8850},{"$f":"Datagrundlag!$N78*100","v":0},{"$f":"Datagrundlag!$N79*100","v":0},{"$f":"Datagrundlag!$N80*100","v":0},{"$f":"Datagrundlag!$N81*100","v":0},{"$f":"Datagrundlag!$N82*100","v":0},{"$f":"Datagrundlag!$N83*100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sandjord uden vanding","afgrøde",{"$f":"Datagrundlag!$N84*100","v":4700},{"$f":"Datagrundlag!$N85*100","v":5300},{"$f":"Datagrundlag!$N86*100","v":4600},{"$f":"Datagrundlag!$N87*100","v":6300},{"$f":"Datagrundlag!$N88*100","v":3200},{"$f":"Datagrundlag!$N89*100","v":5800},{"$f":"Datagrundlag!$N90","v":10750},{"$f":"Datagrundlag!$N91","v":8300},{"$f":"Datagrundlag!$N92*100","v":0},{"$f":"Datagrundlag!$N93*100","v":0},{"$f":"Datagrundlag!$N94*100","v":0},{"$f":"Datagrundlag!$N95*100","v":0},{"$f":"Datagrundlag!$N96*100","v":0},{"$f":"Datagrundlag!$N97*100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sandjord med vanding","afgrøde",{"$f":"Datagrundlag!$N98*100","v":6000},{"$f":"Datagrundlag!$N99*100","v":6600},{"$f":"Datagrundlag!$N100*100","v":5900},{"$f":"Datagrundlag!$N101*100","v":8400},{"$f":"Datagrundlag!$N102*100","v":4000},{"$f":"Datagrundlag!$N103*100","v":6600},{"$f":"Datagrundlag!$N104","v":11800},{"$f":"Datagrundlag!$N105","v":10100},{"$f":"Datagrundlag!$N106*100","v":0},{"$f":"Datagrundlag!$N107*100","v":0},{"$f":"Datagrundlag!$N108*100","v":0},{"$f":"Datagrundlag!$N109*100","v":0},{"$f":"Datagrundlag!$N110*100","v":0},{"$f":"Datagrundlag!$N111*100","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lerjord","halm",{"$f":"Datagrundlag!$O70","v":3500},{"$f":"Datagrundlag!$O71","v":5400},{"$f":"Datagrundlag!$O72","v":3300},{"$f":"Datagrundlag!$O73","v":4800},{"$f":"Datagrundlag!$O74","v":0},{"$f":"Datagrundlag!$O75","v":3900},{"$f":"Datagrundlag!$O76","v":0},{"$f":"Datagrundlag!$O77","v":0},{"$f":"Datagrundlag!$O78","v":0},{"$f":"Datagrundlag!$O79","v":0},{"$f":"Datagrundlag!$O80","v":0},{"$f":"Datagrundlag!$O81","v":0},{"$f":"Datagrundlag!$O82","v":0},{"$f":"Datagrundlag!$O83","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sandjord uden vanding","halm",{"$f":"Datagrundlag!$O84","v":2400},{"$f":"Datagrundlag!$O85","v":3400},{"$f":"Datagrundlag!$O86","v":2500},{"$f":"Datagrundlag!$O87","v":2900},{"$f":"Datagrundlag!$O88","v":0},{"$f":"Datagrundlag!$O89","v":2600},{"$f":"Datagrundlag!$O90","v":0},{"$f":"Datagrundlag!$O91","v":0},{"$f":"Datagrundlag!$O92","v":0},{"$f":"Datagrundlag!$O93","v":0},{"$f":"Datagrundlag!$O94","v":0},{"$f":"Datagrundlag!$O95","v":0},{"$f":"Datagrundlag!$O96","v":0},{"$f":"Datagrundlag!$O97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sandjord med vanding","halm",{"$f":"Datagrundlag!$O98","v":3100},{"$f":"Datagrundlag!$O99","v":4300},{"$f":"Datagrundlag!$O100","v":3200},{"$f":"Datagrundlag!$O101","v":4000},{"$f":"Datagrundlag!$O102","v":0},{"$f":"Datagrundlag!$O103","v":3000},{"$f":"Datagrundlag!$O104","v":0},{"$f":"Datagrundlag!$O105","v":0},{"$f":"Datagrundlag!$O106","v":0},{"$f":"Datagrundlag!$O107","v":0},{"$f":"Datagrundlag!$O108","v":0},{"$f":"Datagrundlag!$O109","v":0},{"$f":"Datagrundlag!$O110","v":0},{"$f":"Datagrundlag!$O111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lerjord","afgrøde m gylle",{"$f":"Datagrundlag!$N112*100","v":6700},{"$f":"Datagrundlag!$N113*100","v":7900},{"$f":"Datagrundlag!$N114*100","v":6000},{"$f":"Datagrundlag!$N115*100","v":10000},{"$f":"Datagrundlag!$N116*100","v":4500},{"$f":"Datagrundlag!$N117*100","v":8200},{"$f":"Datagrundlag!$N118","v":11700},{"$f":"Datagrundlag!$N119","v":8850},{"$f":"Datagrundlag!$N120","v":676},{"$f":"Datagrundlag!$N121","v":595},{"$f":"Datagrundlag!$N122","v":325},{"$f":"Datagrundlag!$N123","v":379},{"$f":"Datagrundlag!$N124","v":0},{"$f":"Datagrundlag!$N125*100","v":1600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sandjord uden vanding","afgrøde m gylle",{"$f":"Datagrundlag!$N126*100","v":4700},{"$f":"Datagrundlag!$N127*100","v":5300},{"$f":"Datagrundlag!$N128*100","v":4600},{"$f":"Datagrundlag!$N129*100","v":6300},{"$f":"Datagrundlag!$N130*100","v":3200},{"$f":"Datagrundlag!$N131*100","v":5800},{"$f":"Datagrundlag!$N132","v":10750},{"$f":"Datagrundlag!$N133","v":8300},{"$f":"Datagrundlag!$N134","v":0},{"$f":"Datagrundlag!$N135","v":0},{"$f":"Datagrundlag!$N136","v":0},{"$f":"Datagrundlag!$N137","v":0},{"$f":"Datagrundlag!$N138","v":0},{"$f":"Datagrundlag!$N139*100","v":1100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sandjord med vanding","afgrøde m gylle",{"$f":"Datagrundlag!$N140*100","v":6000},{"$f":"Datagrundlag!$N141*100","v":6600},{"$f":"Datagrundlag!$N142*100","v":5900},{"$f":"Datagrundlag!$N143*100","v":8400},{"$f":"Datagrundlag!$N144*100","v":4000},{"$f":"Datagrundlag!$N145*100","v":6600},{"$f":"Datagrundlag!$N146","v":11800},{"$f":"Datagrundlag!$N147","v":10100},{"$f":"Datagrundlag!$N148","v":0},{"$f":"Datagrundlag!$N149","v":595},{"$f":"Datagrundlag!$N150","v":325},{"$f":"Datagrundlag!$N151","v":379},{"$f":"Datagrundlag!$N152","v":0},{"$f":"Datagrundlag!$N153*100","v":1500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lerjord","halm m gylle",{"$f":"Datagrundlag!$O112","v":3500},{"$f":"Datagrundlag!$O113","v":5400},{"$f":"Datagrundlag!$O114","v":3300},{"$f":"Datagrundlag!$O115","v":4800},{"$f":"Datagrundlag!$O116","v":0},{"$f":"Datagrundlag!$O117","v":3900},{"$f":"Datagrundlag!$O118","v":0},{"$f":"Datagrundlag!$O119","v":0},{"$f":"Datagrundlag!$O120","v":0},{"$f":"Datagrundlag!$O121","v":0},{"$f":"Datagrundlag!$O122","v":0},{"$f":"Datagrundlag!$O123","v":0},{"$f":"Datagrundlag!$O124","v":0},{"$f":"Datagrundlag!$O125","v":5300}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sandjord uden vanding","halm m gylle",{"$f":"Datagrundlag!$O126","v":2400},{"$f":"Datagrundlag!$O127","v":3400},{"$f":"Datagrundlag!$O128","v":2500},{"$f":"Datagrundlag!$O129","v":2900},{"$f":"Datagrundlag!$O130","v":0},{"$f":"Datagrundlag!$O131","v":2600},{"$f":"Datagrundlag!$O132","v":0},{"$f":"Datagrundlag!$O133","v":0},{"$f":"Datagrundlag!$O134","v":0},{"$f":"Datagrundlag!$O135","v":0},{"$f":"Datagrundlag!$O136","v":0},{"$f":"Datagrundlag!$O137","v":0},{"$f":"Datagrundlag!$O138","v":0},{"$f":"Datagrundlag!$O139","v":3800}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sandjord med vanding","halm m gylle",{"$f":"Datagrundlag!$O140","v":3100},{"$f":"Datagrundlag!$O141","v":4300},{"$f":"Datagrundlag!$O142","v":3200},{"$f":"Datagrundlag!$O143","v":4000},{"$f":"Datagrundlag!$O144","v":0},{"$f":"Datagrundlag!$O145","v":3000},{"$f":"Datagrundlag!$O146","v":0},{"$f":"Datagrundlag!$O147","v":0},{"$f":"Datagrundlag!$O148","v":0},{"$f":"Datagrundlag!$O149","v":0},{"$f":"Datagrundlag!$O150","v":0},{"$f":"Datagrundlag!$O151","v":0},{"$f":"Datagrundlag!$O152","v":0},{"$f":"Datagrundlag!$O153","v":5300}]

{"sheet":"Input regnskab","index":5,"n_rows":380,"n_cols":7,"rows_kept":380,"cut":false,"hidden":false,"merged":[]}
["Id","VariabelNavn","Beskrivelse","Type","ProdGren","EnhedsKode","Vaerdi"]
[1,1,"Dato for dannelse","Ø90ØkonomiData",0,0,190320]
[2,2,"Kørselstidspunkt","Ø90ØkonomiData",0,0,1035]
[3,3,"Bestillingsnummer","Ø90ØkonomiData",0,0,510]
[11,11,"Uden ekstra indberetning (J=1,N=-1), (Ingen supl. opl.)","Ø90ØkonomiData",0,0,1]
[12,12,"Produktionsgrundlag (J=1,N=-1), (kun supl. opl. til prod.gr.)","Ø90ØkonomiData",0,0,1]
[13,13,"Med ekstra indberetning (J=1,N=-1), (sup. opl. ”alle” analyser)","Ø90ØkonomiData",0,0,0]
[14,14,"P-grens opgørelse (J=1,N=-1), (samme konto / sup.opl. kan forekomme på mere end 1 prod. gren)","Ø90ØkonomiData",0,0,0]
[100,100,"Bruttoudbytte Korn","Ø90ØkonomiData",0,0,4108997]
[105,105,"Bruttoudbytte Frøafgrøder","Ø90ØkonomiData",0,0,722874]
[115,115,"Bruttoudbytte Kartofler","Ø90ØkonomiData",0,0,10582076]
[203,203,"Bruttoudbytte Skov","Ø90ØkonomiData",0,0,18240]
[205,205,"Bruttoudbytte Maskinstation","Ø90ØkonomiData",0,0,266848]
[210,210,"Bruttoudbytte Andre landbrugsindtægter - del 1","Ø90ØkonomiData",0,0,233039]
[230,230,"Omkostninger Udsæd","Ø90ØkonomiData",0,0,-1298757]
[235,235,"Omkostninger Gødning","Ø90ØkonomiData",0,0,-1808706]
[240,240,"Omkostninger Planteværn","Ø90ØkonomiData",0,0,-1428422]
[245,245,"Omkostninger diverse vedrørende markbrug","Ø90ØkonomiData",0,0,-873976]
[278,278,"Omkostninger Skov","Ø90ØkonomiData",0,0,-16995]
[300,300,"Omkostninger Energi excl. brændstof","Ø90ØkonomiData",0,0,-355321]
[305,305,"Omkostninger Brændstof","Ø90ØkonomiData",0,0,-522506]
[310,310,"Omkostninger Høst af korn og frøafgrøder","Ø90ØkonomiData",0,0,-151854]
[315,315,"Omkostninger Optagning","Ø90ØkonomiData",0,0,-55000]
[325,325,"Omkostninger Udbringning af husdyrgødning","Ø90ØkonomiData",0,0,-35521]
[330,330,"Omkostninger Maskinstation diverse","Ø90ØkonomiData",0,0,-104034]
[335,335,"Vedligehold fast ejendom","Ø90ØkonomiData",0,0,-62455]
[340,340,"Vedligehold Grundforbedring","Ø90ØkonomiData",0,0,-16685]
[345,345,"Vedligehold Markredskaber","Ø90ØkonomiData",0,0,-644528]
[357,357,"Omkostninger Investeringer over driften","Ø90ØkonomiData",0,0,-13859]
[360,360,"Omkostninger Lønomkostninger","Ø90ØkonomiData",0,0,-981898]
[370,370,"Omkostninger Ejendomsskat","Ø90ØkonomiData",0,0,-31415]
[375,375,"Omkostninger Forsikringer","Ø90ØkonomiData",0,0,-151478]
[380,380,"Omkostninger Diverse","Ø90ØkonomiData",0,0,-176429]
[410,410,"Afskrivning Driftsbygninger","Ø90ØkonomiData",0,0,-301957]
[420,420,"Afskrivninger Grundforbedringer","Ø90ØkonomiData",0,0,-14872]
[430,430,"Afskrivninger Markredskaber","Ø90ØkonomiData",0,0,-1592068]
[460,460,"Afskrivninger Blandede driftsmidler mv.","Ø90ØkonomiData",0,0,-12322]
[630,630,"Tab/gevinst Markredskaber","Ø90ØkonomiData",0,0,429844]
[700,700,"Anden indtjening","Ø90ØkonomiData",0,0,425825]
[760,760,"Afkoblet EU-støtte mv.","Ø90ØkonomiData",0,0,2000000]
[815,815,"Finansiering Forpagtningsudgift","Ø90ØkonomiData",0,0,-2126312]
[820,820,"Finansiering Renteindtægter","Ø90ØkonomiData",0,0,1940]
[844,844,"Finansiering Realiseret tab finansaktiver (1)","Ø90ØkonomiData",0,0,-318252]
[850,850,"Finansiering Renteudgifter mv.","Ø90ØkonomiData",0,0,-239363]
[851,851,"Finansiering Bidrag","Ø90ØkonomiData",0,0,-484292]
[860,860,"Finansiering Prioritetsomkostninger","Ø90ØkonomiData",0,0,-5230]
[875,875,"Finansiering Realiseret tab gæld - ilikvid","Ø90ØkonomiData",0,0,-79]
[890,890,"Urealiseret regulering finansaktiver","Ø90ØkonomiData",0,0,166280]
[895,895,"Urealiseret regulering gæld","Ø90ØkonomiData",0,0,-2212]
[900,900,"Private indtægter – del 1","Ø90ØkonomiData",0,0,371893]
[902,902,"Private indtægter – del 2","Ø90ØkonomiData",0,0,17286]
[907,907,"Private omkostninger del 2","Ø90ØkonomiData",0,0,-20009]
[910,910,"Skat af årets resultat","Ø90ØkonomiData",0,0,-2664905]
[1001,1001,"Landbrugsaktiver Jord, ultimo","Ø90ØkonomiData",0,0,35201981]
[1002,1002,"Landbrugsaktiver Grundforbedring, ultimo","Ø90ØkonomiData",0,0,201386]
[1003,1003,"Landbrugsaktiver Driftsbygninger, ultimo","Ø90ØkonomiData",0,0,3972581]
[1004,1004,"Landbrugsaktiver Beboelse landbrug, ultimo","Ø90ØkonomiData",0,0,2080666]
[1018,1018,"Landbrugsaktiver Inventar markbrug, ultimo","Ø90ØkonomiData",0,0,9855584]
[1040,1040,"Landbrugsaktiver Beholdninger egen avl, ultimo","Ø90ØkonomiData",0,0,4818340]
[1044,1044,"Landbrugsaktiver Jordbeholdninger, ultimo","Ø90ØkonomiData",0,0,4300]
[1048,1048,"Landbrugsaktiver Andre beholdninger, ultimo","Ø90ØkonomiData",0,0,1619855]
[1054,1054,"Private aktiver, ultimo","Ø90ØkonomiData",0,0,246428]
[1100,1100,"Finansaktiver Tilgodehavende, ultimo","Ø90ØkonomiData",0,0,2258691]
[1111,1111,"Finansaktiver Erhvervsmæssige finansielle kontrakter (neg), ultimo","Ø90ØkonomiData",0,0,-1276375]
[1174,1174,"Finansaktiver Andelskapital, ultimo","Ø90ØkonomiData",0,0,11773930]
[1178,1178,"Finansaktiver Indlån, ultimo","Ø90ØkonomiData",0,0,682193]
[1205,1205,"Gæld Variabelt forrentet Dkr (Realkreditinstitutter), ultimo","Ø90ØkonomiData",0,0,-25586897]
[1215,1215,"Gæld Variabelt forrentet fremmed valuta (Realkreditinstitutter), ultimo","Ø90ØkonomiData",0,0,-5955141]
[1242,1242,"Gæld Maskingæld, ultimo","Ø90ØkonomiData",0,0,-47027]
[1245,1245,"Gæld Leasingforpligtigelser, ultimo","Ø90ØkonomiData",0,0,-3505245]
[1253,1253,"Gæld Anden gæld - del 1 (Moms og afgifter), ultimo","Ø90ØkonomiData",0,0,-553204]
[1255,1255,"Gæld Anden gæld i øvrigt - del 2 (Leverandører af vare og tjenesteydelser), ultimo","Ø90ØkonomiData",0,0,-3892539]
[1260,1260,"Gæld Kassekredit, ultimo","Ø90ØkonomiData",0,0,-5171185]
[1270,1270,"Hensættelser (udskudt skat), ultimo","Ø90ØkonomiData",0,0,-9951000]
[1356,1356,"Privat udtræk, Privat kontant mv. (drop hvis I/S eller selskab)","Ø90ØkonomiData",0,0,-317435]
[1357,1357,"Privat udtræk, Bolig og transport mv. (drop hvis I/S eller selskab)","Ø90ØkonomiData",0,0,-84971]
[1359,1359,"Privat udtræk, Formueindtægter / udgifter (drop hvis I/S eller selskab)","Ø90ØkonomiData",0,0,-44632]
[1360,1360,"Pensionsindbetalinger (drop hvis I/S og selskab) (del af den samlede post \"pensionsindbetaling\")","Ø90ØkonomiData",0,0,-68634]
[1395,1395,"Egenkapital primo","Ø90ØkonomiData",0,0,14459566]
[1396,1396,"Egenkapital ultimo","Ø90ØkonomiData",0,0,16777322]
[1405,1405,"Afskrivninger privat tlbf.","Ø90ØkonomiData",0,0,36964]
[1415,1415,"Betalt skat","Ø90ØkonomiData",0,0,-1174905]
[1416,1416,"Privat","Ø90ØkonomiData",0,0,-402406]
[1417,1417,"Formueindtægter/-udgifter, privat","Ø90ØkonomiData",0,0,-44632]
[1420,1420,"Pensionsindbetaling - fradrag","Ø90ØkonomiData",0,0,-68634]
[1435,1435,"Ændring Beholdninger (realforsk.)","Ø90ØkonomiData",0,0,1688672]
[1540,1540,"Anlægsinvesteringer Inventar markbrug","Ø90ØkonomiData",0,0,-2828949]
[1601,1601,"Likviditetsanvendelse/fremskaffelse Tilgodehavende formindsket","Ø90ØkonomiData",0,0,88116]
[1615,1615,"Likviditetsanvendelse/fremskaffelse Værdipapirer - 1 - eksl. Lev. ret (Køb)","Ø90ØkonomiData",0,0,-250000]
[1620,1620,"Likviditetsanvendelse/fremskaffelse Likvider, indlån og KK pos (indskud)","Ø90ØkonomiData",0,0,-250833]
[1625,1625,"Likviditetsanvendelse/fremskaffelse Realkreditinstitutter (låneoptagelse)","Ø90ØkonomiData",0,0,45306]
[1626,1626,"Likviditetsanvendelse/fremskaffelse Realkreditinstitutter (afdrag)","Ø90ØkonomiData",0,0,-1193905]
[1630,1630,"Likviditetsanvendelse/fremskaffelse Pengeinstitutter (låneoptagelse)","Ø90ØkonomiData",0,0,-79]
[1631,1631,"Likviditetsanvendelse/fremskaffelse Pengeinstitutter (afdrag)","Ø90ØkonomiData",0,0,-449059]
[1643,1643,"Likviditetsanvendelse/fremskaffelse Anden langfristet gæld (reduceret)","Ø90ØkonomiData",0,0,-654788]
[1645,1645,"Likviditetsanvendelse/fremskaffelse Leasingforpligtigelser (forøget)","Ø90ØkonomiData",0,0,1786048]
[1651,1651,"Likviditetsanvendelse/fremskaffelse Anden gæld (reduceret)","Ø90ØkonomiData",0,0,-988605]
[1656,1656,"Likviditetsanvendelse/fremskaffelse Kassekredit (reduceret)","Ø90ØkonomiData",0,0,-2164033]
[3120,3120,"Vårbyg, ha","Ø90ØkonomiData",0,0,424]
[3150,3150,"Rug, ha","Ø90ØkonomiData",0,0,45.55]
[3210,3210,"Græsfrø (og andre græsfrøafgrøder), ha","Ø90ØkonomiData",0,0,41]
[3454,3454,"Læggekartofler, ha","Ø90ØkonomiData",0,0,25.72]
[3460,3460,"Stivelseskartofler, ha","Ø90ØkonomiData",0,0,245.2]
[3880,3880,"Udyrkede arealer, egne, ha","Ø90ØkonomiData",0,0,33.08]
[3901,3901,"Landbrugsarealer dyrkbart, ha","Ø90ØkonomiData",0,0,269.55]
[3911,3911,"Landbrugsareal dyrkbart, ha (forpagtet) (inkl. andel af 310880,882,885)","Ø90ØkonomiData",0,0,545]
[3938,3938,"JB 1 og 3 grovsand, ha","Ø90ØkonomiData",0,0,814.55]
[3946,3946,"Areal, der kan vandes, ha","Ø90ØkonomiData",0,0,814.55]
[4120,4120,"Vårbyg nettoavl, hkg","Ø90ØkonomiData",0,0,28000]
[4150,4150,"Rug nettoavl, hkg","Ø90ØkonomiData",0,0,3600]
[4210,4210,"Græsfrø (andre græsfrøafgrøder), nettoavl, hkg","Ø90ØkonomiData",0,0,1030]
[4454,4454,"Læggekartofler, nettoavl, hkg","Ø90ØkonomiData",0,0,10700]
[4460,4460,"Stivelseskartofler, nettoavl, hkg","Ø90ØkonomiData",0,0,131000]
[6300,6300,"Konsolideringsanalyse Personfradrag","Ø90ØkonomiData",0,0,-46200]
[6301,6301,"Konsolideringsanalyse Beskæftigelsesfradrag","Ø90ØkonomiData",0,0,-18600]
[6303,6303,"Konsolideringsanalyse Skatteprocent (2 dec.)","Ø90ØkonomiData",0,0,42.7]
[6312,6312,"Konsolideringsanalyse Resultat efter finansiering","Ø90ØkonomiData",0,0,4965095]
[6318,6318,"Konsolideringsanalyse Private indtægter/omkostninger","Ø90ØkonomiData",0,0,369170]
[6321,6321,"Konsolideringsanalyse Fradragsberettiget pensionsindbetaling","Ø90ØkonomiData",0,0,-68634]
[6324,6324,"Konsolideringsanalyse Personfradrag i alt","Ø90ØkonomiData",0,0,-129600]
[6327,6327,"Konsolideringsanalyse Beregningsgrundlag for beregnet skat","Ø90ØkonomiData",0,0,5248345]
[6333,6333,"Konsolideringsanalyse Beregnet skat","Ø90ØkonomiData",0,0,-2185704]
[6336,6336,"Konsolideringsanalyse Beregnet skat excl. fremført underskud","Ø90ØkonomiData",0,0,-2185704]
[6339,6339,"Konsolideringsanalyse Privat udtræk","Ø90ØkonomiData",0,0,-447038]
[6342,6342,"Konsolideringsanalyse Pensionsindbetaling","Ø90ØkonomiData",0,0,-68634]
[6345,6345,"Konsolideringsanalyse Konsolidering","Ø90ØkonomiData",0,0,2632889]
[6348,6348,"Konsolideringsanalyse Konsolidering excl. fremført underskud","Ø90ØkonomiData",0,0,2632889]
[6354,6354,"Konsolideringsanalyse Ændring i resultat for nulkonsolidering","Ø90ØkonomiData",0,0,-4594919]
[6357,6357,"Konsolideringsanalyse Nulpunktsdækningsbidrag","Ø90ØkonomiData",0,0,5910296]
[6375,6375,"Konsolideringsanalyse Nulpunktsrente (2 dec.)","Ø90ØkonomiData",0,0,14.19]
[6400,6400,"Etableringsår","Ø90ØkonomiData",0,0,2004]
[6404,6404,"Ejerform: (0,1) En ejer, (2) I/S, (3) I/S Prod. Selskab, (4) anpart-eller aktieselskab, (5) særlige forhold (bl.a. forpagter)","Ø90ØkonomiData",0,0,1]
[6412,6412,"Primært realkreditinstitut (4 cifre)","Ø90ØkonomiData",0,0,20002]
[6413,6413,"Primært pengeinstitut (4 cifre)","Ø90ØkonomiData",0,0,247]
[6414,6414,"Kredsnummer","Ø90ØkonomiData",0,0,175]
[6416,6416,"Ejendomsnummer","Ø90ØkonomiData",0,0,9590]
[6418,6418,"Kommunenummer","Ø90ØkonomiData",0,0,530]
[6422,6422,"Alder driftsleder","Ø90ØkonomiData",0,0,42]
[6424,6424,"Regnskabsperiode (ååååmmdd)","Ø90ØkonomiData",0,0,20191231]
[6425,6425,"Cvr-nummer driftsleder","Ø90ØkonomiData",0,0,27025676]
[6905,6905,"Salg af korn","Ø90ØkonomiData",0,0,2666570]
[7001,7001,"Byg, kr. (til salg)","Ø90ØkonomiData",0,0,3535093]
[7003,7003,"Byg, kv1 (til salg)","Ø90ØkonomiData",0,0,2924070]
[7016,7016,"Byg, kr. (salg)","Ø90ØkonomiData",0,0,3725093]
[7018,7018,"Byg kv1 (salg)","Ø90ØkonomiData",0,0,2624070]
[7040,7040,"Halm, kr. (salg)","Ø90ØkonomiData",0,0,441639]
[7053,7053,"Byg Beholdning, primo, kv 1","Ø90ØkonomiData",0,0,2500000]
[7055,7055,"Byg beholdning, ultimo, kr.","Ø90ØkonomiData",0,0,3360000]
[7057,7057,"Byg beholdning, ultimo, kv 1","Ø90ØkonomiData",0,0,2800000]
[7082,7082,"Rug, ultimo","Ø90ØkonomiData",0,0,37440]
[7083,7083,"Rug, ultimo, kv1","Ø90ØkonomiData",0,0,36000]
[7090,7090,"Rug, omsætning, kr.","Ø90ØkonomiData",0,0,54325]
[7091,7091,"Rug, omsætning, kv1","Ø90ØkonomiData",0,0,40000]
[7160,7160,"Spisekartofler, kr (salg)","Ø90ØkonomiData",0,0,893722]
[7162,7162,"Spisekartofler, kv1 (salg)","Ø90ØkonomiData",0,0,840306]
[7164,7164,"Læggekartofler, kr (salg)","Ø90ØkonomiData",0,0,499287]
[7166,7166,"Læggekartofler, kv1 (salg)","Ø90ØkonomiData",0,0,411908]
[7168,7168,"Stivelseskartofler, kr. (salg)","Ø90ØkonomiData",0,0,6238490]
[7170,7170,"Stivelsseskartofler kv1 (salg)","Ø90ØkonomiData",0,0,15613735]
[7176,7176,"Kartofler (inkl. lægge) intern, kr.","Ø90ØkonomiData",0,0,700000]
[7179,7179,"Kartofler efterbetaling, kr.","Ø90ØkonomiData",0,0,3759677]
[7812,7812,"Div. omkostninger, planteavl","Ø90ØkonomiData",0,0,-23565]
[7816,7816,"Plastik (omkostning)","Ø90ØkonomiData",0,0,-16800]
[7838,7838,"Vedligehold vanding (omkostning)","Ø90ØkonomiData",0,0,-166176]
[7842,7842,"Regnskab (omkostning)","Ø90ØkonomiData",0,0,-44012]
[7843,7843,"Forbrugsafgift vand (omkostning)","Ø90ØkonomiData",0,0,-5948]
[7844,7844,"Vandafgift (grøn afgift)","Ø90ØkonomiData",0,0,3707]
[7847,7847,"El (omkostning)","Ø90ØkonomiData",0,0,-877864]
[7848,7848,"Fast brændsel (omkostning)","Ø90ØkonomiData",0,0,-3929]
[7849,7849,"Elafgift","Ø90ØkonomiData",0,0,526472]
[7870,7870,"Diesel, kv1","Ø90ØkonomiData",0,0,-116552]
[7871,7871,"El, kv1","Ø90ØkonomiData",0,0,-593184]
[7900,7900,"Bygningsleje, kr","Ø90ØkonomiData",0,0,-18400]
[7906,7906,"Rente realkredit dkr, variabel","Ø90ØkonomiData",0,0,21983]
[7907,7907,"Bidrag realkredit dkr, variabel","Ø90ØkonomiData",0,0,-395733]
[7910,7910,"Rente realkredit fr.valuta, variabel","Ø90ØkonomiData",0,0,-741]
[7911,7911,"Bidrag realkredit fr. valuta, variabel","Ø90ØkonomiData",0,0,-88559]
[7916,7916,"Rente pengeinstitut dkr, (prioritetsgæld)","Ø90ØkonomiData",0,0,-2530]
[7922,7922,"Rente kassekredit","Ø90ØkonomiData",0,0,-148996]
[7962,7962,"Personlig indtjening, ægtefælle","Ø90ØkonomiData",0,0,366716]
[7964,7964,"Børne og ungeydelse","Ø90ØkonomiData",0,0,17286]
[7971,7971,"Realkr, afdrag, var.forr,kr.","Ø90ØkonomiData",0,0,-786943]
[7973,7973,"Realkr., afdrag, var.forr., frem. valuta","Ø90ØkonomiData",0,0,-406962]
[7975,7975,"Pengeinstitutter, afdrag, kr.","Ø90ØkonomiData",0,0,-262437]
[8032,8032,"Tilgodehavende, primo","Ø90ØkonomiData",0,0,2180527]
[8054,8054,"Andelskapital, kr, primo","Ø90ØkonomiData",0,0,11523930]
[8055,8055,"Indlån, kr, primo","Ø90ØkonomiData",0,0,431360]
[8061,8061,"Variabelt forrentet Dkr, primo","Ø90ØkonomiData",0,0,-26330746]
[8063,8063,"Variabelt forrentet fremmed valuta, primo","Ø90ØkonomiData",0,0,-6357679]
[8066,8066,"Variabelt forrentede Dkr > 1 år, primo","Ø90ØkonomiData",0,0,-262437]
[8071,8071,"Leasingforpligtelser > 1 år, primo","Ø90ØkonomiData",0,0,-1719197]
[8073,8073,"Anden gæld - del 1 (Moms og afgifter), primo","Ø90ØkonomiData",0,0,-92363]
[8074,8074,"Anden gæld - del 2 (Øvrig gæld) > 1 år, primo","Ø90ØkonomiData",0,0,-5175705]
[8075,8075,"Kassekredit, primo","Ø90ØkonomiData",0,0,-7335218]
[8100,8100,"Hensættelser Beboelse (Offentlig vurdering), kr, ultimo","Ø90ØkonomiData",0,0,780300]
[8108,8108,"Hensættelser Beboelse - del af grunde og bygninger (ikke erhvervsmæssige), kr, ultimo","Ø90ØkonomiData",0,0,1145682]
[8366,8366,"Halm, kr, (beregnet til salg), ultimo","Ø90ØkonomiData",0,0,162500]
[8376,8376,"Halm, kg (beregnet til salg), ultimo","Ø90ØkonomiData",0,0,650000]
[8386,8386,"Halm, kr (beregnet til salg), primo","Ø90ØkonomiData",0,0,125000]
[8396,8396,"Halm, kg (Beregnet til salg), primo","Ø90ØkonomiData",0,0,500000]
[201001010,20100,"Salgsafgrøder","Ø90ProduktionsData",1010,0,3725093]
[201001030,20100,"Salgsafgrøder","Ø90ProduktionsData",1030,0,-190000]
[201001250,20100,"Salgsafgrøder","Ø90ProduktionsData",1250,0,91765]
[201002000,20100,"Salgsafgrøder","Ø90ProduktionsData",2000,0,722874]
[201003310,20100,"Salgsafgrøder","Ø90ProduktionsData",3310,0,304222]
[201003320,20100,"Salgsafgrøder","Ø90ProduktionsData",3320,0,1339287]
[201003330,20100,"Salgsafgrøder","Ø90ProduktionsData",3330,0,8938567]
[20100910,20100,"Salgsafgrøder","Ø90ProduktionsData",910,0,482139]
[210002010,21000,"Udsæd","Ø90ProduktionsData",2010,0,-51717]
[210003320,21000,"Udsæd","Ø90ProduktionsData",3320,0,-1021690]
[21000910,21000,"Udsæd","Ø90ProduktionsData",910,0,-225350]
[22000,22000,"Energi excl. brændstof","Ø90ProduktionsData",0,0,-355321]
[22030,22030,"Vedligeholdelse, fast ejendom","Ø90ProduktionsData",0,0,-62455]
[22080,22080,"Lønomkostninger","Ø90ProduktionsData",0,0,-981898]
[22090,22090,"Ejendomsskat og forsikringer","Ø90ProduktionsData",0,0,-182893]
[22110,22110,"Diverse omkostninger","Ø90ProduktionsData",0,0,-176429]
[22130915,22130,"Afskrivning, fast ejendom","Ø90ProduktionsData",915,0,-301957]
[231001010,23100,"Salgsafgrøder, kv 1","Ø90ProduktionsData",1010,0,2624070]
[231001030,23100,"Salgsafgrøder, kv 1","Ø90ProduktionsData",1030,0,300000]
[231001250,23100,"Salgsafgrøder, kv 1","Ø90ProduktionsData",1250,0,76000]
[231002000,23100,"Salgsafgrøder, kv 1","Ø90ProduktionsData",2000,0,107669]
[231003310,23100,"Salgsafgrøder, kv 1","Ø90ProduktionsData",3310,0,30306]
[231003320,23100,"Salgsafgrøder, kv 1","Ø90ProduktionsData",3320,0,1251908]
[231003330,23100,"Salgsafgrøder, kv 1","Ø90ProduktionsData",3330,0,12884735]
[23100910,23100,"Salgsafgrøder, kv 1","Ø90ProduktionsData",910,0,152500]
["aendr_bio_akt","aendr_bio_akt","Ændring biologiske aktiver i alt","FormelData",0,0,1688672]
["aendr_ej_drift_privat_skat","aendr_ej_drift_privat_skat","Ændring af EK fra drift, privat og skat","FormelData",0,0,2222324]
["aendr_ek_kap","aendr_ek_kap","Ændring af Egenkapital","FormelData",0,0,2317758]
["aendring_anden_gaeld","aendring_anden_gaeld","Ændring anden gæld","FormelData",0,0,797443]
["afk_stotte_mv","afk_stotte_mv","Afkoblet støtte, inkl. randzone tilskud","FormelData",0,0,2000000]
["afkastningsgrad","afkastningsgrad","Virksomhedens afkast, pct","FormelData",0,0,9.6]
["Afkastningsgrad_landbrug","Afkastningsgrad_landbrug","beregnet afkastningsgrad inkl. ejeraflønning","FormelData",0,0,8.89]
["afkastningsgrad_u_ejerloen","afkastningsgrad_u_ejerloen","Virksomhedens afkast u. ejeraflønning, pct","FormelData",0,0,10.4]
["afsk","afsk","Afskrivninger i alt","FormelData",0,0,-1921219]
["afsk_nedsk_mv","afsk_nedsk_mv","Af- og nedskrivning mv. til pengebinding","FormelData",0,0,1491375]
["afskrivninger_landbrug","afskrivninger_landbrug","Afskrivninger landbrug som i analysegrundlag","FormelData",0,0,-1491375]
["aktiver_i_alt_du","aktiver_i_alt_du","Aktiver i alt, ultimo","FormelData",0,0,72715935]
["Aktiver_oms_hastighed","Aktiver_oms_hastighed","Aktivernes omsætningshastighed","FormelData",0,0,0.22]
["andel_forpagtet_pct","andel_forpagtet_pct","Andel af den dyrkede jord som er forpagtet.","FormelData",0,0,66.900000000000006]
["andel_sandjord","andel_sandjord","Andel af sandjord","FormelData",0,0,100]
["andel_stivelseskartofler","andel_stivelseskartofler","Andel stivelseskartofler af hele kartoffelarealet","FormelData",0,0,91]
["Andel_vanding","Andel_vanding","Andel vanding","FormelData",0,0,104.2]
["anden_gaeld","anden_gaeld","Anden gæld","FormelData",0,0,-4445743]
["anden_indt","anden_indt","Anden indtjening (kapitalindkomst, anden virksomhed og udlejning)","FormelData",0,0,425825]
["andre_landbrugsindt","andre_landbrugsindt","Andre landrugsindtægter","FormelData",0,0,233039]
["beh_u","beh_u","Beholdninger i alt ultimo","FormelData",0,0,6442495]
["bidragssats_alle","bidragssats_alle","bidragssats på alle lånetyper","FormelData",0,0,1.51]
["bidragssats_var","bidragssats_var","bidragssats for lån med variabel rente","FormelData",0,0,1.51]
["bmp_ha_froafg5910","bmp_ha_froafg","Hektar med frøafgrøder","SupplPgrenData",5910,0,41]
["bmp_ha_froafg5930","bmp_ha_froafg","Hektar med frøafgrøder","SupplPgrenData",5930,0,41]
["bmp_ha_lkart3300","bmp_ha_lkart","Supplerende pgrensfordeling resultatvariabel med ha læggekartofler","SupplPgrenData",3300,0,25.7]
["bmp_ha_stikart3300","bmp_ha_stikart","Supplerende prgrensfordeling resultatvariabel med ha stivelseskartofler","SupplPgrenData",3300,0,245.2]
["bmp_ha_vaarbyg5910","bmp_ha_vaarbyg","Hektar med vårbyg","SupplPgrenData",5910,0,424]
["bmp_ha_vaarbyg5920","bmp_ha_vaarbyg","Hektar med vårbyg","SupplPgrenData",5920,0,424]
["bmp_ha_vaarbyg5921","bmp_ha_vaarbyg","Hektar med vårbyg","SupplPgrenData",5921,0,424]
["bmp_halmsalg_kr5910","bmp_halmsalg_kr","Indeholder halmværdien af samlet bruttoudbytte i driftsgrenen","SupplPgrenData",5910,0,479139]
["bmp_pris_froafg5910","bmp_pris_froafg","Pris pr. hkg frøafgrøder","SupplPgrenData",5910,0,671.39]
["bmp_pris_froafg5930","bmp_pris_froafg","Pris pr. hkg frøafgrøder","SupplPgrenData",5930,0,671.39]
["bmp_pris_spkart3300","bmp_pris_spkart","Supplerende pgrensfordeling resultatvariabel med pris for spisekartofler (EO)","SupplPgrenData",3300,0,1.06]
["bmp_pris_stikart3300","bmp_pris_stikart","Supplerende pgrensfordeling resultatvariabel med aconto pris for stivelseskartofler","SupplPgrenData",3300,0,0.64]
["bmp_pris_øvr_korn5910","bmp_pris_øvr_korn","Udbytte for øvrige kornafgrøder (udover byg, hvede og havre). Suppl pgren","SupplPgrenData",5910,0,136]
["bmp_udb_froafg5910","bmp_udb_froafg","Udbytte pr ha frøafgrøder, hkg","SupplPgrenData",5910,0,25]
["bmp_udb_froafg5930","bmp_udb_froafg","Udbytte pr ha frøafgrøder, hkg","SupplPgrenData",5930,0,25]
["bru_i_alt","bru_i_alt","Bruttoudbytte i alt","FormelData",0,0,15932074]
["bru_mark","bru_mark","Bruttoudbytte mark","FormelData",0,0,15413947]
["daekningsgrad","daekningsgrad","Dækningsgrad, pct","FormelData",0,0,65.900000000000006]
["DB","DB","Dækningsbidrag","FormelData",0,0,10505218]
["dyrk_areal","dyrk_areal","Eget og forpagtetet dyrketareal i alt","FormelData",0,0,814.6]
["dyrkbart_areal_ialt","dyrkbart_areal_ialt","samlede areal der indgår i areal afstemning og som er dyrkbart","FormelData",0,0,815]
["dyrket_mark","dyrket_mark","Sammenlægning af samtlige dyrkede marker til kontrol af dyrket areal","FormelData",0,0,781.5]
["egen_kap_p","egen_kap_p","Egenkapital, primo","FormelData",0,0,14459563]
["egen_kap_u","egen_kap_u","Egenkapital, ultimo","FormelData",0,0,16777322]
["ejendomsskat_forsikring","ejendomsskat_forsikring",null,"FormelData",0,0,-182893]
["ejerform","ejerform","1 = Personligt eje, 2 = I/S og 3 = selskab","FormelData",0,0,1]
["ek_pensionsindbetaling","ek_pensionsindbetaling","Pensionindbetalinger til brug i EK","FormelData",0,0,-68634]
["energi","energi",null,"FormelData",0,0,-877827]
["fast_ejendom_oevr_ult","fast_ejendom_oevr_ult","Fast ejendom iøvrigt, ultimo","FormelData",0,0,1501752]
["fast_ejendom_ultimo","fast_ejendom_ultimo","Fast ejendom, ultimo excl. stuehus.","FormelData",0,0,41456614]
["fin_a_u","fin_a_u","Finansaktiver ultimo","FormelData",0,0,14714814]
["fin_a_u_ex_pos_hens","fin_a_u_ex_pos_hens","Finansaktiver ultimo (eksl. positive hensættelser)","FormelData",0,0,14714814]
["fin_a_ænd","fin_a_ænd","Likviditet ændring af finansaktiver","FormelData",0,0,-412717]
["finans_kontr_neg_u","finans_kontr_neg_u","Finansielle kontrakter (negativ) ultimo","FormelData",0,0,-1276375]
["finansomk","finansomk","Finansieringsomkostninger i alt","FormelData",0,0,-3171588]
["forpagtningsafgift","forpagtningsafgift",null,"FormelData",0,0,-2126312]
["fremst_pris_korn_15910","fremst_pris_korn_1","Fremstillingspris, kr. pr. hkg korn","SpecifikationsData",5910,0,115]
["fro_areal","fro_areal","Areal med frøafgrøder","FormelData",0,0,41]
["gaeld_i_alt_p","gaeld_i_alt_p","Gæld i alt, primo","FormelData",0,0,-49604437]
["gaeld_i_alt_u","gaeld_i_alt_u","Gæld i alt, ultimo","FormelData",0,0,-45987613]
["gaelds_prc","gaelds_prc","Gældsprocent på ejendom gens. primo og ultimo","FormelData",0,0,63.24]
["gns_betalt_rente","gns_betalt_rente","Gennemsnitslig betalt rente som beregnet betalte renter, realisert gevinst og tab for værdipapirer pg realiseret gev_tab gæld","FormelData",0,0,2.19]
["Gtype","Gtype","Beregnng af generel type","FormelData",0,0,112]
["hensaettelser","hensaettelser","Hensættelser","FormelData",0,0,-9951000]
["indlaan_mv_u","indlaan_mv_u","Indlån mv. ultimo","FormelData",0,0,682193]
["inv_u","inv_u","Inventarværdi ultimo","FormelData",0,0,9855584]
["invest_i_alt","invest_i_alt","Investeringer i alt","FormelData",0,0,-2828949]
["io_korn_ialt_kg","io_korn_ialt_kg","beregnet io korn","FormelData",0,0,193400]
["io_korn_ialt_kr","io_korn_ialt_kr","io korn ialt i kr","FormelData",0,0,218542]
["JB_1_3","JB_1_3","Jordbonitet 1 og 3","FormelData",0,0,100]
["JB_type","JB_type","1=JB_1_3 og JB_2_4 med vanding, 2=JB_1_3 og JB_2_4 uden vanding, , 5=JB_5_6 og JB_7-9, 7=JB_særlige, 8=øvrige","FormelData",0,0,1]
["jordpris_ha","jordpris_ha","jordpris pr ha (excl bygning)","FormelData",0,0,130595]
["kap_omk_i_alt","kap_omk_i_alt","Samlede kapacitetsomkostninger","FormelData",0,0,-4794358]
["Kapacitetsgrad","Kapacitetsgrad","Kapacitetsgrad","FormelData",0,0,2]
["Kapacitetsgrad_u_ejerloen","Kapacitetsgrad_u_ejerloen","Kapacitetsgrad u. ejerløn","FormelData",0,0,2.2000000000000002]
["kartofler_areal","kartofler_areal","Samlet areal med kartofler","FormelData",0,0,270.89999999999998]
["konsolidering","konsolidering","Beregning af nøgletallet konsolidering","FormelData",0,0,2632889]
["kont_kap_omk","kont_kap_omk","Kontante kapacitetsomkostninger","FormelData",0,0,-3302983]
["korn_areal","korn_areal","Areal med kornafgrøder","FormelData",0,0,469.6]
["korn_udb_hkg_ialt","korn_udb_hkg_ialt","Udbytte fra alle arealer med korn i hkg","FormelData",0,0,31600]
["kornavler_dg","kornavler_dg","kornavler = 1, ellers 2","FormelData",0,0,1]
["landb_inve","landb_inve","Landbrugsinvesteringer i alt 2005 tilf eu-støtteret","FormelData",0,0,-2828949]
["landbrugsaktiver_du","landbrugsaktiver_du","Landbrugsaktiver, ultimo","FormelData",0,0,57754693]
["leasingforpligtigelser_u","leasingforpligtigelser_u","Leasingforpligtelser","FormelData",0,0,-3505245]
["lik_f_anlaegsinv","lik_f_anlaegsinv","Likviditet før anlægsinvesteringer","FormelData",0,0,6860780]
["likv_anv_fremsk","likv_anv_fremsk","Likviditetsanvendelse/fremskaffelse","FormelData",0,0,-4031832]
["likv_efter_re_priv","likv_efter_re_priv","Likviditet efter reguleringer og privat udtræk","FormelData",0,0,6860780]
["likv_oversk_behov","likv_oversk_behov","Likviditetsoverskud/behov","FormelData",0,0,4031831]
["laan_til_vaerdi","laan_til_vaerdi","Lån til værdi (LTV)","FormelData",0,0,43]
["lån_æ_bank","lån_æ_bank","Ændring af låneoptagelse i pengeinstitutlån, finanslån og kassekredit","FormelData",0,0,-449138]
["lån_æ_real","lån_æ_real","Låneoptagelse netto realkreditlån","FormelData",0,0,-1148599]
["mark_omk","mark_omk","Udsæd, gødning, planteværn, mv.","FormelData",0,0,-5409861]
["maskst_omk","maskst_omk","Maskinstationsomkostninger i alt","FormelData",0,0,-346409]
["netto_rbg_divmed_ebitda","netto_rbg_divmed_ebitda","Nettorentebærende gæld/res før renter skat og afskrivninger","FormelData",0,0,4.2]
["nettorentebaerende_gaeld","nettorentebaerende_gaeld","Nettorentebærende gæld","FormelData",0,0,-33531490]
["norm_ejerlon","norm_ejerlon","Norm ejeraflønning på baggrund af indtjening udefra.","FormelData",0,0,450000]
["norm_t_byg_hvede_anden_korn","norm_t_byg_hvede_anden_korn","Normtimer for byg, hvede, havre, rug, triticale","FormelData",0,0,3604]
["norm_t_ejendom","norm_t_ejendom","Normtimer ejendom","FormelData",0,0,11550]
["norm_t_ejerfam","norm_t_ejerfam","Normtimer ejerfamilien","FormelData",0,0,6027]
["norm_t_fro","norm_t_fro","Normtimer ved frøafgrøder","FormelData",0,0,315]
["norm_t_kart","norm_t_kart","Normtimer kartofler","FormelData",0,0,7356]
["norm_t_korn","norm_t_korn","Normtimer salgsafgrøder excl kartofler, sukkkerroer og gartneriafgrøder mv:","FormelData",0,0,3919]
["norm_t_mark","norm_t_mark","Normtimer mark i alt","FormelData",0,0,11275]
["norm_t_maskin","norm_t_maskin","Normtimer maskinstations nettoindtægt","FormelData",0,0,-122]
["oevrig_gaeld_u","oevrig_gaeld_u","Øvrig gæld, ultimo","FormelData",0,0,-7998015]
["oms_korn5910","oms_korn","Omsætning af korn til den supplerende fordeling","SupplPgrenData",5910,0,3626858]
["Overskudsgrad","Overskudsgrad","Andel af bruttoudbytte incl IO der er tilbage til aflønning af kapitalen","FormelData",0,0,38]
["priv_indt","priv_indt","Private indtægter","FormelData",0,0,369170]
["priv_udtr","priv_udtr","Privat udtræk i alt","FormelData",0,0,-1653613]
["privat_ek_forklaring","privat_ek_forklaring","Egenkapitalforklaring, privat","FormelData",0,0,-402406]
["privat_kontant_bolig_ekstra","privat_kontant_bolig_ekstra","samlet privatforbrug inkl. bil og bolig og ekstraordinært","FormelData",0,0,-447038]
["r_gev_tab_gaeld","r_gev_tab_gaeld","Realiseret gevinst og tab gæld","FormelData",0,0,-79]
["r_gev_tab_vaerdip","r_gev_tab_vaerdip","Realiseret gevinst/tab værdipapirer","FormelData",0,0,-318252]
["real_gaeldspct","real_gaeldspct","Gældsprocent, realkredit, ultimo","FormelData",0,0,54.6]
["realkredit_p","realkredit_p","Realkreditinstitutter, gæld, primo","FormelData",0,0,-32688425]
["realkredit_u","realkredit_u","Realkreditinstitutter, gæld, ultimo","FormelData",0,0,-31542038]
["regulering_i_alt","regulering_i_alt","Afskrivning, nedskrivning og tab/gevinst på immaterielle aktiver, jord og beboelse samt urealiseret regulering af finansaktiver og gæld","FormelData",0,0,164068]
["rente_oevr_gaeld_ex_bidrag","rente_oevr_gaeld_ex_bidrag","Renteudgifter øvrig gæld eksklusiv bidrag","FormelData",0,0,-109079]
["rente_u","rente_u","Samlede renteudgifter","FormelData",0,0,-728885]
["Rentedaekningsgrad","Rentedaekningsgrad","Rentedækningsgrad","FormelData",0,0,8.3000000000000007]
["renteudg_i_alt","renteudg_i_alt","Renteudgifter og bidrag","FormelData",0,0,-723655]
["res_e_finans","res_e_finans","Årets resultat efter finansering","FormelData",0,0,4965097]
["res_f_fin","res_f_fin","Resultat før finaniering inkl. eu-støtte og anden indtjening","FormelData",0,0,8136685]
["res_f_r","res_f_r","Resultat af primær drift","FormelData",0,0,5710860]
["res_f_s","res_f_s","Årets resultat før skat","FormelData",0,0,5498335]
["res_f_urea_og_skat","res_f_urea_og_skat","Resultat før urealiseret regulering og skat","FormelData",0,0,5334267]
["res_f_urea_reg","res_f_urea_reg","Resultat før urealiseret regulering","FormelData",0,0,5334267]
["resultat_f_renter_skat_afsk","resultat_f_renter_skat_afsk","Resultat før renter, skat og afskrivninger","FormelData",0,0,7907882]
["salgsafg_areal","salgsafg_areal","Summen af korn, frø, raps, ærter m.v. areal","FormelData",0,0,510.6]
["soliditetsgrad","soliditetsgrad","Soliditetsgrad, pct","FormelData",0,0,23.1]
["sta_bru_i_alt","sta_bru_i_alt","bruttoudbytte i alt inkl io","FormelData",0,0,16150616]
["sta_bru_mark","sta_bru_mark","bruttoudbytte mark inkl. io","FormelData",0,0,15632489]
["stykomk_i_alt","stykomk_i_alt","Samlede stykomkostninger","FormelData",0,0,-5426856]
["tab_gevinst","tab_gevinst","Tab og gevinst","FormelData",0,0,429844]
["til_invest_afdrag","til_invest_afdrag","Til investering og afdrag","FormelData",0,0,5172108]
["tilbf_ikke_likv","tilbf_ikke_likv","Tilbageførsel af ikke likvide poster","FormelData",0,0,1327386]
["tilgodehavende","tilgodehavende","Tilgodehavender","FormelData",0,0,2258691]
["tilstand","tilstand","Angivelse af om regnskab er foreløbig eller endelig","KontrolData",0,0,2]
["udb_hvede1010","udb_hvede",null,"FormelData",1010,0,66]
["udb_hvede1250","udb_hvede",null,"FormelData",1250,0,79]
["udb_hvede3320","udb_hvede",null,"FormelData",3320,0,416]
["udb_hvede3330","udb_hvede",null,"FormelData",3330,0,534]
["udb_hvede5930","udb_hvede",null,"FormelData",5930,0,25]
["udb_ialt_korn5910","udb_ialt_korn","Udbytte i alt, korn til supplerende fordeling","SupplPgrenData",5910,0,31600]
["urea_reg_i_alt","urea_reg_i_alt","Urealiseret værdi- og kursregulering i alt","FormelData",0,0,164068]
["vaerdipapirer","vaerdipapirer","Værdipapirer i alt","FormelData",0,0,11773930]
["vedl","vedl","Vedligeholdelse i alt - ændret med større spec","FormelData",0,0,-723668]
["virk_afkast_til_EK","virk_afkast_til_EK","Virksomhedens afkast til egenkapital, pct","FormelData",0,0,26.9]
["virk_afkast_til_EK_u_ejerloen","virk_afkast_til_EK_u_ejerloen","Virksomhedens afkast til egenkapital u ejerløn, pct","FormelData",0,0,29.6]
["Virk_overskudsmargin","Virk_overskudsmargin","Virksomhedens overskudsmargin, pct","FormelData",0,0,34.9]
["virk_overskudsmargin_u_ejerlon","virk_overskudsmargin_u_ejerlon","Virksomhedens overskudsmargin f. ejeraflønning, pct","FormelData",0,0,37.700000000000003]
["aarets_res","aarets_res","Årets resultat efter skat","FormelData",0,0,2833430]

{"sheet":"Datagrundlag","index":6,"n_rows":257,"n_cols":68,"rows_kept":257,"cut":false,"hidden":false,"merged":[[171,15,171,34],[171,37,171,65]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"DATAGRUNDLAG (budgetkalkuler okt. 2020 for 2021)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Opdateret 21.10.2020 ovl"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valgfelt (ja/nej)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jordbund",null,null,"Ja"]
[1,{"$f":"A5+1","v":2},{"$f":"B5+1","v":3},4,5,6,null,null,null,null,null,null,null,null,null,"Nej"]
[null,"refnr beløb","refnr kv","Værdi","værdi","pris",null,null,null,null,null,null,"lerjord"]
[{"$f":"O9","v":"Byg"},7016,7018,{"$f":"IFERROR(VLOOKUP(B7,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":3725093},{"$f":"IFERROR(VLOOKUP(C7,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":2624070},{"$f":"IFERROR(D7/E7*100,0)","v":141.95859866543194},null,null,null,null,null,null,"sandjord uden vanding",null,"Opdateres årligt efter budgetkalkulerne i FarmtalOnline"]
["Hvede",7020,7022,{"$f":"IFERROR(VLOOKUP(B8,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(C8,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(D8/E8*100,0)","v":0},null,null,null,null,null,null,"sandjord med vanding",null,"Priser","Kr. pr. hkg."]
["Havre",7005,7007,{"$f":"IFERROR(VLOOKUP(B9,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(C9,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,null,null,null,null,null,null,null,"Byg",109]
["Raps",7180,7182,{"$f":"IFERROR(VLOOKUP(B10,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(C10,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,null,null,null,null,null,"Faste specifikationer (opdateres ikke)",null,"Hvede",115]
["Rug",7090,7091,{"$f":"IFERROR(VLOOKUP(B11,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":54325},{"$f":"IFERROR(VLOOKUP(C11,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":40000},135.8125,null,null,null,null,null,null,"Salgspris arbejde",null,"Havre",98]
["Slætgræs 4 slæt",null,null,{"$f":"IFERROR(VLOOKUP(B12,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(C12,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,null,null,null,null,null,null,null,"Raps",280]
["Majs til helsæd",null,null,{"$f":"IFERROR(VLOOKUP(B13,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(C13,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,null,null,null,null,null,0,null,"Rug",100]
["Fabriksroer",7150,7152,{"$f":"IFERROR(VLOOKUP(B14,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(C14,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,null,null,null,null,null,50,null,"Slætgræs 4 slæt",""]
["Stivelseskartofler",7168,7170,{"$f":"IFERROR(VLOOKUP(B15,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":6238490},{"$f":"IFERROR(VLOOKUP(C15,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":15613735},39.955142059219014,null,null,null,null,null,null,100,null,"Majs til helsæd",""]
["Læggekartofler",7164,7166,{"$f":"IFERROR(VLOOKUP(B16,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":499287},{"$f":"IFERROR(VLOOKUP(C16,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":411908},121.21323208095012,null,null,null,null,null,null,150,null,"Fabriksroer",21]
["Spisekartofler",7160,7162,{"$f":"IFERROR(VLOOKUP(B17,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":893722},{"$f":"IFERROR(VLOOKUP(C17,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":840306},106.35673195240783,null,null,null,null,null,null,200,null,"Stivelseskartofler",64]
["Proceskartofler",7172,7174,{"$f":"IFERROR(VLOOKUP(B18,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(C18,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,null,null,null,null,null,250,null,"Læggekartofler",185]
["Alm. rajgræs",7101,7103,{"$f":"IFERROR(VLOOKUP(B19,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(C19,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,null,null,null,null,null,300,null,"Spisekartofler",118]
[null,null,null,null,null,null,null,null,null,null,null,null,350,null,"Proceskartofler",64]
[1,{"$f":"A21+1","v":2},{"$f":"B21+1","v":3},4,5,6,7,8,9,10,11,null,400,null,"Alm. rajgræs",825]
[null,"refnr - ha","refnr - ha","værdi","værdi","sum","refnr udbytte",null,null,null,null,null,null,null,"Ingen eller andet",""]
[{"$f":"M26","v":"Vårbyg"},3120,null,{"$f":"IFERROR(VLOOKUP(B23,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":424},null,{"$f":"D23+E23","v":424},4120,null,{"$f":"IFERROR(VLOOKUP(G23,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":28000},{"$f":"IFERROR(VLOOKUP(H23,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR((I23+J23)/F23,0)","v":66.037735849056602},null,"Faste specifikationer (opdateres ikke)"]
["Vinterrug",3150,null,{"$f":"IFERROR(VLOOKUP(B24,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":45.55},null,{"$f":"D24+E24","v":45.55},4150,null,{"$f":"IFERROR(VLOOKUP(G24,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":3600},{"$f":"IFERROR(VLOOKUP(H24,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR((I24+J24)/F24,0)","v":79.034028540065862},null,"Afgrøder",null,"Salgsafgrøder","Pct."]
["Havre",3160,null,{"$f":"IFERROR(VLOOKUP(B25,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},null,0,4160,null,{"$f":"IFERROR(VLOOKUP(G25,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(H25,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,null,null,"Drift ekskl. maskinstation",0.315]
["Vinterhvede",3136,null,{"$f":"IFERROR(VLOOKUP(B26,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},null,0,4136,null,{"$f":"IFERROR(VLOOKUP(G26,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(H26,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,"Vårbyg",null,"Renter og afskrivninger",0.34699999999999998]
["Vinterraps",3500,null,{"$f":"IFERROR(VLOOKUP(B27,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},null,0,4500,null,{"$f":"IFERROR(VLOOKUP(G27,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(H27,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,"Vinterrug",null,"Løn",0.33800000000000002]
["Vinterbyg",3130,null,{"$f":"IFERROR(VLOOKUP(B28,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},null,0,4130,null,{"$f":"IFERROR(VLOOKUP(G28,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(H28,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,"Havre",null,"Grovfoder","Pct."]
["Majs til helsæd",3870,null,{"$f":"IFERROR(VLOOKUP(B29,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},null,0,4870,null,{"$f":"IFERROR(VLOOKUP(G29,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(H29,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,"Vinterhvede",null,"Drift ekskl. maskinstation",0.33100000000000002]
["Slætgræs 4 slæt",3820,null,{"$f":"IFERROR(VLOOKUP(B30,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},null,0,4820,null,{"$f":"IFERROR(VLOOKUP(G30,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(H30,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,"Vinterraps",null,"Renter og afskrivninger",0.28799999999999998]
["Fabriksroer",3410,null,{"$f":"IFERROR(VLOOKUP(B31,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},null,0,4410,null,{"$f":"IFERROR(VLOOKUP(G31,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(H31,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,"Vinterbyg",null,"Løn",0.38100000000000001]
["Stivelseskartofler",3460,null,{"$f":"IFERROR(VLOOKUP(B32,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":245.2},null,245.2,4460,null,{"$f":"IFERROR(VLOOKUP(G32,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":131000},{"$f":"IFERROR(VLOOKUP(H32,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},534.25774877650895,null,"Majs til helsæd",null,"Afrundet gennemsnit","Pct."]
["Læggekartofler",3454,null,{"$f":"IFERROR(VLOOKUP(B33,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":25.72},null,25.72,4454,null,{"$f":"IFERROR(VLOOKUP(G33,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":10700},{"$f":"IFERROR(VLOOKUP(H33,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},416.01866251944017,null,"Slætgræs 4 slæt",null,"Drift ekskl. maskinstation",{"$f":"ROUND((P25+P29)/2,2)","v":0.32}]
["Spisekartofler",3450,3452,{"$f":"IFERROR(VLOOKUP(B34,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(C34,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,4450,4452,{"$f":"IFERROR(VLOOKUP(G34,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(H34,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,"Fabriksroer",null,"Renter og afskrivninger",{"$f":"ROUND((P26+P30)/2,2)","v":0.32}]
["Proceskartofler",3456,null,{"$f":"IFERROR(VLOOKUP(B35,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},null,0,4456,null,{"$f":"IFERROR(VLOOKUP(G35,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(H35,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,"Stivelseskartofler",null,"Løn",0.36]
["Alm. rajgræs",3220,null,{"$f":"IFERROR(VLOOKUP(B36,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},null,0,4220,null,{"$f":"IFERROR(VLOOKUP(G36,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(H36,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,"Læggekartofler",null,null,{"$f":"SUM(P33:P35)","v":1}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B37,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},null,{"$f":"D37+E37","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G37,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(H37,'Input regnskab'!$A$1:$G$10000,7,0),0)","v":0},0,null,"Spisekartofler"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ingen eller andet"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Faste specifikationer (opdateres ikke)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Driftsform",null,"Dummy1"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Husdyrproduktion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Planteavl"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alle"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Faste specifikationer (opdateres ikke)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Jordbonitet",null,"Dummy2"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"JB1&3",1]
[null,null,null,null,null,null,null,null,null,null,null,null,"JB2&4",2]
[null,null,null,null,null,null,null,null,null,null,null,null,"JB5&6",3]
[null,null,null,null,null,null,null,null,null,null,null,null,"JB7&8",4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alle","Alle"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Faste specifikationer (opdateres ikke)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Landsdel"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lolland-Falster","Lolland-Falster"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Nordjylland","Nordjylland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sjælland Bornholm","Sjælland Bornholm"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vestjylland","Vestjylland"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Østjylland-Fyn","Østjylland-Fyn"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alle","Alle"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Opdateres årligt efter budgetkalkulerne i FarmtalOnline"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Afgrøde-og halmudbytter","Afgrøder (hkg./FEN)","Halm (kg.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" på\"&\" \"&M$6&\" med gylle\"","v":"Vårbyg på lerjord med gylle"},67,3500]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug på lerjord med gylle",79,5400]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre på lerjord med gylle",60,3300]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede på lerjord med gylle",100,4800]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterraps på lerjord med gylle",45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterbyg på lerjord med gylle",82,3900]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd på lerjord med gylle",11700,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt på lerjord med gylle",8850,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer på lerjord med gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler på lerjord med gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler på lerjord med gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler på lerjord med gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler på lerjord med gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs på lerjord med gylle"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" på\"&\" \"&M$7&\" med gylle\"","v":"Vårbyg på sandjord uden vanding med gylle"},47,2400]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug på sandjord uden vanding med gylle",53,3400]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre på sandjord uden vanding med gylle",46,2500]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede på sandjord uden vanding med gylle",63,2900]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterraps på sandjord uden vanding med gylle",32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterbyg på sandjord uden vanding med gylle",58,2600]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd på sandjord uden vanding med gylle",10750,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt på sandjord uden vanding med gylle",8300,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer på sandjord uden vanding med gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler på sandjord uden vanding med gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler på sandjord uden vanding med gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler på sandjord uden vanding med gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler på sandjord uden vanding med gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs på sandjord uden vanding med gylle"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" på\"&\" \"&M$8&\" med gylle\"","v":"Vårbyg på sandjord med vanding med gylle"},60,3100]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug på sandjord med vanding med gylle",66,4300]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre på sandjord med vanding med gylle",59,3200]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede på sandjord med vanding med gylle",84,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterraps på sandjord med vanding med gylle",40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterbyg på sandjord med vanding med gylle",66,3000]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd på sandjord med vanding med gylle",11800,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt på sandjord med vanding med gylle",10100,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer på sandjord med vanding med gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler på sandjord med vanding med gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler på sandjord med vanding med gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler på sandjord med vanding med gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler på sandjord med vanding med gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs på sandjord med vanding med gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" på\"&\" \"&M$6&\" uden gylle\"","v":"Vårbyg på lerjord uden gylle"},67,3500]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug på lerjord uden gylle",79,5400]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre på lerjord uden gylle",60,3300]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede på lerjord uden gylle",100,4800]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterraps på lerjord uden gylle",45,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterbyg på lerjord uden gylle",82,3900]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd på lerjord uden gylle",11700,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt på lerjord uden gylle",8850,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer på lerjord uden gylle",676,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler på lerjord uden gylle",595,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler på lerjord uden gylle",325,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler på lerjord uden gylle",379,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler på lerjord uden gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs på lerjord uden gylle",16,5300]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" på\"&\" \"&M$7&\" uden gylle\"","v":"Vårbyg på sandjord uden vanding uden gylle"},47,2400]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug på sandjord uden vanding uden gylle",53,3400]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre på sandjord uden vanding uden gylle",46,2500]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede på sandjord uden vanding uden gylle",63,2900]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterraps på sandjord uden vanding uden gylle",32,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterbyg på sandjord uden vanding uden gylle",58,2600]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd på sandjord uden vanding uden gylle",10750,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt på sandjord uden vanding uden gylle",8300,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer på sandjord uden vanding uden gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler på sandjord uden vanding uden gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler på sandjord uden vanding uden gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler på sandjord uden vanding uden gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler på sandjord uden vanding uden gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs på sandjord uden vanding uden gylle",11,3800]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" på\"&\" \"&M$8&\" uden gylle\"","v":"Vårbyg på sandjord med vanding uden gylle"},60,3100]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug på sandjord med vanding uden gylle",66,4300]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre på sandjord med vanding uden gylle",59,3200]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede på sandjord med vanding uden gylle",84,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterraps på sandjord med vanding uden gylle",40,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterbyg på sandjord med vanding uden gylle",66,3000]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd på sandjord med vanding uden gylle",11800,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt på sandjord med vanding uden gylle",10100,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer på sandjord med vanding uden gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler på sandjord med vanding uden gylle",595,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler på sandjord med vanding uden gylle",325,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler på sandjord med vanding uden gylle",379,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler på sandjord med vanding uden gylle",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs på sandjord med vanding uden gylle",15,5300]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ingen eller andet på lerjord uden gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ingen eller andet på sandjord uden vanding uden gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ingen eller andet på sandjord med vanding uden gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ingen eller andet på lerjord med gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ingen eller andet på sandjord uden vanding med gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ingen eller andet på sandjord med vanding med gylle",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Beregning af halmproduktion uden @Risk (opdateres ikke)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Omkostninger","Kg. halm pr. ha","Kg. halm i alt"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Beregninger!D5","v":"Vårbyg på sandjord med vanding med gylle"},{"$f":"IFERROR(IF(M164=\"\",0,VLOOKUP(M164,$M$70:$O$160,3,FALSE)),0)","v":3100},{"$f":"IFERROR(N164*Oplysninger!D$9*Oplysninger!D19,0)","v":75175}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Beregninger!D6","v":"Vinterhvede på sandjord med vanding med gylle"},{"$f":"IFERROR(IF(M165=\"\",0,VLOOKUP(M165,$M$70:$O$160,3,FALSE)),0)","v":4000},{"$f":"IFERROR(N165*Oplysninger!D$9*Oplysninger!D20,0)","v":194000}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Beregninger!D7","v":"Vinterraps på sandjord med vanding med gylle"},0,{"$f":"IFERROR(N166*Oplysninger!D$9*Oplysninger!D21,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Beregninger!D8","v":"Majs til helsæd på sandjord med vanding med gylle"},0,{"$f":"IFERROR(N167*Oplysninger!D$9*Oplysninger!D22,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Beregninger!D9","v":"Fabriksroer på sandjord med vanding med gylle"},0,{"$f":"IFERROR(N168*Oplysninger!D$9*Oplysninger!D23,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Beregninger!D10","v":"Slætgræs 4 slæt på sandjord med vanding med gylle"},0,{"$f":"IFERROR(N169*Oplysninger!D$9*Oplysninger!D24,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"I alt",null,{"$f":"SUM(O164:O169)","v":269175}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Opdateres årligt efter budgetkalkulerne i FarmtalOnline",null,null,"Stykomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maskin- og arbejdsomkostninger"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Omkostninger","Stykomk.","Maskinomk.","Udsæd","Husdyrgødning","Læggekartofler","Læggekartofler indkøbt","Læggekartofler egen avl","Handelsgødning, kvælstof","Handelsgødning, fosfor","Handelsgødning, kalium","Patentkali","Ukrudt","Sygdom","Skadedyr","Nedvisning","Bejdsning v. lægning","Sortering af kartofler","Opbevaring i kule","Vækstregulering","Analyser","Rensning","Plastik","Fragt","Stykomk. i alt","Pløjning","Udbr. husdydrgødning","Efterharvning","Gødningsspredning","Komb. harvning og såning","Såbedsharvning","Stenstrenglægning","Lægning m. gødn. Placering","Hypning","Lugning","Såning og gødningsplacering","Såning","Skårlægning","Tromling","Sammenrivning","Sprøjtning","Radrensning","Optagning af roer inkl. aftopning","Optagning","Mejetærskning","Snitning, hjemkørsel og indlægning","Hjemkørsel afgrøde","Tøring afgrøde","Halmpresning","Hjemkørsel halm","Vanding, fast omkostning","Vanding, flytning","Vanding pr millimeter","Øvrige opgaver","Maskin- og arb.omk. I alt","(Check af indtastning)"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" med gylle\"&\" på lerjord\"","v":"Vårbyg med gylle på lerjord"},757,5765,392,null,null,null,null,null,null,null,null,110,165,50,null,null,null,null,40,null,null,null,null,{"$f":"SUM(P174:AJ174)","v":757},725,814,null,null,400,null,null,null,null,null,null,null,null,null,null,540,null,null,null,914,null,430,603,595,244,null,null,null,500,{"$f":"SUM(AL174:BN174)","v":5765},{"$f":"IF(AND(OR(AK174=N174-1,AK174=N174,AK174=N174+1),OR(BO174=O174-1,BO174=O174,BO174=O174+1)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug med gylle på lerjord",1339,6498,420,null,null,null,null,209,null,null,null,410,135,10,null,null,null,null,155,null,null,null,null,1339,725,600,null,150,400,null,null,null,null,null,null,null,null,null,null,720,null,null,null,992,null,467,711,918,315,null,null,null,500,6498,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre med gylle på lerjord",753,5198,488,null,null,null,null,null,null,null,null,120,100,30,null,null,null,null,15,null,null,null,null,753,725,616,null,null,400,null,null,null,null,null,null,null,null,null,null,360,null,null,null,857,null,403,540,561,236,null,null,null,500,5198,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede med gylle på lerjord",1860,6961,450,null,null,null,null,413,null,null,null,438,410,90,null,null,null,null,60,null,null,null,null,1861,725,600,null,150,400,null,null,null,null,null,null,null,null,null,null,900,null,null,null,1140,null,537,900,816,293,null,null,null,500,6961,"SAND"]
[null,null,null,null,null,null,null,null,null,null,"JB 5-6",null,"Vinterraps med gylle på lerjord",2663,5844,425,null,null,null,null,418,null,null,null,750,215,375,null,null,null,null,40,125,315,null,null,2663,725,700,null,150,400,null,null,null,null,null,null,null,null,null,null,1080,null,null,null,1036,null,488,765,null,null,null,null,null,500,5844,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterbyg med gylle på lerjord",1423,6245,448,null,null,null,null,380,null,null,null,270,185,null,null,null,null,null,140,null,null,null,null,1423,725,600,null,150,400,null,null,null,null,null,null,null,null,null,null,720,null,null,null,1013,null,477,738,663,259,null,null,null,500,6245,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd med gylle på lerjord",2730,5016,1560,null,null,null,null,165,135,null,null,425,75,null,null,null,null,null,null,null,null,370,null,2730,725,770,null,null,null,175,null,null,null,null,525,null,null,165,null,360,null,null,null,null,1796,null,null,null,null,null,null,null,500,5016,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt med gylle på lerjord",1138,7070,324,null,null,null,null,407,null,null,null,null,null,null,null,null,null,null,null,null,null,407,null,1138,null,1500,null,150,null,null,null,null,null,null,null,132,1000,null,680,null,null,null,null,null,3108,null,null,null,null,null,null,null,500,7070,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer med gylle på lerjord",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler med gylle på lerjord",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler med gylle på lerjord",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler med gylle på lerjord",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler med gylle på lerjord",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs med gylle på lerjord"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" med gylle\"&\" på sandjord uden vanding\"","v":"Vårbyg med gylle på sandjord uden vanding"},757,4974,392,null,null,null,null,null,null,null,null,110,165,50,null,null,null,null,40,null,null,null,null,{"$f":"SUM(P188:AJ188)","v":757},653,733,null,null,380,null,null,null,null,null,null,null,null,null,null,540,null,null,null,772,null,363,423,408,203,null,null,null,500,{"$f":"SUM(AL188:BN188)","v":4975},{"$f":"IF(AND(OR(AK188=N188-1,AK188=N188,AK188=N188+1),OR(BO188=O188-1,BO188=O188,BO188=O188+1)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug med gylle på sandjord uden vanding",1257,5437,420,null,null,null,null,127,null,null,null,410,135,10,null,null,null,null,155,null,null,null,null,1257,653,570,null,143,380,null,null,null,null,null,null,null,null,null,null,720,null,null,null,800,null,377,477,578,240,null,null,null,500,5438,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre med gylle på sandjord uden vanding",753,4647,488,null,null,null,null,null,null,null,null,120,100,30,null,null,null,null,15,null,null,null,null,753,653,594,null,null,380,null,null,null,null,null,null,null,null,null,null,360,null,null,null,758,null,357,414,425,206,null,null,null,500,4647,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede med gylle på sandjord uden vanding",1679,5707,450,null,null,null,null,231,null,null,null,438,410,90,null,null,null,null,60,null,null,null,null,1679,653,570,null,143,380,null,null,null,null,null,null,null,null,null,null,900,null,null,null,871,null,410,567,493,221,null,null,null,500,5708,"SAND"]
[null,null,null,null,null,null,null,null,null,null,"JB 1-3",null,"Vinterraps med gylle på sandjord uden vanding",2462,5214,425,null,null,null,null,308,null,null,null,750,215,375,null,null,null,null,40,125,224,null,null,2462,653,665,null,143,380,null,null,null,null,null,null,null,null,null,null,1080,null,null,null,850,null,400,544,null,null,null,null,null,500,5215,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterbyg med gylle på sandjord uden vanding",1357,5379,448,null,null,null,null,314,null,null,null,270,185,null,null,null,null,null,140,null,null,null,null,1357,653,570,null,143,380,null,null,null,null,null,null,null,null,null,null,720,null,null,null,843,null,397,522,442,210,null,null,null,500,5380,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd med gylle på sandjord uden vanding",2697,4815,1560,null,null,null,null,165,135,null,null,425,75,null,null,null,null,null,null,null,null,337,null,2697,653,752,null,null,null,166,null,null,null,null,499,null,null,165,null,360,null,null,null,null,1720,null,null,null,null,null,null,null,500,4815,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt med gylle på sandjord uden vanding",1079,6758,324,null,null,null,null,374,null,null,null,null,null,null,null,null,null,null,null,null,null,381,null,1079,null,1350,null,143,null,null,null,null,null,null,null,125,1000,null,680,null,null,null,null,null,2960,null,null,null,null,null,null,null,500,6758,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer med gylle på sandjord uden vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler med gylle på sandjord uden vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler med gylle på sandjord uden vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler med gylle på sandjord uden vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler med gylle på sandjord uden vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs med gylle på sandjord uden vanding"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" med gylle\"&\" på sandjord med vanding\"","v":"Vårbyg med gylle på sandjord med vanding"},757,7301,392,null,null,null,null,null,null,null,null,110,165,50,null,null,null,null,40,null,null,null,null,{"$f":"SUM(P202:AJ202)","v":757},653,812,null,null,380,null,null,null,null,null,null,null,null,null,null,540,null,null,null,864,null,407,540,527,229,1225,250,375,500,{"$f":"SUM(AL202:BN202)","v":7302},{"$f":"IF(AND(OR(AK202=N202-1,AK202=N202,AK202=N202+1),OR(BO202=O202-1,BO202=O202,BO202=O202+1)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug med gylle på sandjord med vanding",1334,8002,420,null,null,null,null,204,null,null,null,410,135,10,null,null,null,null,155,null,null,null,null,1334,653,570,null,143,380,null,null,null,null,null,null,null,null,null,null,720,null,null,null,893,null,420,594,731,274,1225,375,525,500,8003,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre med gylle på sandjord med vanding",753,6994,488,null,null,null,null,null,null,null,null,120,100,30,null,null,null,null,15,null,null,null,null,753,653,693,null,null,380,null,null,null,null,null,null,null,null,null,null,360,null,null,null,850,null,400,531,544,233,1225,250,375,500,6994,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede med gylle på sandjord med vanding",1827,8469,450,null,null,null,null,380,null,null,null,438,410,90,null,null,null,null,60,null,null,null,null,1828,653,570,null,143,380,null,null,null,null,null,null,null,null,null,null,900,null,null,null,1020,null,480,756,680,263,1225,375,525,500,8470,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterraps med gylle på sandjord med vanding",2584,7556,425,null,null,null,null,374,null,null,null,750,215,375,null,null,null,null,40,125,280,null,null,2584,653,665,null,143,380,null,null,null,null,null,null,null,null,null,null,1080,null,null,null,956,null,450,680,null,null,1225,375,450,500,7557,"SAND"]
[null,null,null,null,null,null,null,null,null,null,"JB 1-4 m. vanding",null,"Vinterbyg med gylle på sandjord med vanding",1406,7742,448,null,null,null,null,363,null,null,null,270,185,null,null,null,null,null,140,null,null,null,null,1406,653,570,null,143,380,null,null,null,null,null,null,null,null,null,null,720,null,null,null,900,null,423,594,510,225,1225,375,525,500,7743,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd med gylle på sandjord med vanding",2732,6823,1560,null,null,null,null,165,135,null,null,425,75,null,null,null,null,null,null,null,null,372,null,2732,653,851,null,null,null,166,null,null,null,null,499,null,null,165,null,360,null,null,null,null,1804,null,null,null,null,1225,250,350,500,6823,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt med gylle på sandjord med vanding",1252,9496,324,null,null,null,null,462,null,null,null,null,null,null,null,null,null,null,null,null,null,466,null,1252,null,1350,null,143,null,null,null,null,null,null,null,125,1000,null,680,null,null,null,null,null,3348,null,null,null,null,1225,375,750,500,{"$f":"SUM(AL209:BN209)","v":9496},{"$f":"IF(AND(OR(AK209=N209-1,AK209=N209,AK209=N209+1),OR(BO209=O209-1,BO209=O209,BO209=O209+1)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer med gylle på sandjord med vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler med gylle på sandjord med vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler med gylle på sandjord med vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler med gylle på sandjord med vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler med gylle på sandjord med vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs med gylle på sandjord med vanding"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" uden gylle\"&\" på lerjord\"","v":"Vårbyg uden gylle på lerjord"},2125,5101,392,null,null,null,null,792,216,360,null,110,165,50,null,null,null,null,40,null,null,null,null,{"$f":"SUM(P216:AJ216)","v":2125},725,null,null,150,400,null,null,null,null,null,null,null,null,null,null,540,null,null,null,914,null,430,603,595,244,null,null,null,500,{"$f":"SUM(AL216:BN216)","v":5101},{"$f":"IF(AND(OR(AK216=N216-1,AK216=N216,AK216=N216+1),OR(BO216=O216-1,BO216=O216,BO216=O216+1)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug uden gylle på lerjord",2695,6048,420,null,null,null,null,842,207,516,null,410,135,10,null,null,null,null,155,null,null,null,null,2695,725,null,null,300,400,null,null,null,null,null,null,null,null,null,null,720,null,null,null,992,null,467,711,918,315,null,null,null,500,6048,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre uden gylle på lerjord",1976,4732,488,null,null,null,null,600,234,390,null,120,100,30,null,null,null,null,15,null,null,null,null,1977,725,null,null,150,400,null,null,null,null,null,null,null,null,null,null,360,null,null,null,857,null,403,540,561,236,null,null,null,500,4732,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede uden gylle på lerjord",3342,6511,450,null,null,null,null,1045,261,588,null,438,410,90,null,null,null,null,60,null,null,null,null,3342,725,null,null,300,400,null,null,null,null,null,null,null,null,null,null,900,null,null,null,1140,null,537,900,816,293,null,null,null,500,6511,"SAND"]
[null,null,null,null,null,null,null,null,null,null,"JB 5-6 (Uden gødning)",null,"Vinterraps uden gylle på lerjord",4027,5294,425,null,null,null,null,1155,297,330,null,750,215,375,null,null,null,null,40,125,315,null,null,{"$f":"SUM(P220:AJ220)","v":4027},725,null,null,300,400,null,null,null,null,null,null,null,null,null,null,1080,null,null,null,1036,null,488,765,null,null,null,null,null,500,5294,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterbyg uden gylle på lerjord",2682,5645,448,null,null,null,null,1012,225,402,null,270,185,null,null,null,null,null,140,null,null,null,null,2682,725,null,null,150,400,null,null,null,null,null,null,null,null,null,null,720,null,null,null,1013,null,477,738,663,259,null,null,null,500,5645,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd uden gylle på lerjord",4508,4396,1560,null,null,null,null,864,351,864,null,425,75,null,null,null,null,null,null,null,null,370,null,4509,725,null,null,150,null,175,null,null,null,null,525,null,null,165,null,360,null,null,null,null,1796,null,null,null,null,null,null,null,500,4396,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt uden gylle på lerjord",4210,5870,324,null,null,null,null,1595,342,1542,null,null,null,null,null,null,null,null,null,null,null,407,null,4210,null,null,null,450,null,null,null,null,null,null,null,132,1000,null,680,null,null,null,null,null,3108,null,null,null,null,null,null,null,500,5870,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer uden gylle på lerjord",5306,5975,1800,null,null,null,null,699,297,900,null,1400,210,null,null,null,null,null,null,null,null,null,null,5306,725,null,null,150,350,null,null,null,null,null,null,575,null,null,null,1350,425,1900,null,null,null,null,null,null,null,null,null,null,500,5975,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler uden gylle på lerjord",14079,12075,null,null,null,1012,2300,1111,288,1302,null,850,2950,331,290,265,null,1000,null,null,null,null,2380,14079,725,null,225,150,null,null,2650,1425,null,null,null,null,null,null,null,2925,null,null,3475,null,null,null,null,null,null,null,null,null,500,12075,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler uden gylle på lerjord",27009,16256,null,null,8400,null,null,666,216,1032,null,950,2135,690,800,420,10140,null,null,null,null,null,1560,27009,725,null,225,150,null,null,2650,1425,null,374,null,null,null,null,null,2340,null,null,4262,null,null,1006,2600,null,null,null,null,null,500,16257,{"$f":"IF(AND(OR(AK226=N226-1,AK226=N226,AK226=N226+1),OR(BO226=O226-1,BO226=O226,BO226=O226+1)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler uden gylle på lerjord",26167,16263,null,null,null,2720,3840,908,225,864,590,850,1710,40,645,125,11830,null,null,null,null,null,1820,26167,725,null,225,150,null,null,2650,1425,350,null,null,null,null,null,null,1950,null,null,4602,null,null,1086,2600,null,null,null,null,null,500,16263,{"$f":"IF(AND(OR(AK227=N227-1,AK227=N227,AK227=N227+1),OR(BO227=O227-1,BO227=O227,BO227=O227+1)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler uden gylle på lerjord"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs uden gylle på lerjord",4147,5356,420,null,null,null,null,935,189,732,null,190,430,null,null,null,null,null,230,175,846,null,null,{"$f":"SUM(P229:AJ229)","v":4147},null,null,null,150,null,null,null,null,null,null,null,200,null,null,null,720,null,null,null,1517,null,418,639,901,311,null,null,null,500,{"$f":"SUM(AL229:BN229)","v":5356},{"$f":"IF(AND(OR(AK229=N229-1,AK229=N229,AK229=N229+1),OR(BO229=O229-1,BO229=O229,BO229=O229+1)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" uden gylle\"&\" på sandjord uden vanding\"","v":"Vårbyg uden gylle på sandjord uden vanding"},2046,4384,392,null,null,null,null,776,153,360,null,110,165,50,null,null,null,null,40,null,null,null,null,{"$f":"SUM(P230:AI230)","v":2046},653,null,null,143,380,null,null,null,null,null,null,null,null,null,null,540,null,null,null,772,null,363,423,408,203,null,null,null,500,4385,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug uden gylle på sandjord uden vanding",2468,5010,420,null,null,null,null,759,135,444,null,410,135,10,null,null,null,null,155,null,null,null,null,2468,653,null,null,285,380,null,null,null,null,null,null,null,null,null,null,720,null,null,null,800,null,377,477,578,240,null,null,null,500,5010,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre uden gylle på sandjord uden vanding",1985,4195,488,null,null,null,null,633,180,420,null,120,100,30,null,null,null,null,15,null,null,null,null,1986,653,null,null,143,380,null,null,null,null,null,null,null,null,null,null,360,null,null,null,758,null,357,414,425,206,null,null,null,500,4196,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede uden gylle på sandjord uden vanding",2947,5280,450,null,null,null,null,864,162,474,null,438,410,90,null,null,null,null,60,null,null,null,null,2948,653,null,null,285,380,null,null,null,null,null,null,null,null,null,null,900,null,null,null,871,null,410,567,493,221,null,null,null,500,5280,"SAND"]
[null,null,null,null,null,null,null,null,null,null,"JB 1-3 (Uden gødning)",null,"Vinterraps uden gylle på sandjord uden vanding",3739,4692,425,null,null,null,null,1045,198,342,null,750,215,375,null,null,null,null,40,125,224,null,null,3739,653,null,null,285,380,null,null,null,null,null,null,null,null,null,null,1080,null,null,null,850,null,400,544,null,null,null,null,null,500,4692,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterbyg uden gylle på sandjord uden vanding",2532,4809,448,null,null,null,null,946,153,390,null,270,185,null,null,null,null,null,140,null,null,null,null,2532,653,null,null,143,380,null,null,null,null,null,null,null,null,null,null,720,null,null,null,843,null,397,522,442,210,null,null,null,500,4810,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd uden gylle på sandjord uden vanding",4551,4205,1560,null,null,null,null,924,324,906,null,425,75,null,null,null,null,null,null,null,null,337,null,4551,653,null,null,143,null,166,null,null,null,null,499,null,null,165,null,360,null,null,null,null,1720,null,null,null,null,null,null,null,500,4206,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt uden gylle på sandjord uden vanding",4163,5693]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer uden gylle på sandjord uden vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler uden gylle på sandjord uden vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler uden gylle på sandjord uden vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler uden gylle på sandjord uden vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler uden gylle på sandjord uden vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs uden gylle på sandjord uden vanding",3738,4304,420,null,null,null,null,935,135,642,null,190,430,null,null,null,null,null,230,175,581,null,null,{"$f":"SUM(P243:AJ243)","v":3738},null,null,null,143,null,null,null,null,null,null,null,190,null,null,null,540,null,null,null,1246,null,346,438,646,255,null,null,null,500,{"$f":"SUM(AL243:BN243)","v":4304},{"$f":"IF(AND(OR(AK243=N243-1,AK243=N243,AK243=N243+1),OR(BO243=O243-1,BO243=O243,BO243=O243+1)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\" uden gylle\"&\" på sandjord med vanding\"","v":"Vårbyg uden gylle på sandjord med vanding"},2268,6632,392,null,null,null,null,875,198,438,null,110,165,50,null,null,null,null,40,null,null,null,null,2268,653,null,null,143,380,null,null,null,null,null,null,null,null,null,null,540,null,null,null,864,null,407,540,527,229,1225,250,375,500,{"$f":"SUM(AL244:BN244)","v":6633},{"$f":"IF(AND(OR(AK244=N244-1,AK244=N244,AK244=N244+1),OR(BO244=O244-1,BO244=O244,BO244=O244+1)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterrug uden gylle på sandjord med vanding",2743,7575,420,null,null,null,null,836,207,570,null,410,135,10,null,null,null,null,155,null,null,null,null,2743,653,null,null,285,380,null,null,null,null,null,null,null,null,null,null,720,null,null,null,893,null,420,594,731,274,1225,375,525,500,7575,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Havre uden gylle på sandjord med vanding",2208,6443,488,null,null,null,null,726,225,504,null,120,100,30,null,null,null,null,15,null,null,null,null,2208,653,null,null,143,380,null,null,null,null,null,null,null,null,null,null,360,null,null,null,850,null,400,531,544,233,1225,250,375,500,6444,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterhvede uden gylle på sandjord med vanding",3282,8042,450,null,null,null,null,1012,216,606,null,438,410,90,null,null,null,null,60,null,null,null,null,3282,653,null,null,285,380,null,null,null,null,null,null,null,null,null,null,900,null,null,null,1020,null,480,756,680,263,1225,375,525,500,8042,"SAND"]
[null,null,null,null,null,null,null,null,null,null,"JB 1-4 m. vanding (uden gødning)",null,"Vinterraps uden gylle på sandjord med vanding",3990,7034,425,null,null,null,null,1111,261,408,null,750,215,375,null,null,null,null,40,125,280,null,null,3990,653,null,null,285,380,null,null,null,null,null,null,null,null,null,null,1080,null,null,null,956,null,450,680,null,null,1225,375,450,500,7034,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Vinterbyg uden gylle på sandjord med vanding",2657,7172,448,null,null,null,null,996,180,438,null,270,185,null,null,null,null,null,140,null,null,null,null,2657,653,null,null,143,380,null,null,null,null,null,null,null,null,null,null,720,null,null,null,900,null,423,594,510,225,1225,375,525,500,7173,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Majs til helsæd uden gylle på sandjord med vanding",4785,6114,1560,null,null,null,null,1012,351,990,null,425,75,null,null,null,null,null,null,null,null,372,null,4785,653,null,null,143,null,166,null,null,null,null,499,null,null,165,null,360,null,null,null,null,1804,null,null,null,null,1225,250,350,500,6115,"SAND"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Slætgræs 4 slæt uden gylle på sandjord med vanding",4732,8431,324,null,null,null,null,1650,396,1896,null,null,null,null,null,null,null,null,null,null,null,466,null,4732,null,null,null,428,null,null,null,null,null,null,null,125,1000,null,680,null,null,null,null,null,3348,null,null,null,null,1225,375,750,500,{"$f":"SUM(AL251:BN251)","v":8431},{"$f":"IF(AND(OR(AK251=N251-1,AK251=N251,AK251=N251+1),OR(BO251=O251-1,BO251=O251,BO251=O251+1)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fabriksroer uden gylle på sandjord med vanding",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Stivelseskartofler uden gylle på sandjord med vanding",14337,14276,null,null,null,1012,2300,1249,288,1422,null,850,2950,331,290,265,null,1000,null,null,null,null,2380,{"$f":"SUM(P253:AJ253)","v":14337},653,null,203,143,null,null,2783,1496,null,null,null,null,null,null,null,2925,null,null,3475,null,null,null,null,null,null,1225,375,500,500,{"$f":"SUM(AL253:BN253)","v":14278},{"$f":"IF(AND(OR(AK253=N253-1,AK253=N253,AK253=N253+1),OR(BO253=O253-1,BO253=O253,BO253=O253+2)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Læggekartofler uden gylle på sandjord med vanding",27206,18457,null,null,8400,null,null,803,216,1092,null,950,2135,690,800,420,10140,null,null,null,null,null,1560,{"$f":"SUM(P254:AJ254)","v":27206},653,null,203,143,null,null,2783,1496,null,374,null,null,null,null,null,2340,null,null,4262,null,null,1006,2600,null,null,1225,375,500,500,{"$f":"SUM(AL254:BN254)","v":18460},{"$f":"IF(AND(OR(AK254=N254-1,AK254=N254,AK254=N254+1),OR(BO254=O254-1,BO254=O254,BO254=O254+3)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Spisekartofler uden gylle på sandjord med vanding",26306,18429,null,null,null,2720,3840,1045,225,996,460,850,1710,40,645,125,11830,null,null,null,null,null,1820,{"$f":"SUM(P255:AJ255)","v":26306},653,null,203,143,null,null,2783,1496,315,null,null,null,null,null,null,1950,null,null,4602,null,null,1086,2600,null,null,1225,375,500,500,{"$f":"SUM(AL255:BN255)","v":18431},{"$f":"IF(AND(OR(AK255=N255-1,AK255=N255,AK255=N255+1),OR(BO255=O255-3,BO255=O255,BO255=O255+2)),\"SAND\",FALSE)","v":"SAND"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Proceskartofler uden gylle på sandjord med vanding"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs uden gylle på sandjord med vanding",4213,7157,420,null,null,null,null,935,189,852,null,190,430,null,null,null,null,null,230,175,792,null,null,{"$f":"SUM(P257:AJ257)","v":4213},null,null,null,143,null,null,null,null,null,null,null,190,null,null,null,720,null,null,null,1463,null,404,600,901,311,1225,250,450,500,{"$f":"SUM(AL257:BN257)","v":7157},{"$f":"IF(AND(OR(AK257=N257-1,AK257=N257,AK257=N257+1),OR(BO257=O257-3,BO257=O257,BO257=O257+2)),\"SAND\",FALSE)","v":"SAND"}]

{"sheet":"Finansiering","index":7,"n_rows":162,"n_cols":14,"rows_kept":162,"cut":false,"hidden":false,"merged":[[1,2,1,5],[6,13,7,14],[21,2,21,6]]}
[]
[null,"Investering i:","Kombisæt",null,null,null,null,null,"Oplysninger der kan lægges til allerede oplyste omkostninger for den/de afgrøder"]
[null,null,null,null," ",null,null,null,"der benytter ny tilkøbte maskine."]
[]
[]
[null,"Oplysninger om finansiering",null,null,null,null,null,null,"Oplysninger om afskrivninger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Gå tilbage til fane med beregning"]
[null,"Lånedata",null,null,{"$f":"IF(AND(C12>0,C13>0,C15>0,C16>0),\"Låneoplysninger:\",0)","v":"Låneoplysninger:"},null,null,null,"Afskivningsdata"]
[null,"Lånetype: ",{"$f":"IF(OR(C11=\"A\",C11=\"S\"),\" \",\"(skal tastes)\")","v":" "},null,{"$f":"IF(AND(C12>0,C13>0,C15>0,C16>0),\"Antal terminer\",\" \")","v":"Antal terminer"},null,{"$f":"IF(AND(C12>0,C13>0,C15>0,C16>0),C15*C16,0)","v":10},null,"Investering",600000]
[null,"A=annuitetslån",null,null,{"$f":"IF(AND(C12>0,C15>0,C16>0,C13>0),\"Rente% pr. term.\",\" \")","v":"Rente% pr. term."},null,{"$f":"IF(OR(C13=0,C13=\" \",C16=0,C16=\" \"),0,C13/C16)","v":3},null,"Brugstid, år",10]
[null,"S=serielån","s",null,{"$f":"IF(AND(C12>0,C11=\"S\",C13>0,C15>0,C16>0),\"Afdrag pr. termin\",IF(AND(C12>0,C11=\"A\",C13>F11,C15>0,C16>0),\"Ydelse pr. termin\",\" \"))","v":"Afdrag pr. termin"},null,{"$f":"IF(AND(C12>0,C11=\"A\",C13>0,C15>0,C16>0),PMT(G10/100,G9,C12)*-1,IF(AND(C12>0,C11=\"S\",C13>0,C15>0,C16>0),C12/G9,\" \"))","v":60000},null,"Værditab %",18,{"$f":"J11/100","v":0.18}]
[null,"Hovedstol",600000,null,{"$f":"IF(AND(C14>0,C11=\"A\",C12>0,C13>0,C15>0,C16>0),\"Incl. bidrag\",IF(AND(C14>0,C11=\"S\",C12>0,C13>0,C15>0,C16>0),\"Bidrag pr. term.\",\" \"))","v":" "},null,{"$f":"IF(AND(C14>0,C13>0,C15>0,C16>0,C11=\"A\"),G11+E24,IF(AND(C14>0,C13>0,C15>0,C16>0,C11=\"S\"),(C12*C14/100)/C16,\" \"))","v":" "},null,"Rente, %",0.03]
[null,"Rente% p.a.",3,null,{"$f":"IF(AND(C11=\"a\",C12>0,C13>0,C15>0,C16>0),\"Årlig ydelse\",IF(AND(C11=\"s\",C12>0,C13>0,C15>0,C16>0),\"Årligt afdrag\",\" \"))","v":"Årligt afdrag"},null,{"$f":"IF(AND(C12>0,C13>0,C15>0,C16>0,C11=\"A\"),G11*C16,IF(AND(C12>0,C13>0,C15>0,C16>0,C11=\"S\"),G11*C16,0))","v":60000},null,"Anvendelse Time p.a",1000]
[null,"Bidrag %",0,null,{"$f":"IF(AND(C12>0,C14>0,C11=\"S\",C13>0,C15>0,C16>0),\"Årligt bidrag\",IF(AND(C12>0,C14>0,C11=\"A\",C13>0,C15>0,C16>0),\"Incl. bidrag\",\" \"))","v":" "},null,{"$f":"IF(AND(C14>0,C11=\"A\",C12>0,C13>0,C15>0,C16>0),G12*C16,IF(AND(C14>0,C11=\"S\"),G12*C16,0))","v":0},null,"Antal ha pr. time",2]
[null,"Løbetid, år",10,null,{"$f":"IF(AND(C12>0,C13>0,C15>0,C16>0,C11=\"S\"),\"Rente hele perioden\",IF(AND(C11=\"A\",C12>0,C13>0,C15>0,C16>0),\"Rente hele perioden\",\" \"))","v":"Rente hele perioden"},null,{"$f":"IF(AND(C11=\"A\",C12>0,C13>0,C15>0,C16>0),C162,IF(AND(C11=\"S\",C12>0,C13>0,C15>0,C16>0),C162,0))","v":99000},null,"Antal ha pr. år ",{"$f":"J13/J14","v":500}]
[null,"Terminer p.a.",1,null,{"$f":"IF(AND(C11=\"S\",C12>0,C14>0,C13>0,C15>0,C16>0),\"Bidrag hele perioden\",IF(AND(C11=\"a\",C12>0,C14>0,C13>0,C15>0,C16>0),\"Bigrag hele perioden\",\" \"))","v":" "},null,{"$f":"IF(AND(C11=\"A\",C12>0,C14>0),E162,IF(AND(C11=\"S\",C12>0,C14>0),E162,0))","v":0},null,"Vedligehold, kr. p.a",100000]
[null,"Antal term. i år 1",1,null,{"$f":"IF(G15+G16>0,\"Fradr. hele perioden\",\" \")","v":"Fradr. hele perioden"},null,{"$f":"IF(SUM(G15:G16)=0,0,SUM(G15:G16))","v":99000},null,"Brændstof, kr. p.a",0]
[null,{"$f":"IF(OR(C11=\"a\",C11=\"S\"),\" \",\"Lånetype skal være ''A'' eller ''S''.\")","v":" "},null,null,null,null,null,null,"Lønomkostning, kr/time",200]
[null,{"$f":"IF(OR(C16=1,C16=2,C16=4,C16=12),\" \",\"Terminer p.a. skal være 1, 2, 4 eller 12.\")","v":" "}]
[null,{"$f":"IF(C17>C16,\"For mange terminer i år 1 i forhold til antal terminer pr. år\",\" \")","v":" "},null,null,null,null,null,null,"Omkosting pr. time p.a",{"$f":"(J23+N25+J16+J17+(J13*J18))/J13","v":363.14450711990514}]
[null,{"$f":"IF($C$11=\"S\",\"Ydelsesoversigt serielån\",IF($C$11=\"A\",\"Ydelsesoversigt annuitetslån\",\"Låneberegning\"))","v":"Ydelsesoversigt serielån"},null,null,null,null,null,null,"Omkostning kr. pr. ha",{"$f":"J20/J14","v":181.57225355995257},"kan overføres til \"Beregning\" og lægges oven i nuværende omkostning"]
[null,null,{"$f":"IF(C16=1,\"Årlig\",IF(C16=2,\"Halvårlig\",IF(C16=4,\"Kvartårlig\",IF(C16=12,\"Månedlig\",\" \"))))","v":"Årlig"}]
[null,{"$f":"IF(AND(C12>0,C13>0,C15>0,C16>0),\"Terminsnr.\",\" \")","v":"Terminsnr."},{"$f":"IF(AND(C12>0,C13>0,C15>0,C16>0),\"Rente\",\"\")","v":"Rente"},{"$f":"IF(AND(C13>0,C15>0,C16>0,C12>0),\"Afdrag\",\" \")","v":"Afdrag"},{"$f":"IF(AND(C14>0,C12>0,C13>0,C15>0,C16>0),\"Bidrag\",\" \")","v":" "},{"$f":"IF(AND(C12>0,C13>0,C15>0,C16>0),\"Ydelse\",\" \")","v":"Ydelse"},{"$f":"IF(AND(C12>0,C13>0,C15>0,C16>0),\"Restgæld\",\" \")","v":"Restgæld"},null,"Afskrivning pr. år",{"$f":"(J9-(J9*(1-K11)^J10))/J10","v":51753.118119842358},"kr."]
[null,{"$f":"IF(AND(C12>0,C13>0,C15>0,C16>0),1,0)","v":1},{"$f":"C12*$C$13/100","v":18000},{"$f":"IF(AND($C$12>0,$C$11=\"A\",$C$13>0,$C$15>0,$C$16>0),$G$11-C24,IF(AND($C$12>0,$C$11=\"S\",$C$13>0,$C$15>0,$C$16>0),$C$12/$G$9,0))","v":60000},{"$f":"C12*B162/100","v":0},{"$f":"IF(AND(C12>0,C11=\"A\",$C$13>0,$C$15>0,$C$16>0),G11+E24,IF(AND(C12>0,C11=\"S\",$C$13>0,$C$15>0,$C$16>0),C24+D24+E24,\" \"))","v":78000},{"$f":"IF(AND(C12>0,C13>0,C15>0,C16>0),C12-D24,IF((C12-D24)<=0,0,0))","v":540000},null,"Beregnet Scrapværdi",{"$f":"IF(N24=0,J9-(J9-J9*(1-K11)^J10),N24)","v":82468.818801576388},"kr.","Egen vurdering",null,0]
[null,{"$f":"IF(G24<=0,\" \",B24+1)","v":2},{"$f":"G24*$C$13/100","v":16200},{"$f":"IF(AND(G24>0,$C$11=\"A\"),$G$11-C25,IF(AND(G24>0,$C$11=\"S\"),$G$11,0))","v":60000},{"$f":"IF(G24<=0,0,$C$12*($C$14/$C$16)/100)","v":0},{"$f":"IF(AND(G24>0,$C$11=\"A\"),F24,IF(AND(G24>0,$C$11=\"S\"),C25+D25+E25,\" \"))","v":76200},{"$f":"IF(G24-D25<=1,0,G24-D25)","v":480000},null,"Årlig renteomkostning når der tages højde for en scrapværdi",null,null,null,null,{"$f":"(J9-J24)*(J12/(1-(1+J12)^-J10))+(J24*J12)-J23","v":11391.389000062794}]
[null,{"$f":"IF(G25<=0,\"\",B25+1)","v":3},{"$f":"G25*$C$13/100","v":14400},60000,0,74400,420000]
[null,4,12600,60000,0,72600,360000]
[null,5,10800,60000,0,70800,300000]
[null,6,9000,60000,0,69000,240000]
[null,7,7200,60000,0,67200,180000]
[null,8,5400,60000,0,65400,120000]
[null,9,3600,60000,0,63600,60000]
[null,10,1800,60000,0,61800,0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",{"$f":"IF(ROUND((G34-D35),)<=0,0,G34-D35)","v":0}]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",{"$f":"G43*$G$10/100","v":0},0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,{"$f":"IF(AND(G88>0,$C$11=\"A\"),$G$11-C89,IF(AND(G88>0,$C$11=\"S\"),$G$11,0))","v":0},{"$f":"IF(G88<=0,0,$C$12*($C$14/$C$16)/100)","v":0},{"$f":"IF(AND(G88>0,$C$11=\"A\"),F88,IF(AND(G88>0,$C$11=\"S\"),C89+D89+E89,\" \"))","v":" "},0]
[null,{"$f":"IF(G89<=0,\"\",B89+1)","v":""},0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",{"$f":"IF(ROUND((G98-D99),)<=0,0,G98-D99)","v":0}]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",{"$f":"G107*$G$10/100","v":0},0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[null,"",0,0,0," ",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(AND(C14>0,C16>0),ROUND(C14/C16,4),0)","v":0},{"$f":"SUM(C24:C143)","v":99000},null,{"$f":"SUM(E24:E143)","v":0}]

{"sheet":"Fraktilgrupper","index":8,"n_rows":87,"n_cols":17,"rows_kept":87,"cut":false,"hidden":true,"merged":[]}
["Landsdel","type","FTO_jb","FTO_jbx","x.Antal","x.MQ00_20","x.MQ00_20x","x.MQ20_40","x.MQ20_40x","x.MQ40_60","x.MQ40_60x","x.MQ60_80","x.MQ60_80x","x.MQ80_100","x.MQ80_100x","Dummy 1","Dummy2"]
["Lolland-Falster","Husdyrproduktion","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},2,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Lolland-Falster","Husdyrproduktion","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},23,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Lolland-Falster","Husdyrproduktion","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},12,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Lolland-Falster","Planteavl","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},1,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Lolland-Falster","Planteavl","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},6,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Lolland-Falster","Planteavl","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},39,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Lolland-Falster","Planteavl","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},36,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Nordjylland","Husdyrproduktion","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},74,"2114",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2114},"3367",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3367},"3877",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3877},"4515",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4515},"5764",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5764}]
["Nordjylland","Husdyrproduktion","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},391,"2038",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2038},"3322",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3322},"3902",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3902},"4524",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4524},"5890",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5890}]
["Nordjylland","Husdyrproduktion","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},54,"2063",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2063},"3923",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3923},"4436",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4436},"5181",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":5181},"6498",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":6498}]
["Nordjylland","Husdyrproduktion","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},10,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Nordjylland","Planteavl","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},22,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Nordjylland","Planteavl","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},109,"1249",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1249},"2761",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":2761},"3551",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3551},"4108",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4108},"5228",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5228}]
["Nordjylland","Planteavl","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},20,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Sjælland Bornholm","Husdyrproduktion","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},2,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Sjælland Bornholm","Husdyrproduktion","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},15,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Sjælland Bornholm","Husdyrproduktion","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},112,"2456",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2456},"3500",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3500},"4016",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4016},"4631",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4631},"5621",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5621}]
["Sjælland Bornholm","Husdyrproduktion","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},18,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Sjælland Bornholm","Planteavl","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},20,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Sjælland Bornholm","Planteavl","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},168,"1951",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1951},"3094",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3094},"3801",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3801},"4327",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4327},"5470",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5470}]
["Sjælland Bornholm","Planteavl","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},44,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Vestjylland","Husdyrproduktion","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},570,"1885",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1885},"3141",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3141},"3685",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3685},"4267",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4267},"5573",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5573}]
["Vestjylland","Husdyrproduktion","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},141,"2167",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2167},"3252",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3252},"3827",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3827},"4369",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4369},"5647",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5647}]
["Vestjylland","Husdyrproduktion","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},62,"2744",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2744},"3932",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3932},"4461",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4461},"4851",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4851},"5802",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5802}]
["Vestjylland","Husdyrproduktion","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},31,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Vestjylland","Planteavl","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},155,"1857",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1857},"3037",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3037},"3544",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3544},"4335",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4335},"5751",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5751}]
["Vestjylland","Planteavl","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},39,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Vestjylland","Planteavl","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},9,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Vestjylland","Planteavl","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},7,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Østjylland-Fyn","Husdyrproduktion","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},241,"2464",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2464},"3272",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3272},"3685",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3685},"4194",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4194},"5546",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5546}]
["Østjylland-Fyn","Husdyrproduktion","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},152,"2427",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2427},"3520",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3520},"4010",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4010},"4470",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4470},"5743",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5743}]
["Østjylland-Fyn","Husdyrproduktion","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},306,"2808",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2808},"3833",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3833},"4365",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4365},"4894",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4894},"6115",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":6115}]
["Østjylland-Fyn","Husdyrproduktion","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},32,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Østjylland-Fyn","Planteavl","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},73,"965",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":965},"2353",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":2353},"3237",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3237},"3883",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":3883},"5021",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5021}]
["Østjylland-Fyn","Planteavl","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},57,"1887",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1887},"3192",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3192},"3738",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3738},"4262",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4262},"6123",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":6123}]
["Østjylland-Fyn","Planteavl","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},210,"2039",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2039},"3395",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3395},"3967",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3967},"4482",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4482},"5835",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5835}]
["Østjylland-Fyn","Planteavl","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},15,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Lolland-Falster","Husdyrproduktion","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},37,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Lolland-Falster","Planteavl","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},82,"3194",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":3194},"5108",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":5108},"5901",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":5901},"6491",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":6491},"7655",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":7655}]
["Nordjylland","Husdyrproduktion","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},529,"2018",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2018},"3369",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3369},"3958",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3958},"4604",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4604},"5963",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5963}]
["Nordjylland","Planteavl","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},151,"1255",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1255},"2930",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":2930},"3706",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3706},"4246",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4246},"5121",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5121}]
["Sjælland Bornholm","Husdyrproduktion","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},147,"2432",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2432},"3502",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3502},"4010",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4010},"4555",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4555},"5519",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5519}]
["Sjælland Bornholm","Planteavl","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},232,"1798",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1798},"3030",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3030},"3736",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3736},"4270",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4270},"5430",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5430}]
["Vestjylland","Husdyrproduktion","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},804,"1983",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1983},"3205",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3205},"3756",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3756},"4333",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4333},"5596",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5596}]
["Vestjylland","Planteavl","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},210,"1905",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1905},"3049",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3049},"3546",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3546},"4242",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4242},"5602",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5602}]
["Østjylland-Fyn","Husdyrproduktion","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},731,"2556",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2556},"3513",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3513},"4051",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4051},"4599",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4599},"5893",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5893}]
["Østjylland-Fyn","Planteavl","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},355,"1701",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1701},"3146",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3146},"3804",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3804},"4362",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4362},"5756",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5756}]
["Lolland-Falster","Alle","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},1,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Lolland-Falster","Alle","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},8,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Lolland-Falster","Alle","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},62,"3123",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":3123},"5192",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":5192},"5738",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":5738},"6396",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":6396},"7322",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":7322}]
["Lolland-Falster","Alle","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},48,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Nordjylland","Alle","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},96,"1978",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1978},"3383",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3383},"3841",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3841},"4442",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4442},"5530",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5530}]
["Nordjylland","Alle","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},500,"1831",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1831},"3193",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3193},"3828",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3828},"4435",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4435},"5776",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5776}]
["Nordjylland","Alle","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},74,"1797",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1797},"3872",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3872},"4394",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4394},"4933",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4933},"6209",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":6209}]
["Nordjylland","Alle","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},10,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Sjælland Bornholm","Alle","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},2,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Sjælland Bornholm","Alle","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},35,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Sjælland Bornholm","Alle","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},280,"2074",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2074},"3302",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3302},"3890",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3890},"4446",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4446},"5563",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5563}]
["Sjælland Bornholm","Alle","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},62,"2286",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2286},"3424",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3424},"3970",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3970},"4372",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4372},"5448",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5448}]
["Vestjylland","Alle","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},725,"1878",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1878},"3116",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3116},"3657",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3657},"4281",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4281},"5612",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5612}]
["Vestjylland","Alle","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},180,"2096",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2096},"3217",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3217},"3785",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3785},"4280",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4280},"5574",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5574}]
["Vestjylland","Alle","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},71,"2649",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2649},"3778",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3778},"4377",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4377},"4825",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4825},"5706",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5706}]
["Vestjylland","Alle","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},38,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Østjylland-Fyn","Alle","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},314,"1966",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1966},"3138",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3138},"3618",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3618},"4133",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4133},"5443",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5443}]
["Østjylland-Fyn","Alle","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},209,"2230",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2230},"3436",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3436},"3937",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3937},"4435",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4435},"5877",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5877}]
["Østjylland-Fyn","Alle","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},516,"2460",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2460},"3654",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3654},"4200",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4200},"4740",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4740},"6027",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":6027}]
["Østjylland-Fyn","Alle","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},47,"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":""},"NaN",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":""}]
["Lolland-Falster","Alle","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},119,"3204",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":3204},"5257",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":5257},"5965",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":5965},"6570",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":6570},"7754",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":7754}]
["Nordjylland","Alle","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},680,"1818",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1818},"3277",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3277},"3894",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3894},"4516",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4516},"5807",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5807}]
["Sjælland Bornholm","Alle","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},379,"1973",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1973},"3250",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3250},"3849",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3849},"4380",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4380},"5492",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5492}]
["Vestjylland","Alle","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},1014,"1965",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1965},"3167",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3167},"3718",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3718},"4317",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4317},"5597",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5597}]
["Østjylland-Fyn","Alle","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},1086,"2239",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2239},"3419",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3419},"3970",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3970},"4530",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4530},"5852",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5852}]
["Alle","Husdyrproduktion","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},887,"2050",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2050},"3197",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3197},"3699",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3699},"4264",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4264},"5587",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5587}]
["Alle","Husdyrproduktion","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},701,"2125",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2125},"3347",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3347},"3912",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3912},"4475",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4475},"5822",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5822}]
["Alle","Husdyrproduktion","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},557,"2627",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2627},"3782",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3782},"4347",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4347},"4928",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4928},"6201",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":6201}]
["Alle","Husdyrproduktion","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},103,"2447",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2447},"3506",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3506},"4061",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4061},"4663",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4663},"6241",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":6241}]
["Alle","Planteavl","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},251,"1505",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1505},"2887",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":2887},"3524",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3524},"4200",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4200},"5479",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5479}]
["Alle","Planteavl","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},231,"1439",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1439},"2880",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":2880},"3629",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3629},"4113",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4113},"5466",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5466}]
["Alle","Planteavl","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},446,"2003",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2003},"3352",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3352},"4001",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4001},"4581",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4581},"5981",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5981}]
["Alle","Planteavl","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},102,"2269",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2269},"3504",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3504},"4305",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4305},"5459",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":5459},"7336",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":7336}]
["Alle","Husdyrproduktion","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},2248,"2199",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2199},"3377",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3377},"3935",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3935},"4535",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4535},"5889",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5889}]
["Alle","Planteavl","Alle",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"Alle"},1030,"1732",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1732},"3126",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3126},"3812",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3812},"4452",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4452},"5978",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5978}]
["Alle","Alle","1",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB1&3"},1138,"1906",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1906},"3138",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3138},"3664",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3664},"4253",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4253},"5568",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5568}]
["Alle","Alle","2",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB2&4"},932,"1920",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":1920},"3240",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3240},"3840",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":3840},"4392",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4392},"5750",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":5750}]
["Alle","Alle","3",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB5&6"},1003,"2301",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2301},"3600",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3600},"4196",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4196},"4788",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":4788},"6123",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":6123}]
["Alle","Alle","4",{"$f":"_xlfn.IFS(Tabel1[[#This Row],[FTO_jb]]=\"1\",\"JB1&3\",Tabel1[[#This Row],[FTO_jb]]=\"2\",\"JB2&4\",Tabel1[[#This Row],[FTO_jb]]=\"3\",\"JB5&6\",Tabel1[[#This Row],[FTO_jb]]=\"4\",\"JB7&8\",Tabel1[[#This Row],[FTO_jb]]=\"Alle\",Tabel1[[#This Row],[FTO_jb]])","v":"JB7&8"},205,"2338",{"$f":"IF(Tabel1[[#This Row],[x.MQ00_20]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ00_20]]))","v":2338},"3484",{"$f":"IF(Tabel1[[#This Row],[x.MQ20_40]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ20_40]]))","v":3484},"4190",{"$f":"IF(Tabel1[[#This Row],[x.MQ40_60]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ40_60]]))","v":4190},"5016",{"$f":"IF(Tabel1[[#This Row],[x.MQ60_80]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ60_80]]))","v":5016},"6918",{"$f":"IF(Tabel1[[#This Row],[x.MQ80_100]]=\"NaN\",\"\",VALUE(Tabel1[[#This Row],[x.MQ80_100]]))","v":6918}]