{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Forside","Brugervejledning","Brugerinput","Resultater","Faktaark","Detaljerede resultater","Alternative løsninger","Regn og skadesomkostninger","Følsomhedsanalyse","Tiltagsomkostninger","Skadesomkostninger","Tiltagskatalog","Forudsætninger","Enhedspriser","Log","Lister"],"not_rendered":{"charts":16,"images":2,"macros":1,"external_links":0,"defined_names":41,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Forside","index":0,"n_rows":93,"n_cols":4,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Indtast selv op til fem mængder til værdisættelse samt enhedspriser"]

{"sheet":"Brugervejledning","index":1,"n_rows":147,"n_cols":6,"rows_kept":147,"cut":false,"hidden":false,"merged":[[145,5,145,12],[143,5,143,12],[142,3,142,4],[140,5,140,12],[146,5,146,12],[144,5,144,12],[138,5,138,12],[139,5,139,12],[141,5,141,12],[142,5,142,12],[4,3,4,12],[21,3,21,12],[7,3,7,12],[6,3,6,12],[5,3,5,12],[13,3,13,12],[14,3,14,12],[15,3,15,12]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Brugervejledning"}]
[]
[]
[null,null,null,"Introduktion af regnearket"]
[null,null,null,"Dette regneark indeholder en model til beregning af de samfundsøkonomiske konsekvenser af klimatiltag. Modellen er udarbejdet med henblik på at hjælpe kommunerne med at prioritere indsatsen i klimatilpasningsarbejdet, når det gælder skader fra skybrud ud fra det samfundsøkonomiske kriterie, herunder kvalificere en vurdering af de enkelte tiltags samfundsøkonomiske rentabilitet samt sidegevinster. På baggrund af brugerinput for skadesomkostninger i dag, tiltagsomkostninger samt skadesomkostninger i fremtiden er det muligt  at beregne den samfundsøkonomiske konsekvens. Der er udarbejdet et tiltagskatalog, som indeholder økonomiske data for udvalgte tiltag. Derudover er der lavet et modul for oversvømmelsesberegning samt et modul for økonomiberegninger. Disse moduler spiller sammen i det endelige resultat.    \n\n\n\n\n\n\n"]
[null,null,null,"Selve opbygningen af modellen er illusteret i figuren nedenfor. Tryk på + i ventre side for at folde rækkerne ud. På udvalgte ark er der lavet bokse, som du kan trykke på for at navigere mellem arkene samt en brugervejledning i toppen. For at hjælpe dig er modellen opbygget efter nøje udvalgte standarder for ark og tal. Disse standarder kan ses i bunden af dette ark sammen med en beskrivelse af de enkelte ark."]
[null,null,null,"Regnearket består af en række ark til information, brugerindtastninger, nøgletal, baggrundsberegninger, resultater og følsomhedsberegninger. "]
[null,null,null,"Oplysninger om projektet indtastes på arket \"brugerinput\". Her skal du igennem tre trin af indtastninger; skadesomkostninger før tiltag, tiltagsomkostninger og skadesomkostninger efter tiltag. Når disse data er indtastet, vil modellen kunne beregne de samfundsøkonomiske konsekvenser ved et eller flere tiltag, afhængig af dit valg."]
[]
[]
[null,null,"Om værktøjet"]
[]
[null,null,null,"Om værktøjet"]
[null,null,null,"PLASK (Projekt om Lokale Analyser af Samfundsøkonomi i Klimatilpasning) er et beregningsværktøj, udarbejdet for Naturstyrelsen af COWI A/S.\n\nFormålet med værktøjet er at hjælpe kommuner og spildevandsselskaber med at beregne de samfundsøkonomiske effekter af forskellige klimatilpasningsløsninger, herunder medregne sideeffekter af klimatilpasningstiltag.  \n"]
[null,null,null,"Værktøjet er baseret på A1B-scenariet, som er anvendt i kommunernes klimatilpasningsplaner, og indeholder en række standardpriser og antagelser. Brugerne af værktøjet kan selv indtaste andre priser og antagelser, hvis de lokalt har adgang til bedre data.\n\nModellen er i overensstemmelse med Finansministeriets retningslinjer for samfundsøkonomiske beregninger og bygger på nyeste, tilgængelige viden og erfaringer. \n\n"]
[null,null,null,"Modellen bag værktøjet er udviklet af Miljø- og Fødevareministeriet med inddragelse af Forsyningssekretariatet. Værktøjets brugergrænseflade er udviklet med bistand fra en referencegruppe med repræsentanter for kommuner og forsyningsselskaber, KL og DANVA. \n\nVærktøjet er udelukkende af vejledende karakter. Naturstyrelsen kan ikke gøres ansvarlig for informationerne fra værktøjet, herunder ikke for mangelfulde eller ukorrekte informationer og resultater. Ligeledes kan Naturstyrelsen ikke gøres ansvarlig for brug eller tolkninger af værktøjet og resultaterne af dets beregninger. \n\nKommentarer modtages gerne på klimatilpasning@nst.dk "]
[]
[]
[null,null,"Oversigt over modellen"]
[]
[null,null,null,"Brugervejledning"]
[null,null,null,"Denne figur er udarbejdet til den bruger, som gerne vil vide, hvordan modellen er opbygget. Det er en illustration af, hvordan de enkelte ark spiller sammen i modellen. Farverne på arkene er beskrevet nedenfor under \"standarder for ark\". De enkelte ark er beskrevet nederst. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Standarder for tal"]
[]
[null,null,null,"Konventioner for tal"]
[null,null,null,"Blå skrift på lyseblå baggrund angiver inputdata, som du kan ændre "]
[null,null,null,"Sort skrift på hvid baggrund angiver formler mv. som du ikke må ændre"]
[null,null,null,"Grøn skrift på hvid bagrund angiver værdier, som er linkede fra andre ark"]
[null,null,null,"Rød skrift indikerer foreløbige eller usikre tal"]
[]
[]
[null,null,"Standarder for ark"]
[]
[null,null,null,"Konventioner for ark"]
[null,null,null,"Lyseblå ark indikerer, at du skal indtaste data eller tage stilling til allerede indtastede data."]
[null,null,null,"Blå ark indikerer ark, hvor der er indtastet data, som du ikke skal ændre på "]
[null,null,null,"Hvide ark er ark med information om regnearket eller betjeningen heraf"]
[null,null,null,"Orange ark er de primære resultatark"]
[null,null,null,"Sorte ark er de øvrige resultatark"]
[null,null,null,"Ark med neutral farve er beregningsark "]
[null,null,null,"Grønne ark er valgfri moduler med ekstra funktioner"]
[]
[]
[null,null,"Arkenes indhold"]
[]
[]
[null,null,null,"Arkets navn",null,"Arkets formål"]
[]
[null,null,null,"Forside",null,"Velkommen"]
[]
[null,null,null,"Brugervejledning",null,"Denne brugervejledning giver en introduktion til modellen og de standarder der benyttes for tal"]
[null,null,null,null,null,"og ark. "]
[]
[null,null,null,{"$f":"Brugerinput!B1","v":"Brugerinput"},null,"I denne fane skal du angive alle data for projektet; generelle informationer, skades-"]
[null,null,null,null,null,"omkostninger, hvis der ikke investeres i klimasikringstiltag, investeringen i klimatiltag, som "]
[null,null,null,null,null,"skal beregnes, og reduktionen i skadesomkostninger grundet investering i tiltag."]
[]
[null,null,null,{"$f":"Resultater!B1","v":"Resultater"},null,"Arket indeholder en overordnet præsentation af modellens resultater."]
[]
[null,null,null,{"$f":"Faktaark!B1","v":"Faktaark"},null,"En printvenlig udgave af resultaterne, der kan gemmes direkte som PDF ved et enkelt tryk."]
[]
[null,null,null,{"$f":"'Detaljerede resultater'!B1","v":"Detaljerede resultater"},null,"Her vises de detaljerede resultater over hele tidshorisonten."]
[]
[null,null,null,{"$f":"'Alternative løsninger'!B1","v":"Alternative løsninger"},null,"Her kan du beregne det optimale investeringsniveau ved at indtaste få oplysninger "]
[null,null,null,null,null,"om investeringsniveauerne ved at sikre sig til henholdsvis 10-, 20-, 50- og 100-års "]
[null,null,null,null,null,"hændelser."]
[]
[null,null,null,{"$f":"'Regn og skadesomkostninger'!B1","v":"Regn og skadesomkostninger"},null,"Her vises visuelt sammenhængen mellem regnintensiteten og skadesomkostningerne."]
[]
[null,null,null,{"$f":"Følsomhedsanalyse!B1","v":"Følsomhedsanalyse"},null,"For en række udvalgte variable er det muligt på dette ark at udføre følsomhedsresultater"]
[]
[null,null,null,{"$f":"Tiltagsomkostninger!B1","v":"Tiltagsomkostninger"},null,"Beregningsark for tiltagsomkostningerne ud over hele tidshorisonten."]
[]
[null,null,null,{"$f":"Skadesomkostninger!B1","v":"Skadesomkostninger"},null,"Beregningsark for skadesomkostningerne ud over hele tidshorisonten."]
[]
[null,null,null,{"$f":"Tiltagskatalog!B1","v":"Tiltagskatalog"},null,"Her kan du se på tiltag for at få inspiration til, hvilke tiltag der skal medtages i den konkrete "]
[null,null,null,null,null,"klimasikringsløsning. For hvert tiltag er der en kort beskrivelse af tiltaget, investerings-"]
[null,null,null,null,null,"priser, levetid, og  hvilke positive sidegevinster der kan forekomme."]
[]
[null,null,null,{"$f":"Forudsætninger!B1","v":"Forudsætninger"},null,"Denne fane indeholder de beregningsmæssige forudsætninger i forhold til diskontering og"]
[null,null,null,null,null,"fremskrivning af regnintensiteten."]
[]
[null,null,null,{"$f":"Enhedspriser!B1","v":"Enhedspriser"},null,"I denne fane beskrives  enhedspriserne for skadesomkostningerne og sidegevinsterne, "]
[null,null,null,null,null,"der værdisættes i modellen."]
[]
[null,null,null,"Log",null,"Her kan du logge dine resultaterne undervejs."]
[]
[null,null,null,{"$f":"Lister!B1","v":"Lister"},null,"Et skjult ark, som indeholder lister, som anvendes i knapper med valgmuligheder."]
[]
[]
[]
[null,null,"Ordliste"]
[]
[]
[null,null,null,"Begreb",null,"Beskrivelse"]
[null,null,null,"Diskontering",null,"Diskontering er et udtryk for tidspræferencer. Dette betyder at 100 kr. i år vægter højere i vores samfundsøkonomiske regnestykke end 100 kr. om 10 år. "]
[null,null,null,"Faktorpris",null,"Faktorprisen er markedsprisen fratrukket moms og afgifter (nettoafgiftsfaktoren). "]
[null,null,null,"Følsomhedsresultat",null,"Følsømhedsresultatet er resultaterne af følsomhedsanalysen. Ved følsomhedsanalysen ses der på hvad der sker med analysens resultater ved ændringer i udvalgte delelementer. Et eksempel kunne være at hvilken betydning har det for analysen, hvis skadesomkostningerne er 25 % højere."]
[null,null,null,"Markedspris",null,"Markedsprisen er den pris den endelige forbruger møder når de agerer på markedet. Dette vil sige den pris en forbruger møder i butiksvinduet."]
[null,null,null,"Nettoafgifter og nettoafgiftsfaktor (NAF)",null,"Nettoafgiftsfaktoren er det gennemsnitlige afgiftstryk i Danmark. Nettoafgiftsfaktoren ganges på faktorprisen for at opnå markedsprisen."]
[null,null,null,"Nettonutidsværdi",null,"Nettonutidsværdien er den tilbagediskonterede værdi over hele analysehorisonten. Altså er nettonutidsværdien den samlede gevinst ved at implementere tiltaget, hvor der tages højde for at omkostningerne og gevinsterne falder på forskellige tidspunkter. I nettonutidsværdien er tiltagsomkostningerne fratrukket gevinsterne fra de sparede skadesomkostninger og sidegevinster."]
[null,null,null,"Reinvestering",null,"Hvis den tekniske levetid af en investering er kortere end analyseperioden, er det nødvendigt at foretage reinvesteringer når den initiale investering ikke længere har en værdi."]
[null,null,null,"Skatteforvridning (SFF)",null,"Skatteforvridningsomkostningen er de omkostninger der opstår ved at samfundet skal indkræve skatter til at finansiere et tiltag. Skatteforvridningsomkostningen beregnes i markedspriser af den andel af tiltagsinvesteringerne der afholdes af kommunerne og staten."]
[null,null,null,"Terminalværdi",null,"Terminalværdien er den værdi investeringen har ved analysens afslutning. Hvis der investeres i et tiltag med en teknisk levetid på f.eks. 150 år, vil denne stadig have en værdi i årene efter analysen stopper. Denne værdi medtages derfor i analysen, for at korrigere for at vi kun medtager investeringsandelen med som hidrører analyseperioden."]

{"sheet":"Brugerinput","index":2,"n_rows":331,"n_cols":9,"rows_kept":331,"cut":false,"hidden":false,"merged":[[3,3,3,8],[143,4,143,6],[14,4,14,8],[16,4,16,8],[17,4,17,8],[15,4,15,8],[130,3,130,5],[141,5,141,6],[4,3,4,8],[5,3,5,8],[6,3,6,8],[7,3,7,8],[100,3,100,8],[126,3,126,5],[18,3,18,8],[8,3,8,8],[118,3,118,5],[136,3,136,6],[253,3,253,5],[277,3,277,4],[259,3,259,8],[260,3,260,8],[249,3,249,5]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Brugerinput"}]
[]
[null,null,null,"Brugervejledning:"]
[null,null,null,"På dette ark skal indtastes alle data for projektet. De blå celler skal være udfyldt, for at modellen kan regne. \nDu skal igennem trin 1-4, for at beregninger kan blive udført:\n\n"]
[null,null,null,"Trin 1: Generelle oplysninger"]
[null,null,null,"Trin 2: Omkostninger ved skader i dag uden tiltag: Indtast enten skadesomkostningerne i mio. kr. for hver hændelse eller indtast antallet af kældre, stueetager, der oversvømmes m.m. Disse vil i modellen blive værdisat på baggrund af gennemsnitsværdier."]
[null,null,null,"Trin 3: Specifikationer for tiltag: Data for det eller de tiltag, som du ønsker at se beregninger for. Det er muligt at sammensætte tiltag. "]
[null,null,null,"Trin 4: Skadesomkostninger efter tiltag: Data for skadesomkostningerne, efter tiltaget er implementeret. Det er vigtigt at bemærke, at modellen ikke beregner effekten på tiltaget. Det betyder, at hvis du har angivet en LAR-løsning, så er du selv nødt til at estimere, hvor meget vand der tiltageholdes, og hermed altså effekten af tiltaget. Effekten indtastes som en procentvis reduktion i skadesomkostningerne."]
[null,null,null,"Modellen regner som udgangspunkt med, at alle data er indtastet i 2016-priser. Hvis dette ikke er tilfældet, skal du ændre dette øverst i fanen 'Forudsætninger'."]
[]
[]
[null,null,"Trin 1: Generelle oplysninger"]
[]
[null,null,null,"Indtast generelle oplsyninger om projektet"]
[null,null,null,"Navn på projekt","Ud i Svingelen"]
[null,null,null,"Kort beskrivelse af klimatiltaget","Etablering af søområde og bedre regnvandshåndtering i Svingelsen"]
[null,null,null,"Udarbejdet af ","Jeppe Sikker Jensen, COWI, Regitze Lassen Lolland Kommune og Peder Sørensen, Lolland Forsyning"]
[null,null,null,"År for implementering af tiltaget",2016]
[null,null,null,"Note: Du skal indtaste projektspecifikke data. Disse data bruges ikke i modellens beregninger. Hvis dit år for implemtering af tiltag er tidligere end 2016, skal modellens startår justeres i fanen 'Forudsætninger'."]
[]
[]
[null,null,"Trin 2: Omkostninger ved skader ved eksisterende forhold"]
[]
[]
[null,null,null,"Indtast for hvilket år skadesomkostningerne er udregnet"]
[null,null,null,"År for nedenstående data",2015]
[null,null,null,"Note: Du har kun mulighed for at indtaste et år. Modellen viser fejl, hvis der ikke indtastet et år og kan derfor ikke regne."]
[]
[]
[null,null,null,"Vælg om du ønsker at indtaste skadesomkostninger i mio. kr. eller i mængder"]
[]
[]
[]
[null,null,null,"Note: Bemærk, at det er muligt at indtaste i både A og B, da begge disse i så fald vil blive medregnet i den samfundsøkonomiske analyse."]
[]
[]
[null,null,null,"A: Indtast selv skadesomkostninger ved hændelser"]
[]
[null,null,null,"Indtast skadesomkostninger (ekskl. moms)"]
[null,null,null,"Hændelse","Skadesomkostninger"]
[null,null,null,null,"Mio. kr."]
[null,null,null,5]
[null,null,null,10]
[null,null,null,20]
[null,null,null,50]
[null,null,null,100]
[null,null,null,"Note: Skadesomkostninger skal angives i markedspriser dog ekskl. moms"]
[]
[]
[null,null,null,"B: Indtast mængder til værdisætning"]
[]
[null,null,null,"Indtast mængder til værdisættelse, bebyggelse"]
[null,null,null,"Hændelser","Oversvømmelse af kælder","Oversvømmelse af stueetage","Erhverv og off., bygningsskader","Erhverv, drifts-/produktionstab","Erhverv, tab af løsøre"]
[null,null,null,null,"m² kælder","m² stueetage","antal virksomheder","antal virksomheder","antal virksomheder"]
[null,null,null,"Enhedpris i 2016-priser",{"$f":"Enhedspriser!D179","v":528.18636627788078},{"$f":"Enhedspriser!E179","v":1148.727519586668},{"$f":"Enhedspriser!F179","v":288738.42125112045},{"$f":"Enhedspriser!G179","v":219991.17809609178},{"$f":"Enhedspriser!H179","v":185617.55651857745}]
[null,null,null,5]
[null,null,null,10,150,750]
[null,null,null,20,750,3750,1,1,1]
[null,null,null,50,1800,7500,1,1,1]
[null,null,null,100,4500,15000,1,1,1]
[]
[null,null,null,"Indtast mængder til værdisættelse, Infrastruktur og trafik"]
[null,null,null,"Hændelser","Oprydning","Genopførelse","Trafikforstyrrelse"]
[null,null,null,null,"m² belægning","meter vej","køretøjstimer"]
[null,null,null,"Enhedpris i 2016-priser",{"$f":"Enhedspriser!D183","v":3.1619581074367993},{"$f":"Enhedspriser!E183","v":2951.1609002743462},{"$f":"Enhedspriser!F183","v":271.88080228521795}]
[null,null,null,5]
[null,null,null,10,2000]
[null,null,null,20,5000,null,200]
[null,null,null,50,10000,null,400]
[null,null,null,100,30000,100,800]
[]
[null,null,null,"Indtast mængder til værdisættelse, hotspots"]
[null,null,null,"Hændelser","Elsvigt, private","Elsvigt, offentlige","Elsvigt, erhverv"]
[null,null,null,null,"antal husstande","antal off. org.","antal virksomheder"]
[null,null,null,{"$f":"D65","v":"Enhedpris i 2016-priser"},{"$f":"Enhedspriser!D187","v":2062.7299883574947},{"$f":"Enhedspriser!E187","v":6189.304954255379},{"$f":"Enhedspriser!F187","v":6189.304954255379}]
[null,null,null,5]
[null,null,null,10]
[null,null,null,20,5]
[null,null,null,50,7]
[null,null,null,100,10,null,1]
[]
[null,null,null,"Indtast mængder til værdisættelse, Landbrug"]
[null,null,null,"Hændelser","Husdyr, kvæg","Husdyr, svin","Afgrøder"]
[null,null,null,null,"antal kvæg","antal svin","ha"]
[null,null,null,{"$f":"D75","v":"Enhedpris i 2016-priser"},{"$f":"Enhedspriser!D191","v":2709.7980980733373},{"$f":"Enhedspriser!E191","v":965.45120880403613},{"$f":"Enhedspriser!F191","v":3136.6624425773048}]
[null,null,null,5]
[null,null,null,10]
[null,null,null,20]
[null,null,null,50]
[null,null,null,100]
[]
[null,null,null,"Indtast selv optil fem mængder til værdisættelse samt enhedspriser"]
[null,null,null,"Hændelser",">Indtast type 1<",">Indtast type 2<",">Indtast type 3<",">Indtast type 4<",">Indtast type 5<"]
[null,null,null,null,">Indtast enhed<",">Indtast enhed<",">Indtast enhed<",">Indtast enhed<",">Indtast enhed<"]
[null,null,null,{"$f":"D85","v":"Enhedpris i 2016-priser"}]
[null,null,null,5]
[null,null,null,10]
[null,null,null,20]
[null,null,null,50]
[null,null,null,100]
[null,null,null,"Note: Her kan du selv indtaste yderligere mængder til værdisætning. Dog skal du selv angive enhedsprisen for hver af disse mængder. Eksempelvis kan en kirke (som ikke umiddelbart omfattes af tabellerne ovenfor) indtastes her med den forventede skadesomkostning ved regnhændelser."]
[]
[]
[null,null,"Trin 3: Specifikationer for tiltag"]
[]
[]
[null,null,null,"Vælg om du ønsker at indtaste tiltagsomkostningerne selv i mio. kr. eller vælge fra tiltagskataloget"]
[]
[]
[]
[]
[null,null,null,"A: Indtast selv tiltagsomkostninger"]
[]
[null,null,null,"Indtast tiltagsomkostninger i faktorpriser"]
[null,null,null,"Investeringsomkostning, mio. kr.",null,7.7]
[null,null,null,"Levetid fra igangtagning, år",null,75,null,"-Ved at trykke på knappen til højre kan du i tiltagskataloget "]
[null,null,null,"Drifts- og vedligeholdelsomk. mio.kr/år",null,0.1,null,"få inspiration til værdisætning af tiltagsomkostningerne"]
[null,null,null,"Reinvestering i mio.kr",null,4]
[null,null,null,"Note: Omkostninger indtastes med positivt fortegn i faktorpriser dvs uden skatter og afgifter . Husk at indtaste omkostningen til reinvestering såfremt den tekniske levetid er kortere end analyseperioden."]
[]
[null,null,null,"Indtast sidegevinster i mio. kr. per år"]
[null,null,null,"Støj"]
[null,null,null,"Natur/rekreative gevinster",null,null,null,"-Ved at trykke på knappen til højre kan du under enhedspriserne "]
[null,null,null,"Kulstoflagring",null,null,null,"få inspiration til værdisætning af sidegevinsterne"]
[null,null,null,"Vandbesparelse",null,null,null,"Eksempel på husprisberegning findes under overskriften Natur"]
[null,null,null,"Øvrige sidegevinster",null,0.05]
[null,null,null,"Note: Øvrige sidegevinster kan f.eks. være huspriseffekter og sparede energiomkostninger. Bemærk at disse omkostninger falder årligt og dermed fremgår højere, når nutidsværdien beregnes (nutidsværdien er den tilbagediskonterede værdi af hele perioden)"]
[]
[null,null,null,"Indtast andel af tiltaget der skattefinansieres af kommunen"]
[null,null,null,"Skatteandel der skattefinansieres af kommunen",null,0.01]
[null,null,null,"Note: Skattefinansieringsandelen er som udgangspunkt sat til 100 %. Tiltag finansieret af forsyningsselskaber er typisk brugerfinansieret, hvorimod tiltag finansieret af kommunen er skattefinansieret. Skatteandelen benyttes til at beregne skatteforvridningsomkostningen for samfundet. Der beregnes skatteforvridning, da det er en omkostning for samfundet, at der skal indsamles skatter til finansiering af tiltaget."]
[]
[]
[null,null,null,"B: Indtast mængder af tiltag fra kataloget"]
[]
[null,null,null,"Tryk på + til venstre for de løsninger, hvor du ønsker at indtaste mængder"]
[null,null,null,"Bemærk at reinvesteringer medtages automatisk hvis klimatiltagene har en teknisk levetid, der er kortere end analysehorisonten."]
[]
[null,null,null,"Ved at trykke på knappen til højre kan du se alle oplysninger for dette område"]
[]
[null,null,null,"Vælg din/jeres kommune"]
[null,null,null,"Vælg først i hvilken kommune tiltaget implementeres",null,"Vælg kommune fra listen"]
[null,null,null,"Note: en pil kommer frem til højre når du trykker på den blå celle."]
[]
[null,"←",null,{"$f":"Tiltagskatalog!D638","v":"Transportsystemer"}]
[null,null,null,{"$f":"Tiltagskatalog!D639","v":"Overordnet renovering af kloaksystem - separering"}]
[null,null,null,{"$f":"Tiltagskatalog!D640","v":"Omlægning af fællessystem til separatsystem, Villa"},null,{"$f":"Tiltagskatalog!E640","v":"ha"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D641","v":"Omlægning af fællessystem til separatsystem, Bymidte"},null,{"$f":"Tiltagskatalog!E641","v":"ha"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D642","v":"Omlægning af fællessystem til separatsystem, Erhverv"},null,{"$f":"Tiltagskatalog!E642","v":"ha"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D643","v":"Overordnet renovering af kloaksystem - opdimensionering"}]
[null,null,null,{"$f":"Tiltagskatalog!D644","v":"Omlægning af fællessystem til separatsystem, Villa"},null,{"$f":"Tiltagskatalog!E644","v":"ha"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D645","v":"Omlægning af fællessystem til separatsystem, Bymidte"},null,{"$f":"Tiltagskatalog!E645","v":"ha"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D646","v":"Omlægning af fællessystem til separatsystem, Erhverv"},null,{"$f":"Tiltagskatalog!E646","v":"ha"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D647","v":"Etablering af rør"}]
[null,null,null,{"$f":"Tiltagskatalog!D648","v":"Gravitationsledning Ø500 mm"},null,{"$f":"Tiltagskatalog!E648","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D649","v":"Gravitationsledning Ø600 mm"},null,{"$f":"Tiltagskatalog!E649","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D650","v":"Gravitationsledning Ø700 mm"},null,{"$f":"Tiltagskatalog!E650","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D651","v":"Gravitationsledning Ø800 mm"},null,{"$f":"Tiltagskatalog!E651","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D652","v":"Gravitationsledning Ø900 mm"},null,{"$f":"Tiltagskatalog!E652","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D653","v":"Gravitationsledning Ø1000 mm"},null,{"$f":"Tiltagskatalog!E653","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D654","v":"Gravitationsledning Ø1200 mm"},null,{"$f":"Tiltagskatalog!E654","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D655","v":"Gravitationsledning Ø1600 mm"},null,{"$f":"Tiltagskatalog!E655","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D656","v":"Tunnel"}]
[null,null,null,{"$f":"Tiltagskatalog!D657","v":"Skybrudstunnel Ø2500 mm"},null,{"$f":"Tiltagskatalog!E657","v":"km"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D658","v":"Skybrudstunnel Ø3000 mm"},null,{"$f":"Tiltagskatalog!E658","v":"km"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D659","v":"Skybrudsvej"}]
[null,null,null,{"$f":"Tiltagskatalog!D660","v":"Skybrudsvej "},null,{"$f":"Tiltagskatalog!E660","v":"km"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D661","v":"Grønne veje med regnbede"},null,{"$f":"Tiltagskatalog!E661","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D662","v":"Vandløb"}]
[null,null,null,{"$f":"Tiltagskatalog!D663","v":"Vandløb, bundbredde 0,5 m, dybde 1 m"},null,{"$f":"Tiltagskatalog!E663","v":"km"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D664","v":"Vandløb, bundbredde 0,5 m, dybde 2 m"},null,{"$f":"Tiltagskatalog!E664","v":"km"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D665","v":"Vandløb, bundbredde 1 m, dybde 1 m"},null,{"$f":"Tiltagskatalog!E665","v":"km"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D666","v":"Vandløb, bundbredde 1 m, dybde 2 m"},null,{"$f":"Tiltagskatalog!E666","v":"km"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D667","v":"Rende"}]
[null,null,null,{"$f":"Tiltagskatalog!D668","v":"Rende, bundbredde 1 m, dybde 0,2 m, ovenbredde 3m"},null,{"$f":"Tiltagskatalog!E668","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D669","v":"Rende, bundbredde 1 m, dybde 0,4 m, ovenbredde 5m"},null,{"$f":"Tiltagskatalog!E669","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D670","v":"Rende, bundbredde 2 m, dybde 0,4 m, ovenbredde 6m"},null,{"$f":"Tiltagskatalog!E670","v":"m"},">Indtast antal<"]
[]
[null,"←",null,{"$f":"Tiltagskatalog!D671","v":"Magasinering og forsinkelse"}]
[null,null,null,{"$f":"Tiltagskatalog!D672","v":"Lukket bassin"}]
[null,null,null,{"$f":"Tiltagskatalog!D673","v":"Lukket bassin uden rensning, <1000 m³"},null,{"$f":"Tiltagskatalog!E673","v":"m³"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D674","v":"Lukket bassin med rensning 500-1000 m³"},null,{"$f":"Tiltagskatalog!E674","v":"m³"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D675","v":"Lukket bassin med rensning 1000-3000 m³"},null,{"$f":"Tiltagskatalog!E675","v":"m³"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D676","v":"Lukket bassin med rensning 5000-10000 m³"},null,{"$f":"Tiltagskatalog!E676","v":"m³"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D677","v":"Lukket bassin med rensning >10.000 m³"},null,{"$f":"Tiltagskatalog!E677","v":"m³"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D678","v":"Åbent bassin, beton"}]
[null,null,null,{"$f":"Tiltagskatalog!D679","v":"Åbent bassin, beton"},null,{"$f":"Tiltagskatalog!E679","v":"m³"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D680","v":"Åbent bassin, grønt"}]
[null,null,null,{"$f":"Tiltagskatalog!D681","v":"Jordbassin Klasse B"},null,{"$f":"Tiltagskatalog!E681","v":"m³"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D682","v":"Jordbassin Klasse A"},null,{"$f":"Tiltagskatalog!E682","v":"m³"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D683","v":"Forsinkelsesvej"}]
[null,null,null,{"$f":"Tiltagskatalog!D684","v":"Stor forsinkelsesvej >5000 ÅDT"},null,{"$f":"Tiltagskatalog!E684","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D685","v":"Lille forsinkelsesvej <5000 ÅDT"},null,{"$f":"Tiltagskatalog!E685","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D686","v":"Forsinkelsesplads"}]
[null,null,null,{"$f":"Tiltagskatalog!D687","v":"Forsinkelsesplads"},null,{"$f":"Tiltagskatalog!E687","v":"m³"},">Indtast antal<"]
[]
[null,"←",null,{"$f":"Tiltagskatalog!D688","v":"Afkobling"}]
[null,null,null,{"$f":"Tiltagskatalog!D689","v":"Faskine (flere ejendomme)"}]
[null,null,null,{"$f":"Tiltagskatalog!D690","v":"Faskine"},null,{"$f":"Tiltagskatalog!E690","v":"Antal"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D691","v":"Regnbed"}]
[null,null,null,{"$f":"Tiltagskatalog!D692","v":"Regnbed på vejareal i 1 meters bredde"},null,{"$f":"Tiltagskatalog!E692","v":"m² "},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D693","v":"Trug/render"}]
[null,null,null,{"$f":"Tiltagskatalog!D694","v":"Rende, bundbredde 1 m, dybde 0,2 m, ovenbredde 3m"},null,{"$f":"Tiltagskatalog!E694","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D695","v":"Rende, bundbredde 1 m, dybde 0,4 m, ovenbredde 5m"},null,{"$f":"Tiltagskatalog!E695","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D696","v":"Rende, bundbredde 2 m, dybde 0,4 m, ovenbredde 6m"},null,{"$f":"Tiltagskatalog!E696","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D697","v":"Grønne tage"}]
[null,null,null,{"$f":"Tiltagskatalog!D698","v":"Grønne tage"},null,{"$f":"Tiltagskatalog!E698","v":"m²"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D699","v":"Grønne veje"}]
[null,null,null,{"$f":"Tiltagskatalog!D700","v":"Grønne veje med regnbede"},null,{"$f":"Tiltagskatalog!E700","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D701","v":"Permeable belægninger"}]
[null,null,null,{"$f":"Tiltagskatalog!D702","v":"Græs"},null,{"$f":"Tiltagskatalog!E702","v":"m²"},">Indtast antal<"]
[]
[null,"←",null,{"$f":"Tiltagskatalog!D703","v":"Tiltag mod vandløbsoversvømmelser og strømmende vand på terræn"}]
[null,null,null,{"$f":"Tiltagskatalog!D704","v":"Vådområde"}]
[null,null,null,{"$f":"Tiltagskatalog!D705","v":"Etablering af vådområde"},null,{"$f":"Tiltagskatalog!E705","v":"ha"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D706","v":"Opstrøms dæmninger med regulering på vandløb"}]
[null,null,null,{"$f":"Tiltagskatalog!D707","v":"Dæmning på tværs af vandløb, ikke prissat"},null,{"$f":"Tiltagskatalog!E707","v":"stk"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D708","v":"By-dæmninger"}]
[null,null,null,{"$f":"Tiltagskatalog!D709","v":"Dæmning af beton i 1 meters højde"},null,{"$f":"Tiltagskatalog!E709","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D710","v":"Diger langs vandløb"}]
[null,null,null,{"$f":"Tiltagskatalog!D711","v":"Jordvold, terræn hæves ca. 1 m"},null,{"$f":"Tiltagskatalog!E711","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D712","v":"Pumper på vandløb ifm. kontraklapper og højvandslukker"}]
[null,null,null,{"$f":"Tiltagskatalog!D713","v":"Sluse og pumpe med kapacitet på 8 m³/s"},null,{"$f":"Tiltagskatalog!E713","v":"stk"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D714","v":"Sluse og pumpe med kapacitet på 18 m³/s"},null,{"$f":"Tiltagskatalog!E714","v":"stk"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D715","v":"Mobile dæmninger"}]
[null,null,null,{"$f":"Tiltagskatalog!D716","v":"Mobil dæmning 50 cm høj"},null,{"$f":"Tiltagskatalog!E716","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D717","v":"Mobil dæmning 75 cm høj"},null,{"$f":"Tiltagskatalog!E717","v":"m"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D718","v":"Mobil dæmning 100 cm høj"},null,{"$f":"Tiltagskatalog!E718","v":"m"},">Indtast antal<"]
[]
[null,"←",null,{"$f":"Tiltagskatalog!D719","v":"Tiltag på ejendomsniveau"}]
[null,null,null,{"$f":"Tiltagskatalog!D720","v":"Faskine (enkeltejendom)"}]
[null,null,null,{"$f":"Tiltagskatalog!D721","v":"Faskine (høj infiltration, sand)"},null,{"$f":"Tiltagskatalog!E721","v":"antal"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D722","v":"Faskine (mellem infiltration, silt)"},null,{"$f":"Tiltagskatalog!E722","v":"antal"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D723","v":"Faskine (lav infiltration, ler)"},null,{"$f":"Tiltagskatalog!E723","v":"antal"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D724","v":"Regnbed"}]
[null,null,null,{"$f":"Tiltagskatalog!D725","v":"Regnbed"},null,{"$f":"Tiltagskatalog!E725","v":"antal"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D726","v":"Pumpebrønd med tilbageløbssikring"}]
[null,null,null,{"$f":"Tiltagskatalog!D727","v":"Etablering af pumpebrønd"},null,{"$f":"Tiltagskatalog!E727","v":"antal"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D728","v":"Regnvandstank, opsamling på ejendomsniveau"}]
[null,null,null,{"$f":"Tiltagskatalog!D729","v":"Regnvandstank 5 m³"},null,{"$f":"Tiltagskatalog!E729","v":"antal"},">Indtast antal<"]
[null,null,null,{"$f":"Tiltagskatalog!D730","v":"Højvandslukke"}]
[null,null,null,{"$f":"Tiltagskatalog!D731","v":"Højvandslukke"},null,{"$f":"Tiltagskatalog!E731","v":"antal"},">Indtast antal<"]
[]
[null,null,null,"Indtast sidegevinster i mio. kr. per år"]
[null,null,null,"Støj"]
[null,null,null,"Natur/rekreative gevinster"]
[null,null,null,"Kulstoflagring"]
[null,null,null,"Vandbesparelse"]
[null,null,null,"Øvrige sidegevinster"]
[null,null,null,"Note: Øvrige sidegevinster kan f.eks. være huspriseffekter og sparede energiomkostninger. Bemærk at disse omkostninger falder årligt og dermed fremgår højere, når nutidsværdien beregnes (nutidsværdien er den tilbagediskonterede værdi af hele perioden)"]
[]
[null,null,null,"Indtast andel af tiltaget der skattefinansieret af kommunen"]
[null,null,null,"Skatteandel der skattefinansieres af kommunen",null,1]
[null,null,null,"Note: Skattefinansieringsandelen er som udgangspunkt sat til 100 %. Tiltag finansieret af forsyningsselskaber er typisk brugerfinansieret, hvorimod tiltag finansieret af kommunen er skattefinansieret. Skatteandelen benyttes til at beregne skatteforvridningsomkostningen for samfundet. Der beregnes skatteforvridning, da det er en omkostning for samfundet at der skal indsamles skatter til finansiering af tiltaget."]
[]
[]
[null,null,"Trin 4: Omkostninger ved skader med tiltag"]
[]
[]
[null,null,null,"Her indtastes skadesreduktionerne i % for hver hændelse. Det er muligt at indtaste variende reduktioner for hændelserne, da klimatiltagene kan have betydning for 5-års hændelsen men ikke for 100-års hændelsen og omvendt."]
[null,null,null,"Eksempel: Hvis der i under eksisterende forhold er indtastet, at der oversvømmes 1.000 kældre ved en 20-års hændelse, vil en indtastning på 40 % betyde, at 40 % færre kældre oversvømmes. Altså vil antallet af oversvømmede kældre falde fra 1.000 kældre til 600 kældre grundet klimatiltaget for en 20-års hændelse."]
[]
[]
[null,null,null,"A: Indtast reduktioner af skadesomkostningerne"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Indtast ændring i %"]
[null,null,null,"Hændelse"]
[null,null,null,5]
[null,null,null,10]
[null,null,null,20]
[null,null,null,50]
[null,null,null,100]
[null,null,null,"Note: Indtast den forventede reduktion for hver hændelse. Det er kun nødvendigt at indtaste reduktioner for skadesomkostningerne angivet under trin 1. Da der benyttes fortegnskonvention, skal reduktioner i omfanget af skader indtastes med et negativt fortegn. Nedsættelsen i de forventede skadesomkostninger træder i kraft baseret på det ovenfor indtastede år."]
[]
[]
[null,null,null,"B: Indtast reduktioner af skadesomkostningerne til værdisætning"]
[]
[null,null,null,"Indtast reduktion i %, bebyggelse"]
[null,null,null,"Hændelser",{"$f":"E53","v":"Oversvømmelse af kælder"},"Oversvømmelse af stueetage","Erhverv og off., bygningsskader","Erhverv, drifts-/produktionstab","Erhverv, tab af løsøre"]
[null,null,null,null,"m² kælder","m² stueetage","antal virksomheder","antal virksomheder","antal virksomheder"]
[null,null,null,"Enhedpris i 2016-priser",528.18636627788078,1148.727519586668,288738.42125112045,219991.17809609178,185617.55651857745]
[null,null,null,5,1,1,1,1,1]
[null,null,null,10,1,1,1,1,1]
[null,null,null,20,1,1,1,1,1]
[null,null,null,50,1,1,1,1,1]
[null,null,null,100,1,1,1,1,1]
[]
[null,null,null,"Indtast reduktion i %, Infrastruktur og trafik"]
[null,null,null,"Hændelser",{"$f":"E63","v":"Oprydning"},"Genopførelse","Trafikforstyrrelse"]
[null,null,null,null,"m² belægning","meter vej","køretøjstimer"]
[null,null,null,"Enhedpris i 2016-priser",3.1619581074367993,2951.1609002743462,271.88080228521795]
[null,null,null,5,1,1,1]
[null,null,null,10,1,1,1]
[null,null,null,20,1,1,1]
[null,null,null,50,1,1,1]
[null,null,null,100,1,1,1]
[]
[null,null,null,"Indtast reduktion i %, hotspots"]
[null,null,null,"Hændelser",{"$f":"E73","v":"Elsvigt, private"},"Elsvigt, offentlige","Elsvigt, erhverv"]
[null,null,null,null,"antal husstande","antal off. org.","antal virksomheder"]
[null,null,null,{"$f":"D296","v":"Enhedpris i 2016-priser"},2062.7299883574947,{"$f":"F75","v":6189.304954255379},6189.304954255379]
[null,null,null,5,1,1,1]
[null,null,null,10,1,1,1]
[null,null,null,20,1,1,1]
[null,null,null,50,1,1,1]
[null,null,null,100,1,1,1]
[]
[null,null,null,"Indtast reduktion i %, Landbrug"]
[null,null,null,"Hændelser",{"$f":"E83","v":"Husdyr, kvæg"},"Husdyr, svin","Afgrøder"]
[null,null,null,null,"antal kvæg","antal svin","ha"]
[null,null,null,{"$f":"D306","v":"Enhedpris i 2016-priser"},2709.7980980733373,965.45120880403613,3136.6624425773048]
[null,null,null,5,1,1,1]
[null,null,null,10,1,1,1]
[null,null,null,20,1,1,1]
[null,null,null,50,1,1,1]
[null,null,null,100,1,1,1]
[]
[null,null,null,"Indtast reduktion i %"]
[null,null,null,"Hændelser",{"$f":"E93","v":">Indtast type 1<"},">Indtast type 2<",">Indtast type 3<",">Indtast type 4<",">Indtast type 5<"]
[null,null,null,null,">Indtast enhed<",">Indtast enhed<",">Indtast enhed<",">Indtast enhed<",">Indtast enhed<"]
[null,null,null,{"$f":"D316","v":"Enhedpris i 2016-priser"},0,0,0,0,0]
[null,null,null,5,1,1,1,1,1]
[null,null,null,10,1,1,1,1,1]
[null,null,null,20,1,1,1,1,1]
[null,null,null,50,1,1,1,1,1]
[null,null,null,100,1,1,1,1,1]

{"sheet":"Resultater","index":3,"n_rows":64,"n_cols":6,"rows_kept":64,"cut":false,"hidden":false,"merged":[[3,3,3,9],[4,3,4,9],[34,3,34,5],[63,3,63,9]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Resultater"}]
[]
[null,null,null,"Brugervejledning"]
[null,null,null,"På dette ark ses de overordnede resultater. Ved klimatilpasning vil der være omkostninger forbundet med investering og drift af tiltaget. Der vil være gevinster ved sparede skadesomkostninger samt sidegevinster ved tiltaget. I resultattabellen er omkostningerne ved tiltaget angivet med positivt fortegn, det samme er tilfældet for gevinsterne. Det samfundsøkonomiske resultatet er forskellen mellem omkostninger og gevinster. Hvis dette er negativt, vil det være en samfundsøkonomisk god beslutning. Det samfundsøkonomiske resultat er præsenteret i nettonutidsværdi (NNV), som er nutidsværdien af fremtidige gevinster og omkostninger. Det betyder, at alle omkostninger og gevinster er opgjort år for år i en 100-års horisont. Disse værdier er herefter tilbagediskonteret. Resultaterne samt de mest relevante grafer er præsenteret på arket \" faktaark\". Det er muligt at printe dette ark.\n\n"]
[null,null,null,"Du har nu valgt at se på et eller en kombination af tiltag, men det er muligt at beregne det samfundsøkonomiske resultatet for flere forskellige løsninger. På arket \"Alternative løsninger\" er det muligt at definere en række forskellige forslag til løsninger. Modellen vil så beregne den optimale løsning."]
[]
[]
[null,null,null,"Resultater"]
[]
[null,null,null,"Samfundsøkonomisk resultat i nettonutidsværdi over 100 år, mio. kr."]
[null,null,null,"Omkostninger"]
[null,null,null,{"$f":"'Detaljerede resultater'!D12","v":"Tiltagsomkostninger"},null,{"$f":"'Detaljerede resultater'!E12","v":10.501073397766325}]
[null,null,null,{"$f":"'Detaljerede resultater'!D13","v":"Investering"},null,{"$f":"'Detaljerede resultater'!E13","v":7.7000000000000011}]
[null,null,null,{"$f":"'Detaljerede resultater'!D14","v":"Reinvestering"},null,{"$f":"'Detaljerede resultater'!E14","v":0.18839097848595845}]
[null,null,null,{"$f":"'Detaljerede resultater'!D15","v":"Drift og vedligehold"},null,{"$f":"'Detaljerede resultater'!E15","v":2.612682419280365}]
[null,null,null,"Afgifter og forvridning",null,{"$f":"'Detaljerede resultater'!E16","v":3.4414075063664353}]
[null,null,null,"Nettoafgifter",null,{"$f":"'Detaljerede resultater'!E17","v":3.4128488542740549}]
[null,null,null,{"$f":"'Detaljerede resultater'!D18","v":"Skatteforvridning"},null,{"$f":"'Detaljerede resultater'!E18","v":2.8558652092379816E-2}]
[null,null,null,{"$f":"'Detaljerede resultater'!D19","v":"Gevinster"}]
[null,null,null,{"$f":"'Detaljerede resultater'!D20","v":"Sparede skadesomkostninger"},null,{"$f":"'Detaljerede resultater'!E20","v":33.559240274527539}]
[null,null,null,{"$f":"'Detaljerede resultater'!D21","v":"Skadesomkostning ved direkte indtastning"},null,{"$f":"'Detaljerede resultater'!E21","v":0}]
[null,null,null,{"$f":"'Detaljerede resultater'!D22","v":"Bebyggelse"},null,{"$f":"'Detaljerede resultater'!E22","v":32.753717884355765}]
[null,null,null,{"$f":"'Detaljerede resultater'!D23","v":"Infrastruktur og trafik"},null,{"$f":"'Detaljerede resultater'!E23","v":0.75938928807159978}]
[null,null,null,{"$f":"'Detaljerede resultater'!D24","v":"Hotspots"},null,{"$f":"'Detaljerede resultater'!E24","v":4.6133102100178257E-2}]
[null,null,null,{"$f":"'Detaljerede resultater'!D25","v":"Landbrug"},null,{"$f":"'Detaljerede resultater'!E25","v":0}]
[null,null,null,{"$f":"'Detaljerede resultater'!D26","v":"Brugerdefinerede"},null,{"$f":"'Detaljerede resultater'!E26","v":0}]
[null,null,null,{"$f":"'Detaljerede resultater'!D27","v":"Sidegevinster"},null,{"$f":"'Detaljerede resultater'!E27","v":1.3063412096401825}]
[null,null,null,{"$f":"'Detaljerede resultater'!D28","v":"Støj"},null,{"$f":"'Detaljerede resultater'!E28","v":0}]
[null,null,null,{"$f":"'Detaljerede resultater'!D29","v":"Natur"},null,{"$f":"'Detaljerede resultater'!E29","v":0}]
[null,null,null,{"$f":"'Detaljerede resultater'!D30","v":"Kulstoflagring"},null,{"$f":"'Detaljerede resultater'!E30","v":0}]
[null,null,null,{"$f":"'Detaljerede resultater'!D31","v":"Vandbesparelse"},null,{"$f":"'Detaljerede resultater'!E31","v":0}]
[null,null,null,{"$f":"'Detaljerede resultater'!D32","v":"Øvrige sidegevinster"},null,{"$f":"'Detaljerede resultater'!E32","v":1.3063412096401825}]
[null,null,null,{"$f":"'Detaljerede resultater'!D33","v":"Samfundsøkonomisk gevinst i mio. kr. uden sidegevinster"},null,{"$f":"'Detaljerede resultater'!E33","v":19.616759370394785}]
[null,null,null,{"$f":"'Detaljerede resultater'!D34","v":"Samfundsøkonomisk gevinst i mio. kr. med sidegevinster"},null,{"$f":"'Detaljerede resultater'!E34","v":20.923100580034948}]
[null,null,null,"Note: Skatteforvridningen medtages i den samfundsøkonomiske beregning, da samfundet er nødt til at indkræve skatter for at finansiere projektet. "]
[]
[null,null,null,"Skadesomkostninger i nettonutidsværdi over 100 år, mio. kr."]
[null,null,null,"Skadesomkostninger uden tiltag",null,{"$f":"'Detaljerede resultater'!E73","v":34.371774097686391}]
[null,null,null,"Skadesomkostninger ved implementering af tiltaget",null,{"$f":"'Detaljerede resultater'!E74","v":0.8125338231588517}]
[]
[null,null,"Samfundsøkonomiske omkostninger"]
[]
[null,null,null,"Samfundsøkonomiske omkostninger"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Ovenstående figur viser, hvornår klimatilspasningsprojektet er samfundsøkonomisk rentabelt. Den orange kurve viser de samfundsøkonomiske omkostninger uden tiltag, hvor de to grå kurver viser den samfundsøkonomiske omkostning ved investering i klimatilpasningsprojektet med og uden sidegevinster. Projektets tilbagebetalingstid ses, hvor de grå kurver skærer den orange kurve.\nBemærk at kurverne i figuren er de akkumulerede diskonterede værdier. Tiltags- og driftsomkostninger er tillagt afgifter og den nødvendige skatteforvridning. Hvis sidegevinsterne er lig 0 kr. vil de to grå kurver være sammenfaldende og kun den lysegrå kurve er synlig."]

{"sheet":"Faktaark","index":4,"n_rows":56,"n_cols":3,"rows_kept":56,"cut":false,"hidden":false,"merged":[[2,2,2,10],[3,2,3,10],[4,2,4,10],[5,2,5,10]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Faktaark"}]
[]
[null,{"$f":"Brugerinput!D15","v":"Navn på projekt"},{"$f":"Brugerinput!E15","v":"Ud i Svingelen"}]
[null,{"$f":"Brugerinput!D16","v":"Kort beskrivelse af klimatiltaget"},{"$f":"Brugerinput!E16","v":"Etablering af søområde og bedre regnvandshåndtering i Svingelsen"}]
[null,{"$f":"Brugerinput!D17","v":"Udarbejdet af "},{"$f":"Brugerinput!E17","v":"Jeppe Sikker Jensen, COWI, Regitze Lassen Lolland Kommune og Peder Sørensen, Lolland Forsyning"}]
[null,{"$f":"Brugerinput!D18","v":"År for implementering af tiltaget"},{"$f":"Brugerinput!E18","v":2016}]
[]
[null,{"$f":"Resultater!D10","v":"Samfundsøkonomisk resultat i nettonutidsværdi over 100 år, mio. kr."}]
[null,{"$f":"Resultater!D11","v":"Omkostninger"}]
[null,{"$f":"Resultater!D12","v":"Tiltagsomkostninger"},{"$f":"Resultater!F12","v":10.501073397766325}]
[null,{"$f":"Resultater!D13","v":"Investering"},{"$f":"Resultater!F13","v":7.7000000000000011}]
[null,{"$f":"Resultater!D14","v":"Reinvestering"},{"$f":"Resultater!F14","v":0.18839097848595845}]
[null,{"$f":"Resultater!D15","v":"Drift og vedligehold"},{"$f":"Resultater!F15","v":2.612682419280365}]
[null,{"$f":"Resultater!D16","v":"Afgifter og forvridning"},{"$f":"Resultater!F16","v":3.4414075063664353}]
[null,{"$f":"Resultater!D17","v":"Nettoafgifter"},{"$f":"Resultater!F17","v":3.4128488542740549}]
[null,{"$f":"Resultater!D18","v":"Skatteforvridning"},{"$f":"Resultater!F18","v":2.8558652092379816E-2}]
[null,{"$f":"Resultater!D19","v":"Gevinster"}]
[null,{"$f":"Resultater!D20","v":"Sparede skadesomkostninger"},{"$f":"Resultater!F20","v":33.559240274527539}]
[null,{"$f":"Resultater!D21","v":"Skadesomkostning ved direkte indtastning"},{"$f":"Resultater!F21","v":0}]
[null,{"$f":"Resultater!D22","v":"Bebyggelse"},{"$f":"Resultater!F22","v":32.753717884355765}]
[null,{"$f":"Resultater!D23","v":"Infrastruktur og trafik"},{"$f":"Resultater!F23","v":0.75938928807159978}]
[null,{"$f":"Resultater!D24","v":"Hotspots"},{"$f":"Resultater!F24","v":4.6133102100178257E-2}]
[null,{"$f":"Resultater!D25","v":"Landbrug"},{"$f":"Resultater!F25","v":0}]
[null,{"$f":"Resultater!D26","v":"Brugerdefinerede"},{"$f":"Resultater!F26","v":0}]
[null,{"$f":"Resultater!D27","v":"Sidegevinster"},{"$f":"Resultater!F27","v":1.3063412096401825}]
[null,{"$f":"Resultater!D28","v":"Støj"},{"$f":"Resultater!F28","v":0}]
[null,{"$f":"Resultater!D29","v":"Natur"},{"$f":"Resultater!F29","v":0}]
[null,{"$f":"Resultater!D30","v":"Kulstoflagring"},{"$f":"Resultater!F30","v":0}]
[null,{"$f":"Resultater!D31","v":"Vandbesparelse"},{"$f":"Resultater!F31","v":0}]
[null,{"$f":"Resultater!D32","v":"Øvrige sidegevinster"},{"$f":"Resultater!F32","v":1.3063412096401825}]
[null,{"$f":"Resultater!D33","v":"Samfundsøkonomisk gevinst i mio. kr. uden sidegevinster"},{"$f":"Resultater!F33","v":19.616759370394785}]
[null,{"$f":"Resultater!D34","v":"Samfundsøkonomisk gevinst i mio. kr. med sidegevinster"},{"$f":"Resultater!F34","v":20.923100580034948}]
[]
[null,{"$f":"Resultater!D37","v":"Skadesomkostninger i nettonutidsværdi over 100 år, mio. kr."}]
[null,{"$f":"Resultater!D38","v":"Skadesomkostninger uden tiltag"},{"$f":"Resultater!F38","v":34.371774097686391}]
[null,{"$f":"Resultater!D39","v":"Skadesomkostninger ved implementering af tiltaget"},{"$f":"Resultater!F39","v":0.8125338231588517}]
[]
[null,"Udvikling i skadesomkostninger under eksisterende forhold og med tiltag"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Følsomhedsanalyse!$D$6","v":"Følsomhedsresultater i nettonutidsværdier, mio. kr."}]

{"sheet":"Detaljerede resultater","index":5,"n_rows":92,"n_cols":106,"rows_kept":92,"cut":false,"hidden":false,"merged":[[3,3,3,9]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Detaljerede resultater"}]
[]
[null,null,null,"Brugervejledning"]
[null,null,null,"På dette ark er der opstillet en række deltaljerede resultattabeller. Det er muligt at se resultaterne fordelt på de enkelte områder samt over de 100 år. I kolonne E er der angivet det samlede resultat i nettonutidsværdi. Værdien er tilbagediskonteret over 100 år ved hjælp af Finansministeriets diskonteringsrente. "]
[]
[]
[null,null,"Samfundsøkonomisk resultat"]
[]
[null,null,null,"Samfundsøkonomisk resultat i mio. kr."]
[null,null,null,null,"Nettonutidsværdi",{"$f":"StartAar","v":2016},{"$f":"F10+1","v":2017},{"$f":"G10+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BS10+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"Omkostninger"]
[null,null,null,"Tiltagsomkostninger",{"$f":"SUMPRODUCT(F12:DB12,Forudsætninger!$E$27:$DA$27)","v":10.501073397766325},{"$f":"SUM(F13:F15)","v":7.7000000000000011},{"$f":"SUM(G13:G15)","v":0.1},{"$f":"SUM(H13:H15)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"SUM(BT13:BT15)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,4.0999999999999996,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,-2.6733333333333333]
[null,null,null,"Investering",{"$f":"SUMPRODUCT(F13:DB13,Forudsætninger!$E$27:$DA$27)","v":7.7000000000000011},{"$f":"Tiltagsomkostninger!E5/(1+NAF)","v":7.7000000000000011},{"$f":"Tiltagsomkostninger!F5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!G5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!H5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!I5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!J5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!K5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!L5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!M5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!N5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!O5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!P5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!Q5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!R5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!S5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!T5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!U5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!V5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!W5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!X5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!Y5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!Z5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AA5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AB5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AC5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AD5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AE5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AF5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AG5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AH5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AI5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AJ5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AK5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AL5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AM5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AN5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AO5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AP5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AQ5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AR5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AS5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AT5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AU5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AV5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AW5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AX5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AY5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!AZ5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BA5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BB5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BC5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BD5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BE5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BF5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BG5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BH5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BI5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BJ5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BK5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BL5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BM5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BN5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BO5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BP5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BQ5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BR5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BS5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BT5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BU5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BV5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BW5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BX5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BY5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!BZ5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CA5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CB5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CC5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CD5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CE5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CF5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CG5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CH5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CI5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CJ5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CK5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CL5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CM5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CN5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CO5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CP5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CQ5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CR5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CS5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CT5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CU5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CV5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CW5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CX5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CY5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!CZ5/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!DA5/(1+NAF)","v":0}]
[null,null,null,"Reinvestering",{"$f":"SUMPRODUCT(F14:DB14,Forudsætninger!$E$27:$DA$27)","v":0.18839097848595845},{"$f":"(Tiltagsomkostninger!E6-Tiltagsomkostninger!E7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!F6-Tiltagsomkostninger!F7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!G6-Tiltagsomkostninger!G7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!H6-Tiltagsomkostninger!H7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!I6-Tiltagsomkostninger!I7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!J6-Tiltagsomkostninger!J7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!K6-Tiltagsomkostninger!K7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!L6-Tiltagsomkostninger!L7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!M6-Tiltagsomkostninger!M7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!N6-Tiltagsomkostninger!N7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!O6-Tiltagsomkostninger!O7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!P6-Tiltagsomkostninger!P7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!Q6-Tiltagsomkostninger!Q7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!R6-Tiltagsomkostninger!R7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!S6-Tiltagsomkostninger!S7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!T6-Tiltagsomkostninger!T7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!U6-Tiltagsomkostninger!U7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!V6-Tiltagsomkostninger!V7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!W6-Tiltagsomkostninger!W7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!X6-Tiltagsomkostninger!X7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!Y6-Tiltagsomkostninger!Y7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!Z6-Tiltagsomkostninger!Z7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AA6-Tiltagsomkostninger!AA7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AB6-Tiltagsomkostninger!AB7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AC6-Tiltagsomkostninger!AC7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AD6-Tiltagsomkostninger!AD7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AE6-Tiltagsomkostninger!AE7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AF6-Tiltagsomkostninger!AF7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AG6-Tiltagsomkostninger!AG7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AH6-Tiltagsomkostninger!AH7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AI6-Tiltagsomkostninger!AI7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AJ6-Tiltagsomkostninger!AJ7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AK6-Tiltagsomkostninger!AK7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AL6-Tiltagsomkostninger!AL7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AM6-Tiltagsomkostninger!AM7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AN6-Tiltagsomkostninger!AN7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AO6-Tiltagsomkostninger!AO7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AP6-Tiltagsomkostninger!AP7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AQ6-Tiltagsomkostninger!AQ7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AR6-Tiltagsomkostninger!AR7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AS6-Tiltagsomkostninger!AS7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AT6-Tiltagsomkostninger!AT7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AU6-Tiltagsomkostninger!AU7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AV6-Tiltagsomkostninger!AV7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AW6-Tiltagsomkostninger!AW7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AX6-Tiltagsomkostninger!AX7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AY6-Tiltagsomkostninger!AY7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!AZ6-Tiltagsomkostninger!AZ7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BA6-Tiltagsomkostninger!BA7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BB6-Tiltagsomkostninger!BB7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BC6-Tiltagsomkostninger!BC7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BD6-Tiltagsomkostninger!BD7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BE6-Tiltagsomkostninger!BE7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BF6-Tiltagsomkostninger!BF7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BG6-Tiltagsomkostninger!BG7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BH6-Tiltagsomkostninger!BH7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BI6-Tiltagsomkostninger!BI7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BJ6-Tiltagsomkostninger!BJ7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BK6-Tiltagsomkostninger!BK7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BL6-Tiltagsomkostninger!BL7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BM6-Tiltagsomkostninger!BM7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BN6-Tiltagsomkostninger!BN7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BO6-Tiltagsomkostninger!BO7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BP6-Tiltagsomkostninger!BP7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BQ6-Tiltagsomkostninger!BQ7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BR6-Tiltagsomkostninger!BR7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BS6-Tiltagsomkostninger!BS7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BT6-Tiltagsomkostninger!BT7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BU6-Tiltagsomkostninger!BU7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BV6-Tiltagsomkostninger!BV7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BW6-Tiltagsomkostninger!BW7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BX6-Tiltagsomkostninger!BX7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BY6-Tiltagsomkostninger!BY7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!BZ6-Tiltagsomkostninger!BZ7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CA6-Tiltagsomkostninger!CA7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CB6-Tiltagsomkostninger!CB7)/(1+NAF)","v":4},{"$f":"(Tiltagsomkostninger!CC6-Tiltagsomkostninger!CC7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CD6-Tiltagsomkostninger!CD7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CE6-Tiltagsomkostninger!CE7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CF6-Tiltagsomkostninger!CF7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CG6-Tiltagsomkostninger!CG7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CH6-Tiltagsomkostninger!CH7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CI6-Tiltagsomkostninger!CI7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CJ6-Tiltagsomkostninger!CJ7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CK6-Tiltagsomkostninger!CK7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CL6-Tiltagsomkostninger!CL7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CM6-Tiltagsomkostninger!CM7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CN6-Tiltagsomkostninger!CN7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CO6-Tiltagsomkostninger!CO7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CP6-Tiltagsomkostninger!CP7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CQ6-Tiltagsomkostninger!CQ7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CR6-Tiltagsomkostninger!CR7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CS6-Tiltagsomkostninger!CS7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CT6-Tiltagsomkostninger!CT7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CU6-Tiltagsomkostninger!CU7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CV6-Tiltagsomkostninger!CV7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CW6-Tiltagsomkostninger!CW7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CX6-Tiltagsomkostninger!CX7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CY6-Tiltagsomkostninger!CY7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!CZ6-Tiltagsomkostninger!CZ7)/(1+NAF)","v":0},{"$f":"(Tiltagsomkostninger!DA6-Tiltagsomkostninger!DA7)/(1+NAF)","v":-2.7733333333333334}]
[null,null,null,"Drift og vedligehold",{"$f":"SUMPRODUCT(F15:DB15,Forudsætninger!$E$27:$DA$27)","v":2.612682419280365},{"$f":"Tiltagsomkostninger!E8/(1+NAF)","v":0},{"$f":"Tiltagsomkostninger!F8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!G8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!H8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!I8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!J8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!K8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!L8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!M8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!N8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!O8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!P8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!Q8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!R8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!S8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!T8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!U8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!V8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!W8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!X8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!Y8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!Z8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AA8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AB8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AC8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AD8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AE8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AF8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AG8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AH8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AI8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AJ8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AK8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AL8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AM8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AN8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AO8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AP8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AQ8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AR8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AS8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AT8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AU8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AV8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AW8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AX8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AY8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!AZ8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BA8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BB8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BC8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BD8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BE8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BF8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BG8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BH8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BI8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BJ8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BK8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BL8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BM8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BN8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BO8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BP8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BQ8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BR8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BS8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BT8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BU8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BV8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BW8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BX8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BY8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!BZ8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CA8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CB8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CC8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CD8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CE8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CF8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CG8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CH8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CI8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CJ8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CK8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CL8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CM8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CN8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CO8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CP8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CQ8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CR8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CS8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CT8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CU8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CV8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CW8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CX8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CY8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!CZ8/(1+NAF)","v":0.1},{"$f":"Tiltagsomkostninger!DA8/(1+NAF)","v":0.1}]
[null,null,null,"Afgifter og forvridning",{"$f":"SUMPRODUCT(F16:DB16,Forudsætninger!$E$27:$DA$27)","v":3.4414075063664353},{"$f":"SUM(F17:F18)","v":2.5229050000000002},{"$f":"SUM(G17:G18)","v":3.2765000000000002E-2},3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,{"$f":"SUM(BS17:BS18)","v":3.2765000000000002E-2},3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,1.3433649999999999,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,3.2765000000000002E-2,-0.86121900000000007]
[null,null,null,"Nettoafgifter",{"$f":"SUMPRODUCT(F17:DB17,Forudsætninger!$E$27:$DA$27)","v":3.4128488542740549},{"$f":"SUM(F13:F15)*NAF","v":2.5025000000000004},3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,{"$f":"SUM(AL13:AL15)*NAF","v":3.2500000000000001E-2},3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,{"$f":"SUM(BR13:BR15)*NAF","v":3.2500000000000001E-2},3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,1.3325,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,-0.86883333333333335]
[null,null,null,"Skatteforvridning",{"$f":"SUMPRODUCT(F18:DB18,Forudsætninger!$E$27:$DA$27)","v":2.8558652092379816E-2},{"$f":"Tiltagsomkostninger!E9","v":2.0405000000000003E-2},{"$f":"Tiltagsomkostninger!F9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!G9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!H9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!I9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!J9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!K9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!L9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!M9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!N9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!O9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!P9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!Q9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!R9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!S9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!T9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!U9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!V9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!W9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!X9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!Y9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!Z9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AA9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AB9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AC9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AD9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AE9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AF9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AG9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AH9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AI9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AJ9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AK9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AL9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AM9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AN9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AO9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AP9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AQ9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AR9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AS9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AT9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AU9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AV9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AW9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AX9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AY9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!AZ9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BA9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BB9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BC9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BD9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BE9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BF9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BG9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BH9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BI9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BJ9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BK9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BL9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BM9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BN9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BO9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BP9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BQ9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BR9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BS9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BT9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BU9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BV9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BW9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BX9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BY9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!BZ9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CA9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CB9","v":1.0865000000000001E-2},{"$f":"Tiltagsomkostninger!CC9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CD9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CE9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CF9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CG9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CH9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CI9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CJ9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CK9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CL9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CM9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CN9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CO9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CP9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CQ9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CR9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CS9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CT9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CU9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CV9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CW9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CX9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CY9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!CZ9","v":2.6499999999999999E-4},{"$f":"Tiltagsomkostninger!DA9","v":7.6143333333333332E-3}]
[null,null,null,"Gevinster"]
[null,null,null,"Sparede skadesomkostninger",{"$f":"SUMPRODUCT(F20:DB20,Forudsætninger!$E$27:$DA$27)","v":33.559240274527539},{"$f":"SUM(F21:F26)","v":0},{"$f":"SUM(G21:G26)","v":0.82996966588169796},0.84740550860454444,0.86484135132739026,0.88227719405023686,0.89971303677308267,0.91714887949592927,0.93458472221877509,0.95202056494162124,0.96945640766446761,0.9868922503873141,1.0043280931101599,1.0217639358330066,1.0391997785558524,1.0566356212786987,1.0740714640015447,1.0915073067243912,1.1089431494472368,1.1263789921700835,1.1438148348929296,1.1612506776157761,1.1786865203386221,1.1961223630614686,1.2135582057843146,1.2309940485071611,1.2484298912300069,1.2658657339528538,1.283301576675699,1.3007374193985459,1.3181732621213913,1.335609104844238,1.3530449475670838,1.3704807902899305,1.3879166330127766,1.4053524757356228,1.4227883184584684,1.4402241611813156,1.4576600039041612,1.4750958466270077,1.4925316893498537,1.5099675320727002,1.5274033747955458,1.5448392175183927,1.5622750602412387,1.5797109029640848,1.5971467456869315,1.6145825884097773,1.6320184311326231,1.6494542738554698,1.6668901165783157,1.6843259593011621,1.7017618020240082,1.7191976447468549,1.7366334874697005,1.754069330192547,1.7715051729153926,1.7889410156382399,1.806376858361086,1.8238127010839313,1.8412485438067783,1.8586843865296239,1.8761202292524704,1.8935560719753164,1.9106355928776306,1.9264831311499797,{"$f":"SUM(BS21:BS26)","v":1.9423306694223283},1.9581782076946768,1.9740257459670247,1.9898732842393729,2.0057208225117216,2.02156836078407,2.037415899056418,2.0532634373287659,2.0691109756011152,2.0849585138734632,2.1044347938266821,2.1240487904993173,2.1436627871719511,2.1632767838445863,2.1828907805172206,2.2037110898901728,2.2252382550771825,2.2467654202641913,2.2682925854512002,2.289819750638209,2.3113469158252182,2.3328740810122275,2.3544012461992372,2.3759284113862451,2.3974555765732544,2.4189827417602636,2.4405099069472724,2.4620370721342812,2.4835642373212901,2.5050914025082998,2.526618567695309,2.5481457328823169,2.5696728980693266,2.5912000632563355,2.6127272284433447,2.634254393630354]
[null,null,null,{"$f":"Skadesomkostninger!D32","v":"Skadesomkostning ved direkte indtastning"},{"$f":"SUMPRODUCT(F21:DB21,Forudsætninger!$E$27:$DA$27)","v":0},{"$f":"Skadesomkostninger!E32","v":0},{"$f":"Skadesomkostninger!F32","v":0},{"$f":"Skadesomkostninger!G32","v":0},{"$f":"Skadesomkostninger!H32","v":0},{"$f":"Skadesomkostninger!I32","v":0},{"$f":"Skadesomkostninger!J32","v":0},{"$f":"Skadesomkostninger!K32","v":0},{"$f":"Skadesomkostninger!L32","v":0},{"$f":"Skadesomkostninger!M32","v":0},{"$f":"Skadesomkostninger!N32","v":0},{"$f":"Skadesomkostninger!O32","v":0},{"$f":"Skadesomkostninger!P32","v":0},{"$f":"Skadesomkostninger!Q32","v":0},{"$f":"Skadesomkostninger!R32","v":0},{"$f":"Skadesomkostninger!S32","v":0},{"$f":"Skadesomkostninger!T32","v":0},{"$f":"Skadesomkostninger!U32","v":0},{"$f":"Skadesomkostninger!V32","v":0},{"$f":"Skadesomkostninger!W32","v":0},{"$f":"Skadesomkostninger!X32","v":0},{"$f":"Skadesomkostninger!Y32","v":0},{"$f":"Skadesomkostninger!Z32","v":0},{"$f":"Skadesomkostninger!AA32","v":0},{"$f":"Skadesomkostninger!AB32","v":0},{"$f":"Skadesomkostninger!AC32","v":0},{"$f":"Skadesomkostninger!AD32","v":0},{"$f":"Skadesomkostninger!AE32","v":0},{"$f":"Skadesomkostninger!AF32","v":0},{"$f":"Skadesomkostninger!AG32","v":0},{"$f":"Skadesomkostninger!AH32","v":0},{"$f":"Skadesomkostninger!AI32","v":0},{"$f":"Skadesomkostninger!AJ32","v":0},{"$f":"Skadesomkostninger!AK32","v":0},{"$f":"Skadesomkostninger!AL32","v":0},{"$f":"Skadesomkostninger!AM32","v":0},{"$f":"Skadesomkostninger!AN32","v":0},{"$f":"Skadesomkostninger!AO32","v":0},{"$f":"Skadesomkostninger!AP32","v":0},{"$f":"Skadesomkostninger!AQ32","v":0},{"$f":"Skadesomkostninger!AR32","v":0},{"$f":"Skadesomkostninger!AS32","v":0},{"$f":"Skadesomkostninger!AT32","v":0},{"$f":"Skadesomkostninger!AU32","v":0},{"$f":"Skadesomkostninger!AV32","v":0},{"$f":"Skadesomkostninger!AW32","v":0},{"$f":"Skadesomkostninger!AX32","v":0},{"$f":"Skadesomkostninger!AY32","v":0},{"$f":"Skadesomkostninger!AZ32","v":0},{"$f":"Skadesomkostninger!BA32","v":0},{"$f":"Skadesomkostninger!BB32","v":0},{"$f":"Skadesomkostninger!BC32","v":0},{"$f":"Skadesomkostninger!BD32","v":0},{"$f":"Skadesomkostninger!BE32","v":0},{"$f":"Skadesomkostninger!BF32","v":0},{"$f":"Skadesomkostninger!BG32","v":0},{"$f":"Skadesomkostninger!BH32","v":0},{"$f":"Skadesomkostninger!BI32","v":0},{"$f":"Skadesomkostninger!BJ32","v":0},{"$f":"Skadesomkostninger!BK32","v":0},{"$f":"Skadesomkostninger!BL32","v":0},{"$f":"Skadesomkostninger!BM32","v":0},{"$f":"Skadesomkostninger!BN32","v":0},{"$f":"Skadesomkostninger!BO32","v":0},{"$f":"Skadesomkostninger!BP32","v":0},{"$f":"Skadesomkostninger!BQ32","v":0},{"$f":"Skadesomkostninger!BR32","v":0},{"$f":"Skadesomkostninger!BS32","v":0},{"$f":"Skadesomkostninger!BT32","v":0},{"$f":"Skadesomkostninger!BU32","v":0},{"$f":"Skadesomkostninger!BV32","v":0},{"$f":"Skadesomkostninger!BW32","v":0},{"$f":"Skadesomkostninger!BX32","v":0},{"$f":"Skadesomkostninger!BY32","v":0},{"$f":"Skadesomkostninger!BZ32","v":0},{"$f":"Skadesomkostninger!CA32","v":0},{"$f":"Skadesomkostninger!CB32","v":0},{"$f":"Skadesomkostninger!CC32","v":0},{"$f":"Skadesomkostninger!CD32","v":0},{"$f":"Skadesomkostninger!CE32","v":0},{"$f":"Skadesomkostninger!CF32","v":0},{"$f":"Skadesomkostninger!CG32","v":0},{"$f":"Skadesomkostninger!CH32","v":0},{"$f":"Skadesomkostninger!CI32","v":0},{"$f":"Skadesomkostninger!CJ32","v":0},{"$f":"Skadesomkostninger!CK32","v":0},{"$f":"Skadesomkostninger!CL32","v":0},{"$f":"Skadesomkostninger!CM32","v":0},{"$f":"Skadesomkostninger!CN32","v":0},{"$f":"Skadesomkostninger!CO32","v":0},{"$f":"Skadesomkostninger!CP32","v":0},{"$f":"Skadesomkostninger!CQ32","v":0},{"$f":"Skadesomkostninger!CR32","v":0},{"$f":"Skadesomkostninger!CS32","v":0},{"$f":"Skadesomkostninger!CT32","v":0},{"$f":"Skadesomkostninger!CU32","v":0},{"$f":"Skadesomkostninger!CV32","v":0},{"$f":"Skadesomkostninger!CW32","v":0},{"$f":"Skadesomkostninger!CX32","v":0},{"$f":"Skadesomkostninger!CY32","v":0},{"$f":"Skadesomkostninger!CZ32","v":0},{"$f":"Skadesomkostninger!DA32","v":0}]
[null,null,null,{"$f":"Skadesomkostninger!D33","v":"Bebyggelse"},{"$f":"SUMPRODUCT(F22:DB22,Forudsætninger!$E$27:$DA$27)","v":32.753717884355765},{"$f":"Skadesomkostninger!E33","v":0},{"$f":"Skadesomkostninger!F33","v":0.81313283774362177},{"$f":"Skadesomkostninger!G33","v":0.83003679151883536},{"$f":"Skadesomkostninger!H33","v":0.84694074529404839},{"$f":"Skadesomkostninger!I33","v":0.86384469906926209},{"$f":"Skadesomkostninger!J33","v":0.88074865284447512},{"$f":"Skadesomkostninger!K33","v":0.89765260661968893},{"$f":"Skadesomkostninger!L33","v":0.91455656039490196},{"$f":"Skadesomkostninger!M33","v":0.93146051417011533},{"$f":"Skadesomkostninger!N33","v":0.9483644679453288},{"$f":"Skadesomkostninger!O33","v":0.9652684217205425},{"$f":"Skadesomkostninger!P33","v":0.98217237549575553},{"$f":"Skadesomkostninger!Q33","v":0.99907632927096957},{"$f":"Skadesomkostninger!R33","v":1.0159802830461824},{"$f":"Skadesomkostninger!S33","v":1.032884236821396},{"$f":"Skadesomkostninger!T33","v":1.0497881905966091},{"$f":"Skadesomkostninger!U33","v":1.0666921443718227},{"$f":"Skadesomkostninger!V33","v":1.0835960981470356},{"$f":"Skadesomkostninger!W33","v":1.1005000519222494},{"$f":"Skadesomkostninger!X33","v":1.1174040056974626},{"$f":"Skadesomkostninger!Y33","v":1.1343079594726762},{"$f":"Skadesomkostninger!Z33","v":1.1512119132478895},{"$f":"Skadesomkostninger!AA33","v":1.1681158670231031},{"$f":"Skadesomkostninger!AB33","v":1.1850198207983162},{"$f":"Skadesomkostninger!AC33","v":1.2019237745735301},{"$f":"Skadesomkostninger!AD33","v":1.218827728348743},{"$f":"Skadesomkostninger!AE33","v":1.235731682123957},{"$f":"Skadesomkostninger!AF33","v":1.2526356358991695},{"$f":"Skadesomkostninger!AG33","v":1.2695395896743835},{"$f":"Skadesomkostninger!AH33","v":1.2864435434495962},{"$f":"Skadesomkostninger!AI33","v":1.30334749722481},{"$f":"Skadesomkostninger!AJ33","v":1.3202514510000232},{"$f":"Skadesomkostninger!AK33","v":1.337155404775237},{"$f":"Skadesomkostninger!AL33","v":1.3540593585504501},{"$f":"Skadesomkostninger!AM33","v":1.3709633123256637},{"$f":"Skadesomkostninger!AN33","v":1.3878672661008764},{"$f":"Skadesomkostninger!AO33","v":1.4047712198760907},{"$f":"Skadesomkostninger!AP33","v":1.4216751736513036},{"$f":"Skadesomkostninger!AQ33","v":1.4385791274265172},{"$f":"Skadesomkostninger!AR33","v":1.4554830812017303},{"$f":"Skadesomkostninger!AS33","v":1.4723870349769439},{"$f":"Skadesomkostninger!AT33","v":1.4892909887521568},{"$f":"Skadesomkostninger!AU33","v":1.5061949425273709},{"$f":"Skadesomkostninger!AV33","v":1.523098896302584},{"$f":"Skadesomkostninger!AW33","v":1.5400028500777974},{"$f":"Skadesomkostninger!AX33","v":1.5569068038530112},{"$f":"Skadesomkostninger!AY33","v":1.5738107576282241},{"$f":"Skadesomkostninger!AZ33","v":1.5907147114034372},{"$f":"Skadesomkostninger!BA33","v":1.6076186651786513},{"$f":"Skadesomkostninger!BB33","v":1.6245226189538642},{"$f":"Skadesomkostninger!BC33","v":1.6414265727290778},{"$f":"Skadesomkostninger!BD33","v":1.6583305265042911},{"$f":"Skadesomkostninger!BE33","v":1.6752344802795049},{"$f":"Skadesomkostninger!BF33","v":1.6921384340547176},{"$f":"Skadesomkostninger!BG33","v":1.7090423878299315},{"$f":"Skadesomkostninger!BH33","v":1.7259463416051442},{"$f":"Skadesomkostninger!BI33","v":1.7428502953803586},{"$f":"Skadesomkostninger!BJ33","v":1.7597542491555718},{"$f":"Skadesomkostninger!BK33","v":1.7766582029307845},{"$f":"Skadesomkostninger!BL33","v":1.7935621567059985},{"$f":"Skadesomkostninger!BM33","v":1.8104661104812112},{"$f":"Skadesomkostninger!BN33","v":1.827370064256425},{"$f":"Skadesomkostninger!BO33","v":1.8442740180316382},{"$f":"Skadesomkostninger!BP33","v":1.8608286114335049},{"$f":"Skadesomkostninger!BQ33","v":1.876175291407788},{"$f":"Skadesomkostninger!BR33","v":1.8915219713820708},{"$f":"Skadesomkostninger!BS33","v":1.9068686513563533},{"$f":"Skadesomkostninger!BT33","v":1.9222153313306356},{"$f":"Skadesomkostninger!BU33","v":1.9375620113049179},{"$f":"Skadesomkostninger!BV33","v":1.9529086912792009},{"$f":"Skadesomkostninger!BW33","v":1.9682553712534832},{"$f":"Skadesomkostninger!BX33","v":1.9836020512277655},{"$f":"Skadesomkostninger!BY33","v":1.9989487312020477},{"$f":"Skadesomkostninger!BZ33","v":2.0142954111763309},{"$f":"Skadesomkostninger!CA33","v":2.0296420911506132},{"$f":"Skadesomkostninger!CB33","v":2.0483737101117314},{"$f":"Skadesomkostninger!CC33","v":2.067233793078747},{"$f":"Skadesomkostninger!CD33","v":2.0860938760457612},{"$f":"Skadesomkostninger!CE33","v":2.1049539590127764},{"$f":"Skadesomkostninger!CF33","v":2.1238140419797911},{"$f":"Skadesomkostninger!CG33","v":2.1438570462729349},{"$f":"Skadesomkostninger!CH33","v":2.1645931998769723},{"$f":"Skadesomkostninger!CI33","v":2.1853293534810079},{"$f":"Skadesomkostninger!CJ33","v":2.2060655070850443},{"$f":"Skadesomkostninger!CK33","v":2.2268016606890804},{"$f":"Skadesomkostninger!CL33","v":2.2475378142931168},{"$f":"Skadesomkostninger!CM33","v":2.2682739678971533},{"$f":"Skadesomkostninger!CN33","v":2.2890101215011902},{"$f":"Skadesomkostninger!CO33","v":2.3097462751052258},{"$f":"Skadesomkostninger!CP33","v":2.3304824287092623},{"$f":"Skadesomkostninger!CQ33","v":2.3512185823132987},{"$f":"Skadesomkostninger!CR33","v":2.3719547359173347},{"$f":"Skadesomkostninger!CS33","v":2.3926908895213712},{"$f":"Skadesomkostninger!CT33","v":2.4134270431254072},{"$f":"Skadesomkostninger!CU33","v":2.4341631967294441},{"$f":"Skadesomkostninger!CV33","v":2.4548993503334806},{"$f":"Skadesomkostninger!CW33","v":2.4756355039375162},{"$f":"Skadesomkostninger!CX33","v":2.4963716575415531},{"$f":"Skadesomkostninger!CY33","v":2.5171078111455891},{"$f":"Skadesomkostninger!CZ33","v":2.5378439647496256},{"$f":"Skadesomkostninger!DA33","v":2.5585801183536621}]
[null,null,null,{"$f":"Skadesomkostninger!D39","v":"Infrastruktur og trafik"},{"$f":"SUMPRODUCT(F23:DB23,Forudsætninger!$E$27:$DA$27)","v":0.75938928807159978},{"$f":"Skadesomkostninger!E39","v":0},{"$f":"Skadesomkostninger!F39","v":1.5708396589810429E-2},{"$f":"Skadesomkostninger!G39","v":1.6215431257786454E-2},{"$f":"Skadesomkostninger!H39","v":1.6722465925762466E-2},{"$f":"Skadesomkostninger!I39","v":1.7229500593738477E-2},{"$f":"Skadesomkostninger!J39","v":1.7736535261714481E-2},{"$f":"Skadesomkostninger!K39","v":1.824356992969051E-2},{"$f":"Skadesomkostninger!L39","v":1.8750604597666524E-2},{"$f":"Skadesomkostninger!M39","v":1.9257639265642536E-2},{"$f":"Skadesomkostninger!N39","v":1.9764673933618557E-2},{"$f":"Skadesomkostninger!O39","v":2.0271708601594558E-2},{"$f":"Skadesomkostninger!P39","v":2.0778743269570583E-2},{"$f":"Skadesomkostninger!Q39","v":2.1285777937546595E-2},{"$f":"Skadesomkostninger!R39","v":2.1792812605522602E-2},{"$f":"Skadesomkostninger!S39","v":2.2299847273498628E-2},{"$f":"Skadesomkostninger!T39","v":2.2806881941474639E-2},{"$f":"Skadesomkostninger!U39","v":2.3313916609450647E-2},{"$f":"Skadesomkostninger!V39","v":2.3820951277426658E-2},{"$f":"Skadesomkostninger!W39","v":2.432798594540268E-2},{"$f":"Skadesomkostninger!X39","v":2.4835020613378691E-2},{"$f":"Skadesomkostninger!Y39","v":2.5342055281354702E-2},{"$f":"Skadesomkostninger!Z39","v":2.5849089949330724E-2},{"$f":"Skadesomkostninger!AA39","v":2.6356124617306725E-2},{"$f":"Skadesomkostninger!AB39","v":2.686315928528275E-2},{"$f":"Skadesomkostninger!AC39","v":2.7370193953258761E-2},{"$f":"Skadesomkostninger!AD39","v":2.7877228621234783E-2},{"$f":"Skadesomkostninger!AE39","v":2.8384263289210801E-2},{"$f":"Skadesomkostninger!AF39","v":2.8891297957186812E-2},{"$f":"Skadesomkostninger!AG39","v":2.939833262516282E-2},{"$f":"Skadesomkostninger!AH39","v":2.9905367293138821E-2},{"$f":"Skadesomkostninger!AI39","v":3.0412401961114839E-2},{"$f":"Skadesomkostninger!AJ39","v":3.0919436629090857E-2},{"$f":"Skadesomkostninger!AK39","v":3.1426471297066862E-2},{"$f":"Skadesomkostninger!AL39","v":3.1933505965042887E-2},{"$f":"Skadesomkostninger!AM39","v":3.2440540633018891E-2},{"$f":"Skadesomkostninger!AN39","v":3.2947575300994916E-2},{"$f":"Skadesomkostninger!AO39","v":3.3454609968970921E-2},{"$f":"Skadesomkostninger!AP39","v":3.3961644636946946E-2},{"$f":"Skadesomkostninger!AQ39","v":3.4468679304922964E-2},{"$f":"Skadesomkostninger!AR39","v":3.4975713972898975E-2},{"$f":"Skadesomkostninger!AS39","v":3.5482748640874993E-2},{"$f":"Skadesomkostninger!AT39","v":3.5989783308850991E-2},{"$f":"Skadesomkostninger!AU39","v":3.6496817976827023E-2},{"$f":"Skadesomkostninger!AV39","v":3.7003852644803034E-2},{"$f":"Skadesomkostninger!AW39","v":3.7510887312779045E-2},{"$f":"Skadesomkostninger!AX39","v":3.8017921980755057E-2},{"$f":"Skadesomkostninger!AY39","v":3.8524956648731068E-2},{"$f":"Skadesomkostninger!AZ39","v":3.9031991316707093E-2},{"$f":"Skadesomkostninger!BA39","v":3.9539025984683104E-2},{"$f":"Skadesomkostninger!BB39","v":4.0046060652659109E-2},{"$f":"Skadesomkostninger!BC39","v":4.055309532063512E-2},{"$f":"Skadesomkostninger!BD39","v":4.1060129988611145E-2},{"$f":"Skadesomkostninger!BE39","v":4.156716465658717E-2},{"$f":"Skadesomkostninger!BF39","v":4.2074199324563161E-2},{"$f":"Skadesomkostninger!BG39","v":4.2581233992539172E-2},{"$f":"Skadesomkostninger!BH39","v":4.3088268660515197E-2},{"$f":"Skadesomkostninger!BI39","v":4.3595303328491222E-2},{"$f":"Skadesomkostninger!BJ39","v":4.4102337996467234E-2},{"$f":"Skadesomkostninger!BK39","v":4.4609372664443231E-2},{"$f":"Skadesomkostninger!BL39","v":4.511640733241927E-2},{"$f":"Skadesomkostninger!BM39","v":4.562344200039526E-2},{"$f":"Skadesomkostninger!BN39","v":4.6130476668371292E-2},{"$f":"Skadesomkostninger!BO39","v":4.663751133634729E-2},{"$f":"Skadesomkostninger!BP39","v":4.7139631649645158E-2},{"$f":"Skadesomkostninger!BQ39","v":4.762476058253317E-2},{"$f":"Skadesomkostninger!BR39","v":4.8109889515421195E-2},{"$f":"Skadesomkostninger!BS39","v":4.8595018448309185E-2},{"$f":"Skadesomkostninger!BT39","v":4.9080147381197196E-2},{"$f":"Skadesomkostninger!BU39","v":4.9565276314085215E-2},{"$f":"Skadesomkostninger!BV39","v":5.0050405246973226E-2},{"$f":"Skadesomkostninger!BW39","v":5.053553417986123E-2},{"$f":"Skadesomkostninger!BX39","v":5.1020663112749234E-2},{"$f":"Skadesomkostninger!BY39","v":5.1505792045637232E-2},{"$f":"Skadesomkostninger!BZ39","v":5.1990920978525257E-2},{"$f":"Skadesomkostninger!CA39","v":5.2476049911413261E-2},{"$f":"Skadesomkostninger!CB39","v":5.3199836857813307E-2},{"$f":"Skadesomkostninger!CC39","v":5.3932681268638691E-2},{"$f":"Skadesomkostninger!CD39","v":5.4665525679464033E-2},{"$f":"Skadesomkostninger!CE39","v":5.5398370090289424E-2},{"$f":"Skadesomkostninger!CF39","v":5.613121450111476E-2},{"$f":"Skadesomkostninger!CG39","v":5.6883848597529638E-2},{"$f":"Skadesomkostninger!CH39","v":5.7648078737253701E-2},{"$f":"Skadesomkostninger!CI39","v":5.8412308876977723E-2},{"$f":"Skadesomkostninger!CJ39","v":5.9176539016701779E-2},{"$f":"Skadesomkostninger!CK39","v":5.9940769156425835E-2},{"$f":"Skadesomkostninger!CL39","v":6.0704999296149864E-2},{"$f":"Skadesomkostninger!CM39","v":6.1469229435873921E-2},{"$f":"Skadesomkostninger!CN39","v":6.2233459575597963E-2},{"$f":"Skadesomkostninger!CO39","v":6.2997689715321992E-2},{"$f":"Skadesomkostninger!CP39","v":6.3761919855046034E-2},{"$f":"Skadesomkostninger!CQ39","v":6.4526149994770091E-2},{"$f":"Skadesomkostninger!CR39","v":6.5290380134494119E-2},{"$f":"Skadesomkostninger!CS39","v":6.6054610274218176E-2},{"$f":"Skadesomkostninger!CT39","v":6.6818840413942218E-2},{"$f":"Skadesomkostninger!CU39","v":6.7583070553666247E-2},{"$f":"Skadesomkostninger!CV39","v":6.8347300693390303E-2},{"$f":"Skadesomkostninger!CW39","v":6.911153083311436E-2},{"$f":"Skadesomkostninger!CX39","v":6.9875760972838388E-2},{"$f":"Skadesomkostninger!CY39","v":7.0639991112562445E-2},{"$f":"Skadesomkostninger!CZ39","v":7.1404221252286501E-2},{"$f":"Skadesomkostninger!DA39","v":7.216845139201053E-2}]
[null,null,null,{"$f":"Skadesomkostninger!D43","v":"Hotspots"},{"$f":"SUMPRODUCT(F24:DB24,Forudsætninger!$E$27:$DA$27)","v":4.6133102100178257E-2},{"$f":"Skadesomkostninger!E43","v":0},{"$f":"Skadesomkostninger!F43","v":1.1284315482658072E-3},{"$f":"Skadesomkostninger!G43","v":1.1532858279226122E-3},{"$f":"Skadesomkostninger!H43","v":1.1781401075794159E-3},{"$f":"Skadesomkostninger!I43","v":1.2029943872362207E-3},{"$f":"Skadesomkostninger!J43","v":1.2278486668930244E-3},{"$f":"Skadesomkostninger!K43","v":1.2527029465498299E-3},{"$f":"Skadesomkostninger!L43","v":1.2775572262066334E-3},{"$f":"Skadesomkostninger!M43","v":1.3024115058634384E-3},{"$f":"Skadesomkostninger!N43","v":1.3272657855202424E-3},{"$f":"Skadesomkostninger!O43","v":1.3521200651770472E-3},{"$f":"Skadesomkostninger!P43","v":1.3769743448338514E-3},{"$f":"Skadesomkostninger!Q43","v":1.4018286244906566E-3},{"$f":"Skadesomkostninger!R43","v":1.4266829041474599E-3},{"$f":"Skadesomkostninger!S43","v":1.4515371838042649E-3},{"$f":"Skadesomkostninger!T43","v":1.4763914634610689E-3},{"$f":"Skadesomkostninger!U43","v":1.5012457431178732E-3},{"$f":"Skadesomkostninger!V43","v":1.5261000227746774E-3},{"$f":"Skadesomkostninger!W43","v":1.5509543024314824E-3},{"$f":"Skadesomkostninger!X43","v":1.5758085820882866E-3},{"$f":"Skadesomkostninger!Y43","v":1.6006628617450912E-3},{"$f":"Skadesomkostninger!Z43","v":1.6255171414018953E-3},{"$f":"Skadesomkostninger!AA43","v":1.6503714210586995E-3},{"$f":"Skadesomkostninger!AB43","v":1.6752257007155037E-3},{"$f":"Skadesomkostninger!AC43","v":1.7000799803723087E-3},{"$f":"Skadesomkostninger!AD43","v":1.7249342600291126E-3},{"$f":"Skadesomkostninger!AE43","v":1.7497885396859174E-3},{"$f":"Skadesomkostninger!AF43","v":1.7746428193427212E-3},{"$f":"Skadesomkostninger!AG43","v":1.7994970989995264E-3},{"$f":"Skadesomkostninger!AH43","v":1.8243513786563297E-3},{"$f":"Skadesomkostninger!AI43","v":1.8492056583131349E-3},{"$f":"Skadesomkostninger!AJ43","v":1.8740599379699391E-3},{"$f":"Skadesomkostninger!AK43","v":1.8989142176267437E-3},{"$f":"Skadesomkostninger!AL43","v":1.9237684972835481E-3},{"$f":"Skadesomkostninger!AM43","v":1.9486227769403527E-3},{"$f":"Skadesomkostninger!AN43","v":1.9734770565971566E-3},{"$f":"Skadesomkostninger!AO43","v":1.9983313362539612E-3},{"$f":"Skadesomkostninger!AP43","v":2.0231856159107654E-3},{"$f":"Skadesomkostninger!AQ43","v":2.04803989556757E-3},{"$f":"Skadesomkostninger!AR43","v":2.0728941752243741E-3},{"$f":"Skadesomkostninger!AS43","v":2.0977484548811787E-3},{"$f":"Skadesomkostninger!AT43","v":2.1226027345379829E-3},{"$f":"Skadesomkostninger!AU43","v":2.1474570141947875E-3},{"$f":"Skadesomkostninger!AV43","v":2.1723112938515921E-3},{"$f":"Skadesomkostninger!AW43","v":2.1971655735083962E-3},{"$f":"Skadesomkostninger!AX43","v":2.2220198531652008E-3},{"$f":"Skadesomkostninger!AY43","v":2.2468741328220045E-3},{"$f":"Skadesomkostninger!AZ43","v":2.2717284124788091E-3},{"$f":"Skadesomkostninger!BA43","v":2.2965826921356142E-3},{"$f":"Skadesomkostninger!BB43","v":2.3214369717924174E-3},{"$f":"Skadesomkostninger!BC43","v":2.346291251449222E-3},{"$f":"Skadesomkostninger!BD43","v":2.3711455311060262E-3},{"$f":"Skadesomkostninger!BE43","v":2.3959998107628321E-3},{"$f":"Skadesomkostninger!BF43","v":2.4208540904196354E-3},{"$f":"Skadesomkostninger!BG43","v":2.44570837007644E-3},{"$f":"Skadesomkostninger!BH43","v":2.4705626497332441E-3},{"$f":"Skadesomkostninger!BI43","v":2.4954169293900496E-3},{"$f":"Skadesomkostninger!BJ43","v":2.5202712090468533E-3},{"$f":"Skadesomkostninger!BK43","v":2.5451254887036566E-3},{"$f":"Skadesomkostninger!BL43","v":2.5699797683604621E-3},{"$f":"Skadesomkostninger!BM43","v":2.5948340480172654E-3},{"$f":"Skadesomkostninger!BN43","v":2.6196883276740708E-3},{"$f":"Skadesomkostninger!BO43","v":2.6445426073308754E-3},{"$f":"Skadesomkostninger!BP43","v":2.6673497944807415E-3},{"$f":"Skadesomkostninger!BQ43","v":2.6830791596585499E-3},{"$f":"Skadesomkostninger!BR43","v":2.6988085248363584E-3},{"$f":"Skadesomkostninger!BS43","v":2.7145378900141669E-3},{"$f":"Skadesomkostninger!BT43","v":2.730267255191975E-3},{"$f":"Skadesomkostninger!BU43","v":2.7459966203697834E-3},{"$f":"Skadesomkostninger!BV43","v":2.7617259855475919E-3},{"$f":"Skadesomkostninger!BW43","v":2.7774553507254004E-3},{"$f":"Skadesomkostninger!BX43","v":2.7931847159032084E-3},{"$f":"Skadesomkostninger!BY43","v":2.8089140810810161E-3},{"$f":"Skadesomkostninger!BZ43","v":2.8246434462588258E-3},{"$f":"Skadesomkostninger!CA43","v":2.8403728114366335E-3},{"$f":"Skadesomkostninger!CB43","v":2.8612468571373815E-3},{"$f":"Skadesomkostninger!CC43","v":2.8823161519317187E-3},{"$f":"Skadesomkostninger!CD43","v":2.9033854467260564E-3},{"$f":"Skadesomkostninger!CE43","v":2.9244547415203945E-3},{"$f":"Skadesomkostninger!CF43","v":2.9455240363147313E-3},{"$f":"Skadesomkostninger!CG43","v":2.9701950197082517E-3},{"$f":"Skadesomkostninger!CH43","v":2.9969764629569021E-3},{"$f":"Skadesomkostninger!CI43","v":3.0237579062055513E-3},{"$f":"Skadesomkostninger!CJ43","v":3.0505393494542014E-3},{"$f":"Skadesomkostninger!CK43","v":3.0773207927028506E-3},{"$f":"Skadesomkostninger!CL43","v":3.1041022359515006E-3},{"$f":"Skadesomkostninger!CM43","v":3.1308836792001502E-3},{"$f":"Skadesomkostninger!CN43","v":3.1576651224488003E-3},{"$f":"Skadesomkostninger!CO43","v":3.184446565697449E-3},{"$f":"Skadesomkostninger!CP43","v":3.2112280089460991E-3},{"$f":"Skadesomkostninger!CQ43","v":3.2380094521947496E-3},{"$f":"Skadesomkostninger!CR43","v":3.2647908954433992E-3},{"$f":"Skadesomkostninger!CS43","v":3.2915723386920479E-3},{"$f":"Skadesomkostninger!CT43","v":3.3183537819406984E-3},{"$f":"Skadesomkostninger!CU43","v":3.3451352251893472E-3},{"$f":"Skadesomkostninger!CV43","v":3.3719166684379976E-3},{"$f":"Skadesomkostninger!CW43","v":3.3986981116866473E-3},{"$f":"Skadesomkostninger!CX43","v":3.425479554935296E-3},{"$f":"Skadesomkostninger!CY43","v":3.4522609981839469E-3},{"$f":"Skadesomkostninger!CZ43","v":3.4790424414325961E-3},{"$f":"Skadesomkostninger!DA43","v":3.5058238846812457E-3}]
[null,null,null,{"$f":"Skadesomkostninger!D47","v":"Landbrug"},{"$f":"SUMPRODUCT(F25:DB25,Forudsætninger!$E$27:$DA$27)","v":0},{"$f":"Skadesomkostninger!E47","v":0},{"$f":"Skadesomkostninger!F47","v":0},{"$f":"Skadesomkostninger!G47","v":0},{"$f":"Skadesomkostninger!H47","v":0},{"$f":"Skadesomkostninger!I47","v":0},{"$f":"Skadesomkostninger!J47","v":0},{"$f":"Skadesomkostninger!K47","v":0},{"$f":"Skadesomkostninger!L47","v":0},{"$f":"Skadesomkostninger!M47","v":0},{"$f":"Skadesomkostninger!N47","v":0},{"$f":"Skadesomkostninger!O47","v":0},{"$f":"Skadesomkostninger!P47","v":0},{"$f":"Skadesomkostninger!Q47","v":0},{"$f":"Skadesomkostninger!R47","v":0},{"$f":"Skadesomkostninger!S47","v":0},{"$f":"Skadesomkostninger!T47","v":0},{"$f":"Skadesomkostninger!U47","v":0},{"$f":"Skadesomkostninger!V47","v":0},{"$f":"Skadesomkostninger!W47","v":0},{"$f":"Skadesomkostninger!X47","v":0},{"$f":"Skadesomkostninger!Y47","v":0},{"$f":"Skadesomkostninger!Z47","v":0},{"$f":"Skadesomkostninger!AA47","v":0},{"$f":"Skadesomkostninger!AB47","v":0},{"$f":"Skadesomkostninger!AC47","v":0},{"$f":"Skadesomkostninger!AD47","v":0},{"$f":"Skadesomkostninger!AE47","v":0},{"$f":"Skadesomkostninger!AF47","v":0},{"$f":"Skadesomkostninger!AG47","v":0},{"$f":"Skadesomkostninger!AH47","v":0},{"$f":"Skadesomkostninger!AI47","v":0},{"$f":"Skadesomkostninger!AJ47","v":0},{"$f":"Skadesomkostninger!AK47","v":0},{"$f":"Skadesomkostninger!AL47","v":0},{"$f":"Skadesomkostninger!AM47","v":0},{"$f":"Skadesomkostninger!AN47","v":0},{"$f":"Skadesomkostninger!AO47","v":0},{"$f":"Skadesomkostninger!AP47","v":0},{"$f":"Skadesomkostninger!AQ47","v":0},{"$f":"Skadesomkostninger!AR47","v":0},{"$f":"Skadesomkostninger!AS47","v":0},{"$f":"Skadesomkostninger!AT47","v":0},{"$f":"Skadesomkostninger!AU47","v":0},{"$f":"Skadesomkostninger!AV47","v":0},{"$f":"Skadesomkostninger!AW47","v":0},{"$f":"Skadesomkostninger!AX47","v":0},{"$f":"Skadesomkostninger!AY47","v":0},{"$f":"Skadesomkostninger!AZ47","v":0},{"$f":"Skadesomkostninger!BA47","v":0},{"$f":"Skadesomkostninger!BB47","v":0},{"$f":"Skadesomkostninger!BC47","v":0},{"$f":"Skadesomkostninger!BD47","v":0},{"$f":"Skadesomkostninger!BE47","v":0},{"$f":"Skadesomkostninger!BF47","v":0},{"$f":"Skadesomkostninger!BG47","v":0},{"$f":"Skadesomkostninger!BH47","v":0},{"$f":"Skadesomkostninger!BI47","v":0},{"$f":"Skadesomkostninger!BJ47","v":0},{"$f":"Skadesomkostninger!BK47","v":0},{"$f":"Skadesomkostninger!BL47","v":0},{"$f":"Skadesomkostninger!BM47","v":0},{"$f":"Skadesomkostninger!BN47","v":0},{"$f":"Skadesomkostninger!BO47","v":0},{"$f":"Skadesomkostninger!BP47","v":0},{"$f":"Skadesomkostninger!BQ47","v":0},{"$f":"Skadesomkostninger!BR47","v":0},{"$f":"Skadesomkostninger!BS47","v":0},{"$f":"Skadesomkostninger!BT47","v":0},{"$f":"Skadesomkostninger!BU47","v":0},{"$f":"Skadesomkostninger!BV47","v":0},{"$f":"Skadesomkostninger!BW47","v":0},{"$f":"Skadesomkostninger!BX47","v":0},{"$f":"Skadesomkostninger!BY47","v":0},{"$f":"Skadesomkostninger!BZ47","v":0},{"$f":"Skadesomkostninger!CA47","v":0},{"$f":"Skadesomkostninger!CB47","v":0},{"$f":"Skadesomkostninger!CC47","v":0},{"$f":"Skadesomkostninger!CD47","v":0},{"$f":"Skadesomkostninger!CE47","v":0},{"$f":"Skadesomkostninger!CF47","v":0},{"$f":"Skadesomkostninger!CG47","v":0},{"$f":"Skadesomkostninger!CH47","v":0},{"$f":"Skadesomkostninger!CI47","v":0},{"$f":"Skadesomkostninger!CJ47","v":0},{"$f":"Skadesomkostninger!CK47","v":0},{"$f":"Skadesomkostninger!CL47","v":0},{"$f":"Skadesomkostninger!CM47","v":0},{"$f":"Skadesomkostninger!CN47","v":0},{"$f":"Skadesomkostninger!CO47","v":0},{"$f":"Skadesomkostninger!CP47","v":0},{"$f":"Skadesomkostninger!CQ47","v":0},{"$f":"Skadesomkostninger!CR47","v":0},{"$f":"Skadesomkostninger!CS47","v":0},{"$f":"Skadesomkostninger!CT47","v":0},{"$f":"Skadesomkostninger!CU47","v":0},{"$f":"Skadesomkostninger!CV47","v":0},{"$f":"Skadesomkostninger!CW47","v":0},{"$f":"Skadesomkostninger!CX47","v":0},{"$f":"Skadesomkostninger!CY47","v":0},{"$f":"Skadesomkostninger!CZ47","v":0},{"$f":"Skadesomkostninger!DA47","v":0}]
[null,null,null,{"$f":"Skadesomkostninger!D51","v":"Brugerdefinerede"},{"$f":"SUMPRODUCT(F26:DB26,Forudsætninger!$E$27:$DA$27)","v":0},{"$f":"Skadesomkostninger!E51","v":0},{"$f":"Skadesomkostninger!F51","v":0},{"$f":"Skadesomkostninger!G51","v":0},{"$f":"Skadesomkostninger!H51","v":0},{"$f":"Skadesomkostninger!I51","v":0},{"$f":"Skadesomkostninger!J51","v":0},{"$f":"Skadesomkostninger!K51","v":0},{"$f":"Skadesomkostninger!L51","v":0},{"$f":"Skadesomkostninger!M51","v":0},{"$f":"Skadesomkostninger!N51","v":0},{"$f":"Skadesomkostninger!O51","v":0},{"$f":"Skadesomkostninger!P51","v":0},{"$f":"Skadesomkostninger!Q51","v":0},{"$f":"Skadesomkostninger!R51","v":0},{"$f":"Skadesomkostninger!S51","v":0},{"$f":"Skadesomkostninger!T51","v":0},{"$f":"Skadesomkostninger!U51","v":0},{"$f":"Skadesomkostninger!V51","v":0},{"$f":"Skadesomkostninger!W51","v":0},{"$f":"Skadesomkostninger!X51","v":0},{"$f":"Skadesomkostninger!Y51","v":0},{"$f":"Skadesomkostninger!Z51","v":0},{"$f":"Skadesomkostninger!AA51","v":0},{"$f":"Skadesomkostninger!AB51","v":0},{"$f":"Skadesomkostninger!AC51","v":0},{"$f":"Skadesomkostninger!AD51","v":0},{"$f":"Skadesomkostninger!AE51","v":0},{"$f":"Skadesomkostninger!AF51","v":0},{"$f":"Skadesomkostninger!AG51","v":0},{"$f":"Skadesomkostninger!AH51","v":0},{"$f":"Skadesomkostninger!AI51","v":0},{"$f":"Skadesomkostninger!AJ51","v":0},{"$f":"Skadesomkostninger!AK51","v":0},{"$f":"Skadesomkostninger!AL51","v":0},{"$f":"Skadesomkostninger!AM51","v":0},{"$f":"Skadesomkostninger!AN51","v":0},{"$f":"Skadesomkostninger!AO51","v":0},{"$f":"Skadesomkostninger!AP51","v":0},{"$f":"Skadesomkostninger!AQ51","v":0},{"$f":"Skadesomkostninger!AR51","v":0},{"$f":"Skadesomkostninger!AS51","v":0},{"$f":"Skadesomkostninger!AT51","v":0},{"$f":"Skadesomkostninger!AU51","v":0},{"$f":"Skadesomkostninger!AV51","v":0},{"$f":"Skadesomkostninger!AW51","v":0},{"$f":"Skadesomkostninger!AX51","v":0},{"$f":"Skadesomkostninger!AY51","v":0},{"$f":"Skadesomkostninger!AZ51","v":0},{"$f":"Skadesomkostninger!BA51","v":0},{"$f":"Skadesomkostninger!BB51","v":0},{"$f":"Skadesomkostninger!BC51","v":0},{"$f":"Skadesomkostninger!BD51","v":0},{"$f":"Skadesomkostninger!BE51","v":0},{"$f":"Skadesomkostninger!BF51","v":0},{"$f":"Skadesomkostninger!BG51","v":0},{"$f":"Skadesomkostninger!BH51","v":0},{"$f":"Skadesomkostninger!BI51","v":0},{"$f":"Skadesomkostninger!BJ51","v":0},{"$f":"Skadesomkostninger!BK51","v":0},{"$f":"Skadesomkostninger!BL51","v":0},{"$f":"Skadesomkostninger!BM51","v":0},{"$f":"Skadesomkostninger!BN51","v":0},{"$f":"Skadesomkostninger!BO51","v":0},{"$f":"Skadesomkostninger!BP51","v":0},{"$f":"Skadesomkostninger!BQ51","v":0},{"$f":"Skadesomkostninger!BR51","v":0},{"$f":"Skadesomkostninger!BS51","v":0},{"$f":"Skadesomkostninger!BT51","v":0},{"$f":"Skadesomkostninger!BU51","v":0},{"$f":"Skadesomkostninger!BV51","v":0},{"$f":"Skadesomkostninger!BW51","v":0},{"$f":"Skadesomkostninger!BX51","v":0},{"$f":"Skadesomkostninger!BY51","v":0},{"$f":"Skadesomkostninger!BZ51","v":0},{"$f":"Skadesomkostninger!CA51","v":0},{"$f":"Skadesomkostninger!CB51","v":0},{"$f":"Skadesomkostninger!CC51","v":0},{"$f":"Skadesomkostninger!CD51","v":0},{"$f":"Skadesomkostninger!CE51","v":0},{"$f":"Skadesomkostninger!CF51","v":0},{"$f":"Skadesomkostninger!CG51","v":0},{"$f":"Skadesomkostninger!CH51","v":0},{"$f":"Skadesomkostninger!CI51","v":0},{"$f":"Skadesomkostninger!CJ51","v":0},{"$f":"Skadesomkostninger!CK51","v":0},{"$f":"Skadesomkostninger!CL51","v":0},{"$f":"Skadesomkostninger!CM51","v":0},{"$f":"Skadesomkostninger!CN51","v":0},{"$f":"Skadesomkostninger!CO51","v":0},{"$f":"Skadesomkostninger!CP51","v":0},{"$f":"Skadesomkostninger!CQ51","v":0},{"$f":"Skadesomkostninger!CR51","v":0},{"$f":"Skadesomkostninger!CS51","v":0},{"$f":"Skadesomkostninger!CT51","v":0},{"$f":"Skadesomkostninger!CU51","v":0},{"$f":"Skadesomkostninger!CV51","v":0},{"$f":"Skadesomkostninger!CW51","v":0},{"$f":"Skadesomkostninger!CX51","v":0},{"$f":"Skadesomkostninger!CY51","v":0},{"$f":"Skadesomkostninger!CZ51","v":0},{"$f":"Skadesomkostninger!DA51","v":0}]
[null,null,null,"Sidegevinster",{"$f":"SUMPRODUCT(F27:DB27,Forudsætninger!$E$27:$DA$27)","v":1.3063412096401825},{"$f":"SUM(F28:F32)","v":0},{"$f":"SUM(G28:G32)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"SUM(BS28:BS32)","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,{"$f":"Tiltagsomkostninger!D11","v":"Støj"},{"$f":"SUMPRODUCT(F28:DB28,Forudsætninger!$E$27:$DA$27)","v":0},{"$f":"Tiltagsomkostninger!E11","v":0},{"$f":"Tiltagsomkostninger!F11","v":0},{"$f":"Tiltagsomkostninger!G11","v":0},{"$f":"Tiltagsomkostninger!H11","v":0},{"$f":"Tiltagsomkostninger!I11","v":0},{"$f":"Tiltagsomkostninger!J11","v":0},{"$f":"Tiltagsomkostninger!K11","v":0},{"$f":"Tiltagsomkostninger!L11","v":0},{"$f":"Tiltagsomkostninger!M11","v":0},{"$f":"Tiltagsomkostninger!N11","v":0},{"$f":"Tiltagsomkostninger!O11","v":0},{"$f":"Tiltagsomkostninger!P11","v":0},{"$f":"Tiltagsomkostninger!Q11","v":0},{"$f":"Tiltagsomkostninger!R11","v":0},{"$f":"Tiltagsomkostninger!S11","v":0},{"$f":"Tiltagsomkostninger!T11","v":0},{"$f":"Tiltagsomkostninger!U11","v":0},{"$f":"Tiltagsomkostninger!V11","v":0},{"$f":"Tiltagsomkostninger!W11","v":0},{"$f":"Tiltagsomkostninger!X11","v":0},{"$f":"Tiltagsomkostninger!Y11","v":0},{"$f":"Tiltagsomkostninger!Z11","v":0},{"$f":"Tiltagsomkostninger!AA11","v":0},{"$f":"Tiltagsomkostninger!AB11","v":0},{"$f":"Tiltagsomkostninger!AC11","v":0},{"$f":"Tiltagsomkostninger!AD11","v":0},{"$f":"Tiltagsomkostninger!AE11","v":0},{"$f":"Tiltagsomkostninger!AF11","v":0},{"$f":"Tiltagsomkostninger!AG11","v":0},{"$f":"Tiltagsomkostninger!AH11","v":0},{"$f":"Tiltagsomkostninger!AI11","v":0},{"$f":"Tiltagsomkostninger!AJ11","v":0},{"$f":"Tiltagsomkostninger!AK11","v":0},{"$f":"Tiltagsomkostninger!AL11","v":0},{"$f":"Tiltagsomkostninger!AM11","v":0},{"$f":"Tiltagsomkostninger!AN11","v":0},{"$f":"Tiltagsomkostninger!AO11","v":0},{"$f":"Tiltagsomkostninger!AP11","v":0},{"$f":"Tiltagsomkostninger!AQ11","v":0},{"$f":"Tiltagsomkostninger!AR11","v":0},{"$f":"Tiltagsomkostninger!AS11","v":0},{"$f":"Tiltagsomkostninger!AT11","v":0},{"$f":"Tiltagsomkostninger!AU11","v":0},{"$f":"Tiltagsomkostninger!AV11","v":0},{"$f":"Tiltagsomkostninger!AW11","v":0},{"$f":"Tiltagsomkostninger!AX11","v":0},{"$f":"Tiltagsomkostninger!AY11","v":0},{"$f":"Tiltagsomkostninger!AZ11","v":0},{"$f":"Tiltagsomkostninger!BA11","v":0},{"$f":"Tiltagsomkostninger!BB11","v":0},{"$f":"Tiltagsomkostninger!BC11","v":0},{"$f":"Tiltagsomkostninger!BD11","v":0},{"$f":"Tiltagsomkostninger!BE11","v":0},{"$f":"Tiltagsomkostninger!BF11","v":0},{"$f":"Tiltagsomkostninger!BG11","v":0},{"$f":"Tiltagsomkostninger!BH11","v":0},{"$f":"Tiltagsomkostninger!BI11","v":0},{"$f":"Tiltagsomkostninger!BJ11","v":0},{"$f":"Tiltagsomkostninger!BK11","v":0},{"$f":"Tiltagsomkostninger!BL11","v":0},{"$f":"Tiltagsomkostninger!BM11","v":0},{"$f":"Tiltagsomkostninger!BN11","v":0},{"$f":"Tiltagsomkostninger!BO11","v":0},{"$f":"Tiltagsomkostninger!BP11","v":0},{"$f":"Tiltagsomkostninger!BQ11","v":0},{"$f":"Tiltagsomkostninger!BR11","v":0},{"$f":"Tiltagsomkostninger!BS11","v":0},{"$f":"Tiltagsomkostninger!BT11","v":0},{"$f":"Tiltagsomkostninger!BU11","v":0},{"$f":"Tiltagsomkostninger!BV11","v":0},{"$f":"Tiltagsomkostninger!BW11","v":0},{"$f":"Tiltagsomkostninger!BX11","v":0},{"$f":"Tiltagsomkostninger!BY11","v":0},{"$f":"Tiltagsomkostninger!BZ11","v":0},{"$f":"Tiltagsomkostninger!CA11","v":0},{"$f":"Tiltagsomkostninger!CB11","v":0},{"$f":"Tiltagsomkostninger!CC11","v":0},{"$f":"Tiltagsomkostninger!CD11","v":0},{"$f":"Tiltagsomkostninger!CE11","v":0},{"$f":"Tiltagsomkostninger!CF11","v":0},{"$f":"Tiltagsomkostninger!CG11","v":0},{"$f":"Tiltagsomkostninger!CH11","v":0},{"$f":"Tiltagsomkostninger!CI11","v":0},{"$f":"Tiltagsomkostninger!CJ11","v":0},{"$f":"Tiltagsomkostninger!CK11","v":0},{"$f":"Tiltagsomkostninger!CL11","v":0},{"$f":"Tiltagsomkostninger!CM11","v":0},{"$f":"Tiltagsomkostninger!CN11","v":0},{"$f":"Tiltagsomkostninger!CO11","v":0},{"$f":"Tiltagsomkostninger!CP11","v":0},{"$f":"Tiltagsomkostninger!CQ11","v":0},{"$f":"Tiltagsomkostninger!CR11","v":0},{"$f":"Tiltagsomkostninger!CS11","v":0},{"$f":"Tiltagsomkostninger!CT11","v":0},{"$f":"Tiltagsomkostninger!CU11","v":0},{"$f":"Tiltagsomkostninger!CV11","v":0},{"$f":"Tiltagsomkostninger!CW11","v":0},{"$f":"Tiltagsomkostninger!CX11","v":0},{"$f":"Tiltagsomkostninger!CY11","v":0},{"$f":"Tiltagsomkostninger!CZ11","v":0},{"$f":"Tiltagsomkostninger!DA11","v":0}]
[null,null,null,{"$f":"Tiltagsomkostninger!D12","v":"Natur"},{"$f":"SUMPRODUCT(F29:DB29,Forudsætninger!$E$27:$DA$27)","v":0},{"$f":"Tiltagsomkostninger!E12","v":0},{"$f":"Tiltagsomkostninger!F12","v":0},{"$f":"Tiltagsomkostninger!G12","v":0},{"$f":"Tiltagsomkostninger!H12","v":0},{"$f":"Tiltagsomkostninger!I12","v":0},{"$f":"Tiltagsomkostninger!J12","v":0},{"$f":"Tiltagsomkostninger!K12","v":0},{"$f":"Tiltagsomkostninger!L12","v":0},{"$f":"Tiltagsomkostninger!M12","v":0},{"$f":"Tiltagsomkostninger!N12","v":0},{"$f":"Tiltagsomkostninger!O12","v":0},{"$f":"Tiltagsomkostninger!P12","v":0},{"$f":"Tiltagsomkostninger!Q12","v":0},{"$f":"Tiltagsomkostninger!R12","v":0},{"$f":"Tiltagsomkostninger!S12","v":0},{"$f":"Tiltagsomkostninger!T12","v":0},{"$f":"Tiltagsomkostninger!U12","v":0},{"$f":"Tiltagsomkostninger!V12","v":0},{"$f":"Tiltagsomkostninger!W12","v":0},{"$f":"Tiltagsomkostninger!X12","v":0},{"$f":"Tiltagsomkostninger!Y12","v":0},{"$f":"Tiltagsomkostninger!Z12","v":0},{"$f":"Tiltagsomkostninger!AA12","v":0},{"$f":"Tiltagsomkostninger!AB12","v":0},{"$f":"Tiltagsomkostninger!AC12","v":0},{"$f":"Tiltagsomkostninger!AD12","v":0},{"$f":"Tiltagsomkostninger!AE12","v":0},{"$f":"Tiltagsomkostninger!AF12","v":0},{"$f":"Tiltagsomkostninger!AG12","v":0},{"$f":"Tiltagsomkostninger!AH12","v":0},{"$f":"Tiltagsomkostninger!AI12","v":0},{"$f":"Tiltagsomkostninger!AJ12","v":0},{"$f":"Tiltagsomkostninger!AK12","v":0},{"$f":"Tiltagsomkostninger!AL12","v":0},{"$f":"Tiltagsomkostninger!AM12","v":0},{"$f":"Tiltagsomkostninger!AN12","v":0},{"$f":"Tiltagsomkostninger!AO12","v":0},{"$f":"Tiltagsomkostninger!AP12","v":0},{"$f":"Tiltagsomkostninger!AQ12","v":0},{"$f":"Tiltagsomkostninger!AR12","v":0},{"$f":"Tiltagsomkostninger!AS12","v":0},{"$f":"Tiltagsomkostninger!AT12","v":0},{"$f":"Tiltagsomkostninger!AU12","v":0},{"$f":"Tiltagsomkostninger!AV12","v":0},{"$f":"Tiltagsomkostninger!AW12","v":0},{"$f":"Tiltagsomkostninger!AX12","v":0},{"$f":"Tiltagsomkostninger!AY12","v":0},{"$f":"Tiltagsomkostninger!AZ12","v":0},{"$f":"Tiltagsomkostninger!BA12","v":0},{"$f":"Tiltagsomkostninger!BB12","v":0},{"$f":"Tiltagsomkostninger!BC12","v":0},{"$f":"Tiltagsomkostninger!BD12","v":0},{"$f":"Tiltagsomkostninger!BE12","v":0},{"$f":"Tiltagsomkostninger!BF12","v":0},{"$f":"Tiltagsomkostninger!BG12","v":0},{"$f":"Tiltagsomkostninger!BH12","v":0},{"$f":"Tiltagsomkostninger!BI12","v":0},{"$f":"Tiltagsomkostninger!BJ12","v":0},{"$f":"Tiltagsomkostninger!BK12","v":0},{"$f":"Tiltagsomkostninger!BL12","v":0},{"$f":"Tiltagsomkostninger!BM12","v":0},{"$f":"Tiltagsomkostninger!BN12","v":0},{"$f":"Tiltagsomkostninger!BO12","v":0},{"$f":"Tiltagsomkostninger!BP12","v":0},{"$f":"Tiltagsomkostninger!BQ12","v":0},{"$f":"Tiltagsomkostninger!BR12","v":0},{"$f":"Tiltagsomkostninger!BS12","v":0},{"$f":"Tiltagsomkostninger!BT12","v":0},{"$f":"Tiltagsomkostninger!BU12","v":0},{"$f":"Tiltagsomkostninger!BV12","v":0},{"$f":"Tiltagsomkostninger!BW12","v":0},{"$f":"Tiltagsomkostninger!BX12","v":0},{"$f":"Tiltagsomkostninger!BY12","v":0},{"$f":"Tiltagsomkostninger!BZ12","v":0},{"$f":"Tiltagsomkostninger!CA12","v":0},{"$f":"Tiltagsomkostninger!CB12","v":0},{"$f":"Tiltagsomkostninger!CC12","v":0},{"$f":"Tiltagsomkostninger!CD12","v":0},{"$f":"Tiltagsomkostninger!CE12","v":0},{"$f":"Tiltagsomkostninger!CF12","v":0},{"$f":"Tiltagsomkostninger!CG12","v":0},{"$f":"Tiltagsomkostninger!CH12","v":0},{"$f":"Tiltagsomkostninger!CI12","v":0},{"$f":"Tiltagsomkostninger!CJ12","v":0},{"$f":"Tiltagsomkostninger!CK12","v":0},{"$f":"Tiltagsomkostninger!CL12","v":0},{"$f":"Tiltagsomkostninger!CM12","v":0},{"$f":"Tiltagsomkostninger!CN12","v":0},{"$f":"Tiltagsomkostninger!CO12","v":0},{"$f":"Tiltagsomkostninger!CP12","v":0},{"$f":"Tiltagsomkostninger!CQ12","v":0},{"$f":"Tiltagsomkostninger!CR12","v":0},{"$f":"Tiltagsomkostninger!CS12","v":0},{"$f":"Tiltagsomkostninger!CT12","v":0},{"$f":"Tiltagsomkostninger!CU12","v":0},{"$f":"Tiltagsomkostninger!CV12","v":0},{"$f":"Tiltagsomkostninger!CW12","v":0},{"$f":"Tiltagsomkostninger!CX12","v":0},{"$f":"Tiltagsomkostninger!CY12","v":0},{"$f":"Tiltagsomkostninger!CZ12","v":0},{"$f":"Tiltagsomkostninger!DA12","v":0}]
[null,null,null,{"$f":"Tiltagsomkostninger!D13","v":"Kulstoflagring"},{"$f":"SUMPRODUCT(F30:DB30,Forudsætninger!$E$27:$DA$27)","v":0},{"$f":"Tiltagsomkostninger!E13","v":0},{"$f":"Tiltagsomkostninger!F13","v":0},{"$f":"Tiltagsomkostninger!G13","v":0},{"$f":"Tiltagsomkostninger!H13","v":0},{"$f":"Tiltagsomkostninger!I13","v":0},{"$f":"Tiltagsomkostninger!J13","v":0},{"$f":"Tiltagsomkostninger!K13","v":0},{"$f":"Tiltagsomkostninger!L13","v":0},{"$f":"Tiltagsomkostninger!M13","v":0},{"$f":"Tiltagsomkostninger!N13","v":0},{"$f":"Tiltagsomkostninger!O13","v":0},{"$f":"Tiltagsomkostninger!P13","v":0},{"$f":"Tiltagsomkostninger!Q13","v":0},{"$f":"Tiltagsomkostninger!R13","v":0},{"$f":"Tiltagsomkostninger!S13","v":0},{"$f":"Tiltagsomkostninger!T13","v":0},{"$f":"Tiltagsomkostninger!U13","v":0},{"$f":"Tiltagsomkostninger!V13","v":0},{"$f":"Tiltagsomkostninger!W13","v":0},{"$f":"Tiltagsomkostninger!X13","v":0},{"$f":"Tiltagsomkostninger!Y13","v":0},{"$f":"Tiltagsomkostninger!Z13","v":0},{"$f":"Tiltagsomkostninger!AA13","v":0},{"$f":"Tiltagsomkostninger!AB13","v":0},{"$f":"Tiltagsomkostninger!AC13","v":0},{"$f":"Tiltagsomkostninger!AD13","v":0},{"$f":"Tiltagsomkostninger!AE13","v":0},{"$f":"Tiltagsomkostninger!AF13","v":0},{"$f":"Tiltagsomkostninger!AG13","v":0},{"$f":"Tiltagsomkostninger!AH13","v":0},{"$f":"Tiltagsomkostninger!AI13","v":0},{"$f":"Tiltagsomkostninger!AJ13","v":0},{"$f":"Tiltagsomkostninger!AK13","v":0},{"$f":"Tiltagsomkostninger!AL13","v":0},{"$f":"Tiltagsomkostninger!AM13","v":0},{"$f":"Tiltagsomkostninger!AN13","v":0},{"$f":"Tiltagsomkostninger!AO13","v":0},{"$f":"Tiltagsomkostninger!AP13","v":0},{"$f":"Tiltagsomkostninger!AQ13","v":0},{"$f":"Tiltagsomkostninger!AR13","v":0},{"$f":"Tiltagsomkostninger!AS13","v":0},{"$f":"Tiltagsomkostninger!AT13","v":0},{"$f":"Tiltagsomkostninger!AU13","v":0},{"$f":"Tiltagsomkostninger!AV13","v":0},{"$f":"Tiltagsomkostninger!AW13","v":0},{"$f":"Tiltagsomkostninger!AX13","v":0},{"$f":"Tiltagsomkostninger!AY13","v":0},{"$f":"Tiltagsomkostninger!AZ13","v":0},{"$f":"Tiltagsomkostninger!BA13","v":0},{"$f":"Tiltagsomkostninger!BB13","v":0},{"$f":"Tiltagsomkostninger!BC13","v":0},{"$f":"Tiltagsomkostninger!BD13","v":0},{"$f":"Tiltagsomkostninger!BE13","v":0},{"$f":"Tiltagsomkostninger!BF13","v":0},{"$f":"Tiltagsomkostninger!BG13","v":0},{"$f":"Tiltagsomkostninger!BH13","v":0},{"$f":"Tiltagsomkostninger!BI13","v":0},{"$f":"Tiltagsomkostninger!BJ13","v":0},{"$f":"Tiltagsomkostninger!BK13","v":0},{"$f":"Tiltagsomkostninger!BL13","v":0},{"$f":"Tiltagsomkostninger!BM13","v":0},{"$f":"Tiltagsomkostninger!BN13","v":0},{"$f":"Tiltagsomkostninger!BO13","v":0},{"$f":"Tiltagsomkostninger!BP13","v":0},{"$f":"Tiltagsomkostninger!BQ13","v":0},{"$f":"Tiltagsomkostninger!BR13","v":0},{"$f":"Tiltagsomkostninger!BS13","v":0},{"$f":"Tiltagsomkostninger!BT13","v":0},{"$f":"Tiltagsomkostninger!BU13","v":0},{"$f":"Tiltagsomkostninger!BV13","v":0},{"$f":"Tiltagsomkostninger!BW13","v":0},{"$f":"Tiltagsomkostninger!BX13","v":0},{"$f":"Tiltagsomkostninger!BY13","v":0},{"$f":"Tiltagsomkostninger!BZ13","v":0},{"$f":"Tiltagsomkostninger!CA13","v":0},{"$f":"Tiltagsomkostninger!CB13","v":0},{"$f":"Tiltagsomkostninger!CC13","v":0},{"$f":"Tiltagsomkostninger!CD13","v":0},{"$f":"Tiltagsomkostninger!CE13","v":0},{"$f":"Tiltagsomkostninger!CF13","v":0},{"$f":"Tiltagsomkostninger!CG13","v":0},{"$f":"Tiltagsomkostninger!CH13","v":0},{"$f":"Tiltagsomkostninger!CI13","v":0},{"$f":"Tiltagsomkostninger!CJ13","v":0},{"$f":"Tiltagsomkostninger!CK13","v":0},{"$f":"Tiltagsomkostninger!CL13","v":0},{"$f":"Tiltagsomkostninger!CM13","v":0},{"$f":"Tiltagsomkostninger!CN13","v":0},{"$f":"Tiltagsomkostninger!CO13","v":0},{"$f":"Tiltagsomkostninger!CP13","v":0},{"$f":"Tiltagsomkostninger!CQ13","v":0},{"$f":"Tiltagsomkostninger!CR13","v":0},{"$f":"Tiltagsomkostninger!CS13","v":0},{"$f":"Tiltagsomkostninger!CT13","v":0},{"$f":"Tiltagsomkostninger!CU13","v":0},{"$f":"Tiltagsomkostninger!CV13","v":0},{"$f":"Tiltagsomkostninger!CW13","v":0},{"$f":"Tiltagsomkostninger!CX13","v":0},{"$f":"Tiltagsomkostninger!CY13","v":0},{"$f":"Tiltagsomkostninger!CZ13","v":0},{"$f":"Tiltagsomkostninger!DA13","v":0}]
[null,null,null,{"$f":"Tiltagsomkostninger!D14","v":"Vandbesparelse"},{"$f":"SUMPRODUCT(F31:DB31,Forudsætninger!$E$27:$DA$27)","v":0},{"$f":"Tiltagsomkostninger!E14","v":0},{"$f":"Tiltagsomkostninger!F14","v":0},{"$f":"Tiltagsomkostninger!G14","v":0},{"$f":"Tiltagsomkostninger!H14","v":0},{"$f":"Tiltagsomkostninger!I14","v":0},{"$f":"Tiltagsomkostninger!J14","v":0},{"$f":"Tiltagsomkostninger!K14","v":0},{"$f":"Tiltagsomkostninger!L14","v":0},{"$f":"Tiltagsomkostninger!M14","v":0},{"$f":"Tiltagsomkostninger!N14","v":0},{"$f":"Tiltagsomkostninger!O14","v":0},{"$f":"Tiltagsomkostninger!P14","v":0},{"$f":"Tiltagsomkostninger!Q14","v":0},{"$f":"Tiltagsomkostninger!R14","v":0},{"$f":"Tiltagsomkostninger!S14","v":0},{"$f":"Tiltagsomkostninger!T14","v":0},{"$f":"Tiltagsomkostninger!U14","v":0},{"$f":"Tiltagsomkostninger!V14","v":0},{"$f":"Tiltagsomkostninger!W14","v":0},{"$f":"Tiltagsomkostninger!X14","v":0},{"$f":"Tiltagsomkostninger!Y14","v":0},{"$f":"Tiltagsomkostninger!Z14","v":0},{"$f":"Tiltagsomkostninger!AA14","v":0},{"$f":"Tiltagsomkostninger!AB14","v":0},{"$f":"Tiltagsomkostninger!AC14","v":0},{"$f":"Tiltagsomkostninger!AD14","v":0},{"$f":"Tiltagsomkostninger!AE14","v":0},{"$f":"Tiltagsomkostninger!AF14","v":0},{"$f":"Tiltagsomkostninger!AG14","v":0},{"$f":"Tiltagsomkostninger!AH14","v":0},{"$f":"Tiltagsomkostninger!AI14","v":0},{"$f":"Tiltagsomkostninger!AJ14","v":0},{"$f":"Tiltagsomkostninger!AK14","v":0},{"$f":"Tiltagsomkostninger!AL14","v":0},{"$f":"Tiltagsomkostninger!AM14","v":0},{"$f":"Tiltagsomkostninger!AN14","v":0},{"$f":"Tiltagsomkostninger!AO14","v":0},{"$f":"Tiltagsomkostninger!AP14","v":0},{"$f":"Tiltagsomkostninger!AQ14","v":0},{"$f":"Tiltagsomkostninger!AR14","v":0},{"$f":"Tiltagsomkostninger!AS14","v":0},{"$f":"Tiltagsomkostninger!AT14","v":0},{"$f":"Tiltagsomkostninger!AU14","v":0},{"$f":"Tiltagsomkostninger!AV14","v":0},{"$f":"Tiltagsomkostninger!AW14","v":0},{"$f":"Tiltagsomkostninger!AX14","v":0},{"$f":"Tiltagsomkostninger!AY14","v":0},{"$f":"Tiltagsomkostninger!AZ14","v":0},{"$f":"Tiltagsomkostninger!BA14","v":0},{"$f":"Tiltagsomkostninger!BB14","v":0},{"$f":"Tiltagsomkostninger!BC14","v":0},{"$f":"Tiltagsomkostninger!BD14","v":0},{"$f":"Tiltagsomkostninger!BE14","v":0},{"$f":"Tiltagsomkostninger!BF14","v":0},{"$f":"Tiltagsomkostninger!BG14","v":0},{"$f":"Tiltagsomkostninger!BH14","v":0},{"$f":"Tiltagsomkostninger!BI14","v":0},{"$f":"Tiltagsomkostninger!BJ14","v":0},{"$f":"Tiltagsomkostninger!BK14","v":0},{"$f":"Tiltagsomkostninger!BL14","v":0},{"$f":"Tiltagsomkostninger!BM14","v":0},{"$f":"Tiltagsomkostninger!BN14","v":0},{"$f":"Tiltagsomkostninger!BO14","v":0},{"$f":"Tiltagsomkostninger!BP14","v":0},{"$f":"Tiltagsomkostninger!BQ14","v":0},{"$f":"Tiltagsomkostninger!BR14","v":0},{"$f":"Tiltagsomkostninger!BS14","v":0},{"$f":"Tiltagsomkostninger!BT14","v":0},{"$f":"Tiltagsomkostninger!BU14","v":0},{"$f":"Tiltagsomkostninger!BV14","v":0},{"$f":"Tiltagsomkostninger!BW14","v":0},{"$f":"Tiltagsomkostninger!BX14","v":0},{"$f":"Tiltagsomkostninger!BY14","v":0},{"$f":"Tiltagsomkostninger!BZ14","v":0},{"$f":"Tiltagsomkostninger!CA14","v":0},{"$f":"Tiltagsomkostninger!CB14","v":0},{"$f":"Tiltagsomkostninger!CC14","v":0},{"$f":"Tiltagsomkostninger!CD14","v":0},{"$f":"Tiltagsomkostninger!CE14","v":0},{"$f":"Tiltagsomkostninger!CF14","v":0},{"$f":"Tiltagsomkostninger!CG14","v":0},{"$f":"Tiltagsomkostninger!CH14","v":0},{"$f":"Tiltagsomkostninger!CI14","v":0},{"$f":"Tiltagsomkostninger!CJ14","v":0},{"$f":"Tiltagsomkostninger!CK14","v":0},{"$f":"Tiltagsomkostninger!CL14","v":0},{"$f":"Tiltagsomkostninger!CM14","v":0},{"$f":"Tiltagsomkostninger!CN14","v":0},{"$f":"Tiltagsomkostninger!CO14","v":0},{"$f":"Tiltagsomkostninger!CP14","v":0},{"$f":"Tiltagsomkostninger!CQ14","v":0},{"$f":"Tiltagsomkostninger!CR14","v":0},{"$f":"Tiltagsomkostninger!CS14","v":0},{"$f":"Tiltagsomkostninger!CT14","v":0},{"$f":"Tiltagsomkostninger!CU14","v":0},{"$f":"Tiltagsomkostninger!CV14","v":0},{"$f":"Tiltagsomkostninger!CW14","v":0},{"$f":"Tiltagsomkostninger!CX14","v":0},{"$f":"Tiltagsomkostninger!CY14","v":0},{"$f":"Tiltagsomkostninger!CZ14","v":0},{"$f":"Tiltagsomkostninger!DA14","v":0}]
[null,null,null,{"$f":"Tiltagsomkostninger!D15","v":"Øvrige sidegevinster"},{"$f":"SUMPRODUCT(F32:DB32,Forudsætninger!$E$27:$DA$27)","v":1.3063412096401825},{"$f":"Tiltagsomkostninger!E15","v":0},{"$f":"Tiltagsomkostninger!F15","v":0.05},{"$f":"Tiltagsomkostninger!G15","v":0.05},{"$f":"Tiltagsomkostninger!H15","v":0.05},{"$f":"Tiltagsomkostninger!I15","v":0.05},{"$f":"Tiltagsomkostninger!J15","v":0.05},{"$f":"Tiltagsomkostninger!K15","v":0.05},{"$f":"Tiltagsomkostninger!L15","v":0.05},{"$f":"Tiltagsomkostninger!M15","v":0.05},{"$f":"Tiltagsomkostninger!N15","v":0.05},{"$f":"Tiltagsomkostninger!O15","v":0.05},{"$f":"Tiltagsomkostninger!P15","v":0.05},{"$f":"Tiltagsomkostninger!Q15","v":0.05},{"$f":"Tiltagsomkostninger!R15","v":0.05},{"$f":"Tiltagsomkostninger!S15","v":0.05},{"$f":"Tiltagsomkostninger!T15","v":0.05},{"$f":"Tiltagsomkostninger!U15","v":0.05},{"$f":"Tiltagsomkostninger!V15","v":0.05},{"$f":"Tiltagsomkostninger!W15","v":0.05},{"$f":"Tiltagsomkostninger!X15","v":0.05},{"$f":"Tiltagsomkostninger!Y15","v":0.05},{"$f":"Tiltagsomkostninger!Z15","v":0.05},{"$f":"Tiltagsomkostninger!AA15","v":0.05},{"$f":"Tiltagsomkostninger!AB15","v":0.05},{"$f":"Tiltagsomkostninger!AC15","v":0.05},{"$f":"Tiltagsomkostninger!AD15","v":0.05},{"$f":"Tiltagsomkostninger!AE15","v":0.05},{"$f":"Tiltagsomkostninger!AF15","v":0.05},{"$f":"Tiltagsomkostninger!AG15","v":0.05},{"$f":"Tiltagsomkostninger!AH15","v":0.05},{"$f":"Tiltagsomkostninger!AI15","v":0.05},{"$f":"Tiltagsomkostninger!AJ15","v":0.05},{"$f":"Tiltagsomkostninger!AK15","v":0.05},{"$f":"Tiltagsomkostninger!AL15","v":0.05},{"$f":"Tiltagsomkostninger!AM15","v":0.05},{"$f":"Tiltagsomkostninger!AN15","v":0.05},{"$f":"Tiltagsomkostninger!AO15","v":0.05},{"$f":"Tiltagsomkostninger!AP15","v":0.05},{"$f":"Tiltagsomkostninger!AQ15","v":0.05},{"$f":"Tiltagsomkostninger!AR15","v":0.05},{"$f":"Tiltagsomkostninger!AS15","v":0.05},{"$f":"Tiltagsomkostninger!AT15","v":0.05},{"$f":"Tiltagsomkostninger!AU15","v":0.05},{"$f":"Tiltagsomkostninger!AV15","v":0.05},{"$f":"Tiltagsomkostninger!AW15","v":0.05},{"$f":"Tiltagsomkostninger!AX15","v":0.05},{"$f":"Tiltagsomkostninger!AY15","v":0.05},{"$f":"Tiltagsomkostninger!AZ15","v":0.05},{"$f":"Tiltagsomkostninger!BA15","v":0.05},{"$f":"Tiltagsomkostninger!BB15","v":0.05},{"$f":"Tiltagsomkostninger!BC15","v":0.05},{"$f":"Tiltagsomkostninger!BD15","v":0.05},{"$f":"Tiltagsomkostninger!BE15","v":0.05},{"$f":"Tiltagsomkostninger!BF15","v":0.05},{"$f":"Tiltagsomkostninger!BG15","v":0.05},{"$f":"Tiltagsomkostninger!BH15","v":0.05},{"$f":"Tiltagsomkostninger!BI15","v":0.05},{"$f":"Tiltagsomkostninger!BJ15","v":0.05},{"$f":"Tiltagsomkostninger!BK15","v":0.05},{"$f":"Tiltagsomkostninger!BL15","v":0.05},{"$f":"Tiltagsomkostninger!BM15","v":0.05},{"$f":"Tiltagsomkostninger!BN15","v":0.05},{"$f":"Tiltagsomkostninger!BO15","v":0.05},{"$f":"Tiltagsomkostninger!BP15","v":0.05},{"$f":"Tiltagsomkostninger!BQ15","v":0.05},{"$f":"Tiltagsomkostninger!BR15","v":0.05},{"$f":"Tiltagsomkostninger!BS15","v":0.05},{"$f":"Tiltagsomkostninger!BT15","v":0.05},{"$f":"Tiltagsomkostninger!BU15","v":0.05},{"$f":"Tiltagsomkostninger!BV15","v":0.05},{"$f":"Tiltagsomkostninger!BW15","v":0.05},{"$f":"Tiltagsomkostninger!BX15","v":0.05},{"$f":"Tiltagsomkostninger!BY15","v":0.05},{"$f":"Tiltagsomkostninger!BZ15","v":0.05},{"$f":"Tiltagsomkostninger!CA15","v":0.05},{"$f":"Tiltagsomkostninger!CB15","v":0.05},{"$f":"Tiltagsomkostninger!CC15","v":0.05},{"$f":"Tiltagsomkostninger!CD15","v":0.05},{"$f":"Tiltagsomkostninger!CE15","v":0.05},{"$f":"Tiltagsomkostninger!CF15","v":0.05},{"$f":"Tiltagsomkostninger!CG15","v":0.05},{"$f":"Tiltagsomkostninger!CH15","v":0.05},{"$f":"Tiltagsomkostninger!CI15","v":0.05},{"$f":"Tiltagsomkostninger!CJ15","v":0.05},{"$f":"Tiltagsomkostninger!CK15","v":0.05},{"$f":"Tiltagsomkostninger!CL15","v":0.05},{"$f":"Tiltagsomkostninger!CM15","v":0.05},{"$f":"Tiltagsomkostninger!CN15","v":0.05},{"$f":"Tiltagsomkostninger!CO15","v":0.05},{"$f":"Tiltagsomkostninger!CP15","v":0.05},{"$f":"Tiltagsomkostninger!CQ15","v":0.05},{"$f":"Tiltagsomkostninger!CR15","v":0.05},{"$f":"Tiltagsomkostninger!CS15","v":0.05},{"$f":"Tiltagsomkostninger!CT15","v":0.05},{"$f":"Tiltagsomkostninger!CU15","v":0.05},{"$f":"Tiltagsomkostninger!CV15","v":0.05},{"$f":"Tiltagsomkostninger!CW15","v":0.05},{"$f":"Tiltagsomkostninger!CX15","v":0.05},{"$f":"Tiltagsomkostninger!CY15","v":0.05},{"$f":"Tiltagsomkostninger!CZ15","v":0.05},{"$f":"Tiltagsomkostninger!DA15","v":0.05}]
[null,null,null,"Samfundsøkonomisk gevinst i mio. kr. uden sidegevinster",{"$f":"SUMPRODUCT(F33:DB33,Forudsætninger!$E$27:$DA$27)","v":19.616759370394785},{"$f":"-F12-F16+F20","v":-10.222905000000001},{"$f":"-G12-G16+G20","v":0.69720466588169794},0.71464050860454442,0.73207635132739024,0.74951219405023684,0.76694803677308265,0.78438387949592925,0.80181972221877507,0.81925556494162122,0.83669140766446759,0.85412725038731407,0.87156309311015989,0.8889989358330066,0.90643477855585242,0.92387062127869868,0.94130646400154472,0.9587423067243912,0.9761781494472368,0.9936139921700835,1.0110498348929295,1.028485677615776,1.0459215203386221,1.0633573630614686,1.0807932057843146,1.0982290485071611,1.1156648912300069,1.1331007339528538,1.150536576675699,1.1679724193985459,1.1854082621213913,1.202844104844238,1.2202799475670838,1.2377157902899305,1.2551516330127765,1.2725874757356228,1.2900233184584684,1.3074591611813156,1.3248950039041612,1.3423308466270076,1.3597666893498537,1.3772025320727002,1.3946383747955458,1.4120742175183927,1.4295100602412387,1.4469459029640848,1.4643817456869315,1.4818175884097773,1.4992534311326231,1.5166892738554698,1.5341251165783156,1.5515609593011621,1.5689968020240082,1.5864326447468549,1.6038684874697005,1.6213043301925469,1.6387401729153925,1.6561760156382399,1.6736118583610859,1.6910477010839313,1.7084835438067782,1.7259193865296238,1.7433552292524703,1.7607910719753164,1.7778705928776306,1.7937181311499797,{"$f":"-BS12-BS16+BS20","v":1.8095656694223283},1.8254132076946767,1.8412607459670247,1.8571082842393729,1.8729558225117215,1.88880336078407,1.9046508990564179,1.9204984373287659,1.9363459756011152,1.9521935138734632,-3.3389302061733179,1.9912837904993173,2.0108977871719511,2.0305117838445863,2.0501257805172206,2.0709460898901728,2.0924732550771825,2.1140004202641913,2.1355275854512001,2.157054750638209,2.1785819158252182,2.2001090810122275,2.2216362461992372,2.2431634113862451,2.2646905765732543,2.2862177417602636,2.3077449069472724,2.3292720721342812,2.35079923732129,2.3723264025082997,2.393853567695309,2.4153807328823169,2.4369078980693266,2.4584350632563354,2.4799622284433447,6.1688067269636875]
[null,null,null,"Samfundsøkonomisk gevinst i mio. kr. med sidegevinster",{"$f":"SUMPRODUCT(F34:DB34,Forudsætninger!$E$27:$DA$27)","v":20.923100580034948},{"$f":"-F12-F16+F20+F27","v":-10.222905000000001},{"$f":"-G12-G16+G20+G27","v":0.74720466588169798},0.76464050860454447,0.78207635132739028,0.79951219405023688,0.8169480367730827,0.83438387949592929,0.85181972221877511,0.86925556494162126,0.88669140766446763,0.90412725038731412,0.92156309311015994,0.93899893583300664,0.95643477855585246,0.97387062127869872,0.99130646400154476,1.0087423067243912,1.0261781494472368,1.0436139921700835,1.0610498348929296,1.0784856776157761,1.0959215203386221,1.1133573630614686,1.1307932057843146,1.1482290485071611,1.1656648912300069,1.1831007339528539,1.200536576675699,1.2179724193985459,1.2354082621213913,1.252844104844238,1.2702799475670838,1.2877157902899306,1.3051516330127766,1.3225874757356229,1.3400233184584684,1.3574591611813156,1.3748950039041612,1.3923308466270077,1.4097666893498537,1.4272025320727002,1.4446383747955458,1.4620742175183927,1.4795100602412388,1.4969459029640848,1.5143817456869315,1.5318175884097773,1.5492534311326231,1.5666892738554699,1.5841251165783157,1.6015609593011622,1.6189968020240082,1.6364326447468549,1.6538684874697005,1.671304330192547,1.6887401729153926,1.70617601563824,1.723611858361086,1.7410477010839314,1.7584835438067783,1.7759193865296239,1.7933552292524704,1.8107910719753164,1.8278705928776307,1.8437181311499797,{"$f":"-BS12-BS16+BS20+BS27","v":1.8595656694223284},1.8754132076946768,1.8912607459670248,1.907108284239373,1.9229558225117216,1.93880336078407,1.954650899056418,1.970498437328766,1.9863459756011153,2.002193513873463,-3.2889302061733181,2.0412837904993171,2.0608977871719509,2.0805117838445861,2.1001257805172204,2.1209460898901726,2.1424732550771823,2.1640004202641911,2.1855275854512,2.2070547506382088,2.228581915825218,2.2501090810122273,2.271636246199237,2.2931634113862449,2.3146905765732542,2.3362177417602634,2.3577449069472722,2.379272072134281,2.4007992373212899,2.4223264025082996,2.4438535676953088,2.4653807328823167,2.4869078980693264,2.5084350632563353,2.5299622284433445,6.2188067269636873]
[]
[]
[null,null,"Skadesomkostninger"]
[]
[null,null,null,"Forventede undgåede skadesomkostninger i mio. kr."]
[null,null,null,"Hændelse","NNV",{"$f":"StartAar","v":2016},{"$f":"F40+1","v":2017},2018,2019,2020,2021,2022,{"$f":"L40+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BX40+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"SUMPRODUCT(F41:DB41,Forudsætninger!$E$27:$DA$27)","v":4.1803987807505401},{"$f":"Skadesomkostninger!E854","v":0},{"$f":"Skadesomkostninger!F854","v":5.1560888447780936E-2},{"$f":"Skadesomkostninger!G854","v":5.5766901353234422E-2},{"$f":"Skadesomkostninger!H854","v":5.9972914258687574E-2},{"$f":"Skadesomkostninger!I854","v":6.4178927164141003E-2},{"$f":"Skadesomkostninger!J854","v":6.8384940069594113E-2},{"$f":"Skadesomkostninger!K854","v":7.2590952975047585E-2},{"$f":"Skadesomkostninger!L854","v":7.6796965880500737E-2},{"$f":"Skadesomkostninger!M854","v":8.100297878595418E-2},{"$f":"Skadesomkostninger!N854","v":8.520899169140729E-2},{"$f":"Skadesomkostninger!O854","v":8.9415004596860748E-2},{"$f":"Skadesomkostninger!P854","v":9.3621017502313914E-2},{"$f":"Skadesomkostninger!Q854","v":9.7827030407767426E-2},{"$f":"Skadesomkostninger!R854","v":0.10203304331322047},{"$f":"Skadesomkostninger!S854","v":0.10623905621867377},{"$f":"Skadesomkostninger!T854","v":0.11044506912412708},{"$f":"Skadesomkostninger!U854","v":0.11465108202958038},{"$f":"Skadesomkostninger!V854","v":0.11885709493503364},{"$f":"Skadesomkostninger!W854","v":0.12306310784048693},{"$f":"Skadesomkostninger!X854","v":0.12726912074594021},{"$f":"Skadesomkostninger!Y854","v":0.13147513365139357},{"$f":"Skadesomkostninger!Z854","v":0.13568114655684682},{"$f":"Skadesomkostninger!AA854","v":0.13988715946230013},{"$f":"Skadesomkostninger!AB854","v":0.14409317236775324},{"$f":"Skadesomkostninger!AC854","v":0.14829918527320671},{"$f":"Skadesomkostninger!AD854","v":0.15250519817865979},{"$f":"Skadesomkostninger!AE854","v":0.15671121108411329},{"$f":"Skadesomkostninger!AF854","v":0.16091722398956634},{"$f":"Skadesomkostninger!AG854","v":0.16512323689501993},{"$f":"Skadesomkostninger!AH854","v":0.16932924980047295},{"$f":"Skadesomkostninger!AI854","v":0.17353526270592645},{"$f":"Skadesomkostninger!AJ854","v":0.17774127561137951},{"$f":"Skadesomkostninger!AK854","v":0.18194728851683314},{"$f":"Skadesomkostninger!AL854","v":0.18615330142228612},{"$f":"Skadesomkostninger!AM854","v":0.1903593143277397},{"$f":"Skadesomkostninger!AN854","v":0.19456532723319267},{"$f":"Skadesomkostninger!AO854","v":0.19877134013864634},{"$f":"Skadesomkostninger!AP854","v":0.20297735304409933},{"$f":"Skadesomkostninger!AQ854","v":0.20718336594955264},{"$f":"Skadesomkostninger!AR854","v":0.21138937885500589},{"$f":"Skadesomkostninger!AS854","v":0.21559539176045925},{"$f":"Skadesomkostninger!AT854","v":0.21980140466591247},{"$f":"Skadesomkostninger!AU854","v":0.22400741757136583},{"$f":"Skadesomkostninger!AV854","v":0.22821343047681913},{"$f":"Skadesomkostninger!AW854","v":0.23241944338227244},{"$f":"Skadesomkostninger!AX854","v":0.23662545628772574},{"$f":"Skadesomkostninger!AY854","v":0.24083146919317872},{"$f":"Skadesomkostninger!AZ854","v":0.24503748209863208},{"$f":"Skadesomkostninger!BA854","v":0.24924349500408557},{"$f":"Skadesomkostninger!BB854","v":0.25344950790953863},{"$f":"Skadesomkostninger!BC854","v":0.25765552081499193},{"$f":"Skadesomkostninger!BD854","v":0.26186153372044524},{"$f":"Skadesomkostninger!BE854","v":0.26606754662589877},{"$f":"Skadesomkostninger!BF854","v":0.27027355953135179},{"$f":"Skadesomkostninger!BG854","v":0.27447957243680521},{"$f":"Skadesomkostninger!BH854","v":0.27868558534225846},{"$f":"Skadesomkostninger!BI854","v":0.28289159824771198},{"$f":"Skadesomkostninger!BJ854","v":0.28709761115316501},{"$f":"Skadesomkostninger!BK854","v":0.29130362405861815},{"$f":"Skadesomkostninger!BL854","v":0.29550963696407168},{"$f":"Skadesomkostninger!BM854","v":0.2997156498695247},{"$f":"Skadesomkostninger!BN854","v":0.30392166277497823},{"$f":"Skadesomkostninger!BO854","v":0.30812767568043137},{"$f":"Skadesomkostninger!BP854","v":0.31209614070553043},{"$f":"Skadesomkostninger!BQ854","v":0.31524328397731838},{"$f":"Skadesomkostninger!BR854","v":0.31839042724910666},{"$f":"Skadesomkostninger!BS854","v":0.32153757052089449},{"$f":"Skadesomkostninger!BT854","v":0.32468471379268271},{"$f":"Skadesomkostninger!BU854","v":0.32783185706447071},{"$f":"Skadesomkostninger!BV854","v":0.33097900033625893},{"$f":"Skadesomkostninger!BW854","v":0.33412614360804677},{"$f":"Skadesomkostninger!BX854","v":0.33727328687983477},{"$f":"Skadesomkostninger!BY854","v":0.34042043015162282},{"$f":"Skadesomkostninger!BZ854","v":0.34356757342341104},{"$f":"Skadesomkostninger!CA854","v":0.34671471669519904},{"$f":"Skadesomkostninger!CB854","v":0.3498618599669871},{"$f":"Skadesomkostninger!CC854","v":0.35300900323877515},{"$f":"Skadesomkostninger!CD854","v":0.35615614651056321},{"$f":"Skadesomkostninger!CE854","v":0.35930328978235138},{"$f":"Skadesomkostninger!CF854","v":0.36245043305413932},{"$f":"Skadesomkostninger!CG854","v":0.36680388902624522},{"$f":"Skadesomkostninger!CH854","v":0.37186420081240784},{"$f":"Skadesomkostninger!CI854","v":0.37692451259857013},{"$f":"Skadesomkostninger!CJ854","v":0.38198482438473264},{"$f":"Skadesomkostninger!CK854","v":0.38704513617089498},{"$f":"Skadesomkostninger!CL854","v":0.39210544795705748},{"$f":"Skadesomkostninger!CM854","v":0.39716575974321972},{"$f":"Skadesomkostninger!CN854","v":0.40222607152938233},{"$f":"Skadesomkostninger!CO854","v":0.4072863833155444},{"$f":"Skadesomkostninger!CP854","v":0.41234669510170707},{"$f":"Skadesomkostninger!CQ854","v":0.41740700688786941},{"$f":"Skadesomkostninger!CR854","v":0.42246731867403209},{"$f":"Skadesomkostninger!CS854","v":0.42752763046019415},{"$f":"Skadesomkostninger!CT854","v":0.43258794224635644},{"$f":"Skadesomkostninger!CU854","v":0.437648254032519},{"$f":"Skadesomkostninger!CV854","v":0.44270856581868151},{"$f":"Skadesomkostninger!CW854","v":0.44776887760484396},{"$f":"Skadesomkostninger!CX854","v":0.45282918939100592},{"$f":"Skadesomkostninger!CY854","v":0.45788950117716887},{"$f":"Skadesomkostninger!CZ854","v":0.4629498129633311},{"$f":"Skadesomkostninger!DA854","v":0.46801012474949361}]
[null,null,null,10,{"$f":"SUMPRODUCT(F42:DB42,Forudsætninger!$E$27:$DA$27)","v":6.6708290290866969},{"$f":"Skadesomkostninger!E855","v":0},{"$f":"Skadesomkostninger!F855","v":0.16411695179215782},{"$f":"Skadesomkostninger!G855","v":0.16758859756414629},{"$f":"Skadesomkostninger!H855","v":0.17106024333613457},{"$f":"Skadesomkostninger!I855","v":0.17453188910812314},{"$f":"Skadesomkostninger!J855","v":0.17800353488011134},{"$f":"Skadesomkostninger!K855","v":0.18147518065209994},{"$f":"Skadesomkostninger!L855","v":0.18494682642408811},{"$f":"Skadesomkostninger!M855","v":0.18841847219607658},{"$f":"Skadesomkostninger!N855","v":0.19189011796806499},{"$f":"Skadesomkostninger!O855","v":0.19536176374005346},{"$f":"Skadesomkostninger!P855","v":0.19883340951204184},{"$f":"Skadesomkostninger!Q855","v":0.20230505528403026},{"$f":"Skadesomkostninger!R855","v":0.20577670105601853},{"$f":"Skadesomkostninger!S855","v":0.20924834682800697},{"$f":"Skadesomkostninger!T855","v":0.21271999259999538},{"$f":"Skadesomkostninger!U855","v":0.2161916383719838},{"$f":"Skadesomkostninger!V855","v":0.21966328414397218},{"$f":"Skadesomkostninger!W855","v":0.22313492991596068},{"$f":"Skadesomkostninger!X855","v":0.22660657568794901},{"$f":"Skadesomkostninger!Y855","v":0.23007822145993739},{"$f":"Skadesomkostninger!Z855","v":0.23354986723192583},{"$f":"Skadesomkostninger!AA855","v":0.23702151300391422},{"$f":"Skadesomkostninger!AB855","v":0.24049315877590249},{"$f":"Skadesomkostninger!AC855","v":0.24396480454789102},{"$f":"Skadesomkostninger!AD855","v":0.24743645031987926},{"$f":"Skadesomkostninger!AE855","v":0.25090809609186787},{"$f":"Skadesomkostninger!AF855","v":0.25437974186385609},{"$f":"Skadesomkostninger!AG855","v":0.25785138763584464},{"$f":"Skadesomkostninger!AH855","v":0.26132303340783292},{"$f":"Skadesomkostninger!AI855","v":0.26479467917982141},{"$f":"Skadesomkostninger!AJ855","v":0.26826632495180974},{"$f":"Skadesomkostninger!AK855","v":0.27173797072379813},{"$f":"Skadesomkostninger!AL855","v":0.27520961649578651},{"$f":"Skadesomkostninger!AM855","v":0.27868126226777507},{"$f":"Skadesomkostninger!AN855","v":0.28215290803976328},{"$f":"Skadesomkostninger!AO855","v":0.28562455381175184},{"$f":"Skadesomkostninger!AP855","v":0.28909619958374017},{"$f":"Skadesomkostninger!AQ855","v":0.29256784535572855},{"$f":"Skadesomkostninger!AR855","v":0.29603949112771694},{"$f":"Skadesomkostninger!AS855","v":0.29951113689970538},{"$f":"Skadesomkostninger!AT855","v":0.30298278267169376},{"$f":"Skadesomkostninger!AU855","v":0.30645442844368209},{"$f":"Skadesomkostninger!AV855","v":0.30992607421567059},{"$f":"Skadesomkostninger!AW855","v":0.31339771998765897},{"$f":"Skadesomkostninger!AX855","v":0.31686936575964747},{"$f":"Skadesomkostninger!AY855","v":0.32034101153163563},{"$f":"Skadesomkostninger!AZ855","v":0.32381265730362396},{"$f":"Skadesomkostninger!BA855","v":0.32728430307561257},{"$f":"Skadesomkostninger!BB855","v":0.33075594884760073},{"$f":"Skadesomkostninger!BC855","v":0.33422759461958923},{"$f":"Skadesomkostninger!BD855","v":0.33769924039157762},{"$f":"Skadesomkostninger!BE855","v":0.34117088616356606},{"$f":"Skadesomkostninger!BF855","v":0.34464253193555444},{"$f":"Skadesomkostninger!BG855","v":0.34811417770754294},{"$f":"Skadesomkostninger!BH855","v":0.35158582347953121},{"$f":"Skadesomkostninger!BI855","v":0.35505746925151976},{"$f":"Skadesomkostninger!BJ855","v":0.35852911502350793},{"$f":"Skadesomkostninger!BK855","v":0.36200076079549631},{"$f":"Skadesomkostninger!BL855","v":0.36547240656748498},{"$f":"Skadesomkostninger!BM855","v":0.36894405233947314},{"$f":"Skadesomkostninger!BN855","v":0.37241569811146163},{"$f":"Skadesomkostninger!BO855","v":0.37588734388345002},{"$f":"Skadesomkostninger!BP855","v":0.37924021571526123},{"$f":"Skadesomkostninger!BQ855","v":0.38218242667041702},{"$f":"Skadesomkostninger!BR855","v":0.38512463762557297},{"$f":"Skadesomkostninger!BS855","v":0.38806684858072854},{"$f":"Skadesomkostninger!BT855","v":0.3910090595358845},{"$f":"Skadesomkostninger!BU855","v":0.39395127049104017},{"$f":"Skadesomkostninger!BV855","v":0.39689348144619596},{"$f":"Skadesomkostninger!BW855","v":0.39983569240135175},{"$f":"Skadesomkostninger!BX855","v":0.40277790335650754},{"$f":"Skadesomkostninger!BY855","v":0.40572011431166327},{"$f":"Skadesomkostninger!BZ855","v":0.40866232526681917},{"$f":"Skadesomkostninger!CA855","v":0.41160453622197474},{"$f":"Skadesomkostninger!CB855","v":0.41681471072767462},{"$f":"Skadesomkostninger!CC855","v":0.42211095818300959},{"$f":"Skadesomkostninger!CD855","v":0.42740720563834406},{"$f":"Skadesomkostninger!CE855","v":0.43270345309367886},{"$f":"Skadesomkostninger!CF855","v":0.43799970054901327},{"$f":"Skadesomkostninger!CG855","v":0.44329594800434813},{"$f":"Skadesomkostninger!CH855","v":0.44859219545968315},{"$f":"Skadesomkostninger!CI855","v":0.45388844291501773},{"$f":"Skadesomkostninger!CJ855","v":0.45918469037035242},{"$f":"Skadesomkostninger!CK855","v":0.46448093782568717},{"$f":"Skadesomkostninger!CL855","v":0.46977718528102175},{"$f":"Skadesomkostninger!CM855","v":0.4750734327363566},{"$f":"Skadesomkostninger!CN855","v":0.48036968019169146},{"$f":"Skadesomkostninger!CO855","v":0.48566592764702587},{"$f":"Skadesomkostninger!CP855","v":0.49096217510236095},{"$f":"Skadesomkostninger!CQ855","v":0.49625842255769553},{"$f":"Skadesomkostninger!CR855","v":0.50155467001303033},{"$f":"Skadesomkostninger!CS855","v":0.50685091746836508},{"$f":"Skadesomkostninger!CT855","v":0.51214716492369983},{"$f":"Skadesomkostninger!CU855","v":0.51744341237903446},{"$f":"Skadesomkostninger!CV855","v":0.5227396598343691},{"$f":"Skadesomkostninger!CW855","v":0.52803590728970407},{"$f":"Skadesomkostninger!CX855","v":0.53333215474503848},{"$f":"Skadesomkostninger!CY855","v":0.53862840220037345},{"$f":"Skadesomkostninger!CZ855","v":0.5439246496557083},{"$f":"Skadesomkostninger!DA855","v":0.54922089711104272}]
[null,null,null,20,{"$f":"SUMPRODUCT(F43:DB43,Forudsætninger!$E$27:$DA$27)","v":9.3383560656805358},{"$f":"Skadesomkostninger!E856","v":0},{"$f":"Skadesomkostninger!F856","v":0.24277707491269765},{"$f":"Skadesomkostninger!G856","v":0.24714317851639783},{"$f":"Skadesomkostninger!H856","v":0.25150928212009793},{"$f":"Skadesomkostninger!I856","v":0.25587538572379781},{"$f":"Skadesomkostninger!J856","v":0.26024148932749802},{"$f":"Skadesomkostninger!K856","v":0.26460759293119818},{"$f":"Skadesomkostninger!L856","v":0.26897369653489828},{"$f":"Skadesomkostninger!M856","v":0.27333980013859827},{"$f":"Skadesomkostninger!N856","v":0.27770590374229859},{"$f":"Skadesomkostninger!O856","v":0.28207200734599852},{"$f":"Skadesomkostninger!P856","v":0.28643811094969862},{"$f":"Skadesomkostninger!Q856","v":0.29080421455339883},{"$f":"Skadesomkostninger!R856","v":0.29517031815709882},{"$f":"Skadesomkostninger!S856","v":0.29953642176079903},{"$f":"Skadesomkostninger!T856","v":0.30390252536449919},{"$f":"Skadesomkostninger!U856","v":0.30826862896819918},{"$f":"Skadesomkostninger!V856","v":0.31263473257189922},{"$f":"Skadesomkostninger!W856","v":0.31700083617559949},{"$f":"Skadesomkostninger!X856","v":0.32136693977929948},{"$f":"Skadesomkostninger!Y856","v":0.32573304338299974},{"$f":"Skadesomkostninger!Z856","v":0.33009914698669979},{"$f":"Skadesomkostninger!AA856","v":0.33446525059039972},{"$f":"Skadesomkostninger!AB856","v":0.33883135419409999},{"$f":"Skadesomkostninger!AC856","v":0.34319745779780009},{"$f":"Skadesomkostninger!AD856","v":0.34756356140150019},{"$f":"Skadesomkostninger!AE856","v":0.35192966500520034},{"$f":"Skadesomkostninger!AF856","v":0.35629576860890044},{"$f":"Skadesomkostninger!AG856","v":0.36066187221260054},{"$f":"Skadesomkostninger!AH856","v":0.36502797581630064},{"$f":"Skadesomkostninger!AI856","v":0.36939407942000063},{"$f":"Skadesomkostninger!AJ856","v":0.37376018302370084},{"$f":"Skadesomkostninger!AK856","v":0.37812628662740094},{"$f":"Skadesomkostninger!AL856","v":0.3824923902311011},{"$f":"Skadesomkostninger!AM856","v":0.38685849383480109},{"$f":"Skadesomkostninger!AN856","v":0.3912245974385013},{"$f":"Skadesomkostninger!AO856","v":0.39559070104220129},{"$f":"Skadesomkostninger!AP856","v":0.39995680464590144},{"$f":"Skadesomkostninger!AQ856","v":0.40432290824960171},{"$f":"Skadesomkostninger!AR856","v":0.40868901185330186},{"$f":"Skadesomkostninger!AS856","v":0.41305511545700185},{"$f":"Skadesomkostninger!AT856","v":0.41742121906070173},{"$f":"Skadesomkostninger!AU856","v":0.42178732266440194},{"$f":"Skadesomkostninger!AV856","v":0.4261534262681021},{"$f":"Skadesomkostninger!AW856","v":0.43051952987180231},{"$f":"Skadesomkostninger!AX856","v":0.43488563347550252},{"$f":"Skadesomkostninger!AY856","v":0.43925173707920251},{"$f":"Skadesomkostninger!AZ856","v":0.44361784068290266},{"$f":"Skadesomkostninger!BA856","v":0.44798394428660282},{"$f":"Skadesomkostninger!BB856","v":0.45235004789030275},{"$f":"Skadesomkostninger!BC856","v":0.45671615149400296},{"$f":"Skadesomkostninger!BD856","v":0.46108225509770301},{"$f":"Skadesomkostninger!BE856","v":0.4654483587014035},{"$f":"Skadesomkostninger!BF856","v":0.46981446230510332},{"$f":"Skadesomkostninger!BG856","v":0.47418056590880348},{"$f":"Skadesomkostninger!BH856","v":0.47854666951250341},{"$f":"Skadesomkostninger!BI856","v":0.48291277311620351},{"$f":"Skadesomkostninger!BJ856","v":0.48727887671990383},{"$f":"Skadesomkostninger!BK856","v":0.49164498032360365},{"$f":"Skadesomkostninger!BL856","v":0.49601108392730431},{"$f":"Skadesomkostninger!BM856","v":0.50037718753100402},{"$f":"Skadesomkostninger!BN856","v":0.50474329113470406},{"$f":"Skadesomkostninger!BO856","v":0.50910939473840422},{"$f":"Skadesomkostninger!BP856","v":0.51347549834210415},{"$f":"Skadesomkostninger!BQ856","v":0.51784160194580475},{"$f":"Skadesomkostninger!BR856","v":0.52220770554950469},{"$f":"Skadesomkostninger!BS856","v":0.52657380915320473},{"$f":"Skadesomkostninger!BT856","v":0.53093991275690477},{"$f":"Skadesomkostninger!BU856","v":0.5353060163606046},{"$f":"Skadesomkostninger!BV856","v":0.5396721199643052},{"$f":"Skadesomkostninger!BW856","v":0.54403822356800524},{"$f":"Skadesomkostninger!BX856","v":0.54840432717170529},{"$f":"Skadesomkostninger!BY856","v":0.55277043077540511},{"$f":"Skadesomkostninger!BZ856","v":0.5571365343791056},{"$f":"Skadesomkostninger!CA856","v":0.56150263798280553},{"$f":"Skadesomkostninger!CB856","v":0.56722951971683222},{"$f":"Skadesomkostninger!CC856","v":0.57300804522063975},{"$f":"Skadesomkostninger!CD856","v":0.57878657072444706},{"$f":"Skadesomkostninger!CE856","v":0.58456509622825448},{"$f":"Skadesomkostninger!CF856","v":0.59034362173206179},{"$f":"Skadesomkostninger!CG856","v":0.59612214723586943},{"$f":"Skadesomkostninger!CH856","v":0.60190067273967707},{"$f":"Skadesomkostninger!CI856","v":0.60767919824348449},{"$f":"Skadesomkostninger!CJ856","v":0.61345772374729202},{"$f":"Skadesomkostninger!CK856","v":0.61923624925109932},{"$f":"Skadesomkostninger!CL856","v":0.62501477475490663},{"$f":"Skadesomkostninger!CM856","v":0.63079330025871427},{"$f":"Skadesomkostninger!CN856","v":0.63657182576252191},{"$f":"Skadesomkostninger!CO856","v":0.64235035126632944},{"$f":"Skadesomkostninger!CP856","v":0.64812887677013664},{"$f":"Skadesomkostninger!CQ856","v":0.65390740227394439},{"$f":"Skadesomkostninger!CR856","v":0.65968592777775148},{"$f":"Skadesomkostninger!CS856","v":0.66546445328155912},{"$f":"Skadesomkostninger!CT856","v":0.67124297878536654},{"$f":"Skadesomkostninger!CU856","v":0.67702150428917407},{"$f":"Skadesomkostninger!CV856","v":0.68280002979298171},{"$f":"Skadesomkostninger!CW856","v":0.68857855529678891},{"$f":"Skadesomkostninger!CX856","v":0.69435708080059666},{"$f":"Skadesomkostninger!CY856","v":0.70013560630440397},{"$f":"Skadesomkostninger!CZ856","v":0.7059141318082115},{"$f":"Skadesomkostninger!DA856","v":0.71169265731201914}]
[null,null,null,50,{"$f":"SUMPRODUCT(F44:DB44,Forudsætninger!$E$27:$DA$27)","v":5.8913106927516408},{"$f":"Skadesomkostninger!E857","v":0},{"$f":"Skadesomkostninger!F857","v":0.15930406776331879},{"$f":"Skadesomkostninger!G857","v":0.16184941201760886},{"$f":"Skadesomkostninger!H857","v":0.16439475627189881},{"$f":"Skadesomkostninger!I857","v":0.16694010052618877},{"$f":"Skadesomkostninger!J857","v":0.16948544478047872},{"$f":"Skadesomkostninger!K857","v":0.17203078903476876},{"$f":"Skadesomkostninger!L857","v":0.17457613328905872},{"$f":"Skadesomkostninger!M857","v":0.17712147754334862},{"$f":"Skadesomkostninger!N857","v":0.17966682179763868},{"$f":"Skadesomkostninger!O857","v":0.18221216605192869},{"$f":"Skadesomkostninger!P857","v":0.18475751030621862},{"$f":"Skadesomkostninger!Q857","v":0.18730285456050866},{"$f":"Skadesomkostninger!R857","v":0.18984819881479859},{"$f":"Skadesomkostninger!S857","v":0.19239354306908862},{"$f":"Skadesomkostninger!T857","v":0.19493888732337852},{"$f":"Skadesomkostninger!U857","v":0.19748423157766859},{"$f":"Skadesomkostninger!V857","v":0.20002957583195849},{"$f":"Skadesomkostninger!W857","v":0.20257492008624853},{"$f":"Skadesomkostninger!X857","v":0.20512026434053846},{"$f":"Skadesomkostninger!Y857","v":0.20766560859482852},{"$f":"Skadesomkostninger!Z857","v":0.2102109528491185},{"$f":"Skadesomkostninger!AA857","v":0.21275629710340846},{"$f":"Skadesomkostninger!AB857","v":0.21530164135769853},{"$f":"Skadesomkostninger!AC857","v":0.21784698561198843},{"$f":"Skadesomkostninger!AD857","v":0.22039232986627844},{"$f":"Skadesomkostninger!AE857","v":0.22293767412056839},{"$f":"Skadesomkostninger!AF857","v":0.22548301837485837},{"$f":"Skadesomkostninger!AG857","v":0.22802836262914836},{"$f":"Skadesomkostninger!AH857","v":0.23057370688343823},{"$f":"Skadesomkostninger!AI857","v":0.23311905113772824},{"$f":"Skadesomkostninger!AJ857","v":0.23566439539201825},{"$f":"Skadesomkostninger!AK857","v":0.23820973964630818},{"$f":"Skadesomkostninger!AL857","v":0.24075508390059824},{"$f":"Skadesomkostninger!AM857","v":0.24330042815488809},{"$f":"Skadesomkostninger!AN857","v":0.24584577240917821},{"$f":"Skadesomkostninger!AO857","v":0.24839111666346816},{"$f":"Skadesomkostninger!AP857","v":0.25093646091775818},{"$f":"Skadesomkostninger!AQ857","v":0.25348180517204816},{"$f":"Skadesomkostninger!AR857","v":0.2560271494263382},{"$f":"Skadesomkostninger!AS857","v":0.25857249368062812},{"$f":"Skadesomkostninger!AT857","v":0.26111783793491805},{"$f":"Skadesomkostninger!AU857","v":0.26366318218920809},{"$f":"Skadesomkostninger!AV857","v":0.26620852644349802},{"$f":"Skadesomkostninger!AW857","v":0.26875387069778806},{"$f":"Skadesomkostninger!AX857","v":0.27129921495207815},{"$f":"Skadesomkostninger!AY857","v":0.27384455920636802},{"$f":"Skadesomkostninger!AZ857","v":0.27638990346065806},{"$f":"Skadesomkostninger!BA857","v":0.27893524771494804},{"$f":"Skadesomkostninger!BB857","v":0.28148059196923808},{"$f":"Skadesomkostninger!BC857","v":0.28402593622352795},{"$f":"Skadesomkostninger!BD857","v":0.28657128047781788},{"$f":"Skadesomkostninger!BE857","v":0.28911662473210814},{"$f":"Skadesomkostninger!BF857","v":0.29166196898639796},{"$f":"Skadesomkostninger!BG857","v":0.294207313240688},{"$f":"Skadesomkostninger!BH857","v":0.29675265749497787},{"$f":"Skadesomkostninger!BI857","v":0.29929800174926791},{"$f":"Skadesomkostninger!BJ857","v":0.30184334600355789},{"$f":"Skadesomkostninger!BK857","v":0.30438869025784782},{"$f":"Skadesomkostninger!BL857","v":0.30693403451213797},{"$f":"Skadesomkostninger!BM857","v":0.30947937876642778},{"$f":"Skadesomkostninger!BN857","v":0.31202472302071782},{"$f":"Skadesomkostninger!BO857","v":0.31457006727500775},{"$f":"Skadesomkostninger!BP857","v":0.31711541152929767},{"$f":"Skadesomkostninger!BQ857","v":0.31966075578358782},{"$f":"Skadesomkostninger!BR857","v":0.32220610003787775},{"$f":"Skadesomkostninger!BS857","v":0.32475144429216785},{"$f":"Skadesomkostninger!BT857","v":0.32729678854645772},{"$f":"Skadesomkostninger!BU857","v":0.3298421328007477},{"$f":"Skadesomkostninger!BV857","v":0.33238747705503768},{"$f":"Skadesomkostninger!BW857","v":0.33493282130932772},{"$f":"Skadesomkostninger!BX857","v":0.33747816556361754},{"$f":"Skadesomkostninger!BY857","v":0.34002350981790741},{"$f":"Skadesomkostninger!BZ857","v":0.34256885407219773},{"$f":"Skadesomkostninger!CA857","v":0.34511419832648754},{"$f":"Skadesomkostninger!CB857","v":0.34765954258077758},{"$f":"Skadesomkostninger!CC857","v":0.35020488683506751},{"$f":"Skadesomkostninger!CD857","v":0.35275023108935749},{"$f":"Skadesomkostninger!CE857","v":0.35529557534364747},{"$f":"Skadesomkostninger!CF857","v":0.3578409195979374},{"$f":"Skadesomkostninger!CG857","v":0.3603862638522275},{"$f":"Skadesomkostninger!CH857","v":0.36293160810651742},{"$f":"Skadesomkostninger!CI857","v":0.36547695236080735},{"$f":"Skadesomkostninger!CJ857","v":0.36802229661509755},{"$f":"Skadesomkostninger!CK857","v":0.37056764086938726},{"$f":"Skadesomkostninger!CL857","v":0.37311298512367735},{"$f":"Skadesomkostninger!CM857","v":0.37565832937796728},{"$f":"Skadesomkostninger!CN857","v":0.37820367363225743},{"$f":"Skadesomkostninger!CO857","v":0.38074901788654741},{"$f":"Skadesomkostninger!CP857","v":0.38329436214083729},{"$f":"Skadesomkostninger!CQ857","v":0.38583970639512738},{"$f":"Skadesomkostninger!CR857","v":0.38838505064941714},{"$f":"Skadesomkostninger!CS857","v":0.39093039490370729},{"$f":"Skadesomkostninger!CT857","v":0.39347573915799716},{"$f":"Skadesomkostninger!CU857","v":0.39602108341228714},{"$f":"Skadesomkostninger!CV857","v":0.39856642766657729},{"$f":"Skadesomkostninger!CW857","v":0.40111177192086706},{"$f":"Skadesomkostninger!CX857","v":0.40365711617515715},{"$f":"Skadesomkostninger!CY857","v":0.40620246042944713},{"$f":"Skadesomkostninger!CZ857","v":0.40874780468373717},{"$f":"Skadesomkostninger!DA857","v":0.41129314893802721}]
[null,null,null,100,{"$f":"SUMPRODUCT(F45:DB45,Forudsætninger!$E$27:$DA$27)","v":7.4783457062581213},{"$f":"Skadesomkostninger!E858","v":0},{"$f":"Skadesomkostninger!F858","v":0.21221068296574261},{"$f":"Skadesomkostninger!G858","v":0.21505741915315718},{"$f":"Skadesomkostninger!H858","v":0.2179041553405715},{"$f":"Skadesomkostninger!I858","v":0.22075089152798602},{"$f":"Skadesomkostninger!J858","v":0.22359762771540034},{"$f":"Skadesomkostninger!K858","v":0.22644436390281492},{"$f":"Skadesomkostninger!L858","v":0.22929110009022924},{"$f":"Skadesomkostninger!M858","v":0.23213783627764353},{"$f":"Skadesomkostninger!N858","v":0.23498457246505805},{"$f":"Skadesomkostninger!O858","v":0.23783130865247262},{"$f":"Skadesomkostninger!P858","v":0.24067804483988695},{"$f":"Skadesomkostninger!Q858","v":0.24352478102730143},{"$f":"Skadesomkostninger!R858","v":0.24637151721471584},{"$f":"Skadesomkostninger!S858","v":0.2492182534021303},{"$f":"Skadesomkostninger!T858","v":0.2520649895895446},{"$f":"Skadesomkostninger!U858","v":0.25491172577695925},{"$f":"Skadesomkostninger!V858","v":0.25775846196437352},{"$f":"Skadesomkostninger!W858","v":0.26060519815178801},{"$f":"Skadesomkostninger!X858","v":0.26345193433920233},{"$f":"Skadesomkostninger!Y858","v":0.26629867052661688},{"$f":"Skadesomkostninger!Z858","v":0.26914540671403137},{"$f":"Skadesomkostninger!AA858","v":0.2719921429014458},{"$f":"Skadesomkostninger!AB858","v":0.27483887908886029},{"$f":"Skadesomkostninger!AC858","v":0.27768561527627461},{"$f":"Skadesomkostninger!AD858","v":0.28053235146368916},{"$f":"Skadesomkostninger!AE858","v":0.28337908765110348},{"$f":"Skadesomkostninger!AF858","v":0.2862258238385178},{"$f":"Skadesomkostninger!AG858","v":0.28907256002593229},{"$f":"Skadesomkostninger!AH858","v":0.29191929621334661},{"$f":"Skadesomkostninger!AI858","v":0.29476603240076116},{"$f":"Skadesomkostninger!AJ858","v":0.29761276858817554},{"$f":"Skadesomkostninger!AK858","v":0.3004595047755898},{"$f":"Skadesomkostninger!AL858","v":0.30330624096300435},{"$f":"Skadesomkostninger!AM858","v":0.30615297715041873},{"$f":"Skadesomkostninger!AN858","v":0.30899971333783322},{"$f":"Skadesomkostninger!AO858","v":0.3118464495252477},{"$f":"Skadesomkostninger!AP858","v":0.31469318571266219},{"$f":"Skadesomkostninger!AQ858","v":0.31753992190007657},{"$f":"Skadesomkostninger!AR858","v":0.32038665808749095},{"$f":"Skadesomkostninger!AS858","v":0.32323339427490544},{"$f":"Skadesomkostninger!AT858","v":0.32608013046231982},{"$f":"Skadesomkostninger!AU858","v":0.32892686664973431},{"$f":"Skadesomkostninger!AV858","v":0.33177360283714868},{"$f":"Skadesomkostninger!AW858","v":0.33462033902456312},{"$f":"Skadesomkostninger!AX858","v":0.33746707521197777},{"$f":"Skadesomkostninger!AY858","v":0.34031381139939199},{"$f":"Skadesomkostninger!AZ858","v":0.34316054758680642},{"$f":"Skadesomkostninger!BA858","v":0.34600728377422085},{"$f":"Skadesomkostninger!BB858","v":0.34885401996163551},{"$f":"Skadesomkostninger!BC858","v":0.35170075614904972},{"$f":"Skadesomkostninger!BD858","v":0.3545474923364641},{"$f":"Skadesomkostninger!BE858","v":0.35739422852387875},{"$f":"Skadesomkostninger!BF858","v":0.36024096471129313},{"$f":"Skadesomkostninger!BG858","v":0.36308770089870762},{"$f":"Skadesomkostninger!BH858","v":0.36593443708612194},{"$f":"Skadesomkostninger!BI858","v":0.36878117327353643},{"$f":"Skadesomkostninger!BJ858","v":0.37162790946095081},{"$f":"Skadesomkostninger!BK858","v":0.37447464564836525},{"$f":"Skadesomkostninger!BL858","v":0.37732138183577973},{"$f":"Skadesomkostninger!BM858","v":0.38016811802319411},{"$f":"Skadesomkostninger!BN858","v":0.38301485421060866},{"$f":"Skadesomkostninger!BO858","v":0.38586159039802304},{"$f":"Skadesomkostninger!BP858","v":0.38870832658543736},{"$f":"Skadesomkostninger!BQ858","v":0.39155506277285185},{"$f":"Skadesomkostninger!BR858","v":0.39440179896026628},{"$f":"Skadesomkostninger!BS858","v":0.39724853514768088},{"$f":"Skadesomkostninger!BT858","v":0.40009527133509515},{"$f":"Skadesomkostninger!BU858","v":0.40294200752250964},{"$f":"Skadesomkostninger!BV858","v":0.40578874370992396},{"$f":"Skadesomkostninger!BW858","v":0.40863547989733839},{"$f":"Skadesomkostninger!BX858","v":0.41148221608475277},{"$f":"Skadesomkostninger!BY858","v":0.41432895227216704},{"$f":"Skadesomkostninger!BZ858","v":0.41717568845958175},{"$f":"Skadesomkostninger!CA858","v":0.42002242464699613},{"$f":"Skadesomkostninger!CB858","v":0.42286916083441045},{"$f":"Skadesomkostninger!CC858","v":0.42571589702182489},{"$f":"Skadesomkostninger!CD858","v":0.42856263320923937},{"$f":"Skadesomkostninger!CE858","v":0.43140936939665381},{"$f":"Skadesomkostninger!CF858","v":0.43425610558406813},{"$f":"Skadesomkostninger!CG858","v":0.43710284177148273},{"$f":"Skadesomkostninger!CH858","v":0.43994957795889705},{"$f":"Skadesomkostninger!CI858","v":0.44279631414631143},{"$f":"Skadesomkostninger!CJ858","v":0.44564305033372609},{"$f":"Skadesomkostninger!CK858","v":0.4484897865211403},{"$f":"Skadesomkostninger!CL858","v":0.45133652270855484},{"$f":"Skadesomkostninger!CM858","v":0.45418325889596928},{"$f":"Skadesomkostninger!CN858","v":0.45702999508338382},{"$f":"Skadesomkostninger!CO858","v":0.45987673127079826},{"$f":"Skadesomkostninger!CP858","v":0.46272346745821252},{"$f":"Skadesomkostninger!CQ858","v":0.46557020364562707},{"$f":"Skadesomkostninger!CR858","v":0.46841693983304133},{"$f":"Skadesomkostninger!CS858","v":0.47126367602045593},{"$f":"Skadesomkostninger!CT858","v":0.4741104122078702},{"$f":"Skadesomkostninger!CU858","v":0.47695714839528464},{"$f":"Skadesomkostninger!CV858","v":0.47980388458269924},{"$f":"Skadesomkostninger!CW858","v":0.4826506207701135},{"$f":"Skadesomkostninger!CX858","v":0.48549735695752794},{"$f":"Skadesomkostninger!CY858","v":0.48834409314494248},{"$f":"Skadesomkostninger!CZ858","v":0.49119082933235692},{"$f":"Skadesomkostninger!DA858","v":0.4940375655197714}]
[]
[null,null,null,"Totale undgåede skadesomkostninger i mio. kr."]
[null,null,null,"Hændelse","NNV",{"$f":"StartAar","v":2016},{"$f":"F48+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AL48+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BR48+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"SUMPRODUCT(F49:DB49,Forudsætninger!$E$27:$DA$27)","v":8.904317572395458},{"$f":"Skadesomkostninger!E846","v":0},{"$f":"Skadesomkostninger!F846","v":1.193276869298383E-2},{"$f":"Skadesomkostninger!G846","v":2.3865537385966654E-2},{"$f":"Skadesomkostninger!H846","v":3.5798306078951514E-2},{"$f":"Skadesomkostninger!I846","v":4.7731074771934202E-2},{"$f":"Skadesomkostninger!J846","v":5.9663843464918036E-2},{"$f":"Skadesomkostninger!K846","v":7.1596612157900877E-2},{"$f":"Skadesomkostninger!L846","v":8.3529380850885723E-2},{"$f":"Skadesomkostninger!M846","v":9.5462149543868544E-2},{"$f":"Skadesomkostninger!N846","v":0.10739491823685225},{"$f":"Skadesomkostninger!O846","v":0.11932768692983509},{"$f":"Skadesomkostninger!P846","v":0.13126045562281993},{"$f":"Skadesomkostninger!Q846","v":0.14319322431580375},{"$f":"Skadesomkostninger!R846","v":0.1551259930087866},{"$f":"Skadesomkostninger!S846","v":0.16705876170177039},{"$f":"Skadesomkostninger!T846","v":0.17899153039475413},{"$f":"Skadesomkostninger!U846","v":0.19092429908773798},{"$f":"Skadesomkostninger!V846","v":0.20285706778072077},{"$f":"Skadesomkostninger!W846","v":0.21478983647370462},{"$f":"Skadesomkostninger!X846","v":0.22672260516668843},{"$f":"Skadesomkostninger!Y846","v":0.2386553738596722},{"$f":"Skadesomkostninger!Z846","v":0.25058814255265499},{"$f":"Skadesomkostninger!AA846","v":0.26252091124563887},{"$f":"Skadesomkostninger!AB846","v":0.27445367993862368},{"$f":"Skadesomkostninger!AC846","v":0.2863864486316065},{"$f":"Skadesomkostninger!AD846","v":0.29831921732459021},{"$f":"Skadesomkostninger!AE846","v":0.31025198601757303},{"$f":"Skadesomkostninger!AF846","v":0.32218475471055685},{"$f":"Skadesomkostninger!AG846","v":0.33411752340354062},{"$f":"Skadesomkostninger!AH846","v":0.34605029209652444},{"$f":"Skadesomkostninger!AI846","v":0.35798306078950726},{"$f":"Skadesomkostninger!AJ846","v":0.36991582948249113},{"$f":"Skadesomkostninger!AK846","v":0.38184859817547601},{"$f":"Skadesomkostninger!AL846","v":0.39378136686845866},{"$f":"Skadesomkostninger!AM846","v":0.40571413556144253},{"$f":"Skadesomkostninger!AN846","v":0.4176469042544253},{"$f":"Skadesomkostninger!AO846","v":0.42957967294741023},{"$f":"Skadesomkostninger!AP846","v":0.44151244164039305},{"$f":"Skadesomkostninger!AQ846","v":0.45344521033337681},{"$f":"Skadesomkostninger!AR846","v":0.46537797902635958},{"$f":"Skadesomkostninger!AS846","v":0.47731074771934445},{"$f":"Skadesomkostninger!AT846","v":0.48924351641232722},{"$f":"Skadesomkostninger!AU846","v":0.50117628510531098},{"$f":"Skadesomkostninger!AV846","v":0.51310905379829486},{"$f":"Skadesomkostninger!AW846","v":0.52504182249127873},{"$f":"Skadesomkostninger!AX846","v":0.5369745911842625},{"$f":"Skadesomkostninger!AY846","v":0.54890735987724515},{"$f":"Skadesomkostninger!AZ846","v":0.56084012857022914},{"$f":"Skadesomkostninger!BA846","v":0.5727728972632129},{"$f":"Skadesomkostninger!BB846","v":0.58470566595619677},{"$f":"Skadesomkostninger!BC846","v":0.59663843464917943},{"$f":"Skadesomkostninger!BD846","v":0.60857120334216319},{"$f":"Skadesomkostninger!BE846","v":0.62050397203514596},{"$f":"Skadesomkostninger!BF846","v":0.63243674072813083},{"$f":"Skadesomkostninger!BG846","v":0.64436950942111482},{"$f":"Skadesomkostninger!BH846","v":0.65630227811409747},{"$f":"Skadesomkostninger!BI846","v":0.66823504680708234},{"$f":"Skadesomkostninger!BJ846","v":0.68016781550006522},{"$f":"Skadesomkostninger!BK846","v":0.69210058419304887},{"$f":"Skadesomkostninger!BL846","v":0.70403335288603175},{"$f":"Skadesomkostninger!BM846","v":0.71596612157901562},{"$f":"Skadesomkostninger!BN846","v":0.72789889027199939},{"$f":"Skadesomkostninger!BO846","v":0.73983165896498326},{"$f":"Skadesomkostninger!BP846","v":0.75176442765796592},{"$f":"Skadesomkostninger!BQ846","v":0.7636971963509499},{"$f":"Skadesomkostninger!BR846","v":0.77562996504393478},{"$f":"Skadesomkostninger!BS846","v":0.78756273373691732},{"$f":"Skadesomkostninger!BT846","v":0.79949550242990131},{"$f":"Skadesomkostninger!BU846","v":0.81142827112288407},{"$f":"Skadesomkostninger!BV846","v":0.82336103981586906},{"$f":"Skadesomkostninger!BW846","v":0.8352938085088516},{"$f":"Skadesomkostninger!BX846","v":0.84722657720183536},{"$f":"Skadesomkostninger!BY846","v":0.85915934589481824},{"$f":"Skadesomkostninger!BZ846","v":0.87109211458780311},{"$f":"Skadesomkostninger!CA846","v":0.88302488328078688},{"$f":"Skadesomkostninger!CB846","v":0.89495765197376964},{"$f":"Skadesomkostninger!CC846","v":0.90689042066675341},{"$f":"Skadesomkostninger!CD846","v":0.91882318935973639},{"$f":"Skadesomkostninger!CE846","v":0.93075595805272127},{"$f":"Skadesomkostninger!CF846","v":0.94268872674570403},{"$f":"Skadesomkostninger!CG846","v":0.97874774944504717},{"$f":"Skadesomkostninger!CH846","v":1.0289438884255189},{"$f":"Skadesomkostninger!CI846","v":1.0791400274059904},{"$f":"Skadesomkostninger!CJ846","v":1.1293361663864567},{"$f":"Skadesomkostninger!CK846","v":1.1795323053669289},{"$f":"Skadesomkostninger!CL846","v":1.2297284443474001},{"$f":"Skadesomkostninger!CM846","v":1.2799245833278718},{"$f":"Skadesomkostninger!CN846","v":1.3301207223083429},{"$f":"Skadesomkostninger!CO846","v":1.3803168612888104},{"$f":"Skadesomkostninger!CP846","v":1.4305130002692814},{"$f":"Skadesomkostninger!CQ846","v":1.4807091392497529},{"$f":"Skadesomkostninger!CR846","v":1.5309052782302244},{"$f":"Skadesomkostninger!CS846","v":1.5811014172106914},{"$f":"Skadesomkostninger!CT846","v":1.6312975561911627},{"$f":"Skadesomkostninger!CU846","v":1.6814936951716342},{"$f":"Skadesomkostninger!CV846","v":1.7316898341521061},{"$f":"Skadesomkostninger!CW846","v":1.7818859731325771},{"$f":"Skadesomkostninger!CX846","v":1.8320821121130439},{"$f":"Skadesomkostninger!CY846","v":1.8822782510935201},{"$f":"Skadesomkostninger!CZ846","v":1.9324743900739871},{"$f":"Skadesomkostninger!DA846","v":1.9826705290544588}]
[null,null,null,10,{"$f":"SUMPRODUCT(F50:DB50,Forudsætninger!$E$27:$DA$27)","v":73.645763238224205},{"$f":"Skadesomkostninger!E847","v":0},{"$f":"Skadesomkostninger!F847","v":1.0192850002626348},{"$f":"Skadesomkostninger!G847","v":1.0914724896787216},{"$f":"Skadesomkostninger!H847","v":1.1636599790947997},{"$f":"Skadesomkostninger!I847","v":1.2358474685108858},{"$f":"Skadesomkostninger!J847","v":1.3080349579269641},{"$f":"Skadesomkostninger!K847","v":1.3802224473430507},{"$f":"Skadesomkostninger!L847","v":1.4524099367591288},{"$f":"Skadesomkostninger!M847","v":1.5245974261752147},{"$f":"Skadesomkostninger!N847","v":1.5967849155912932},{"$f":"Skadesomkostninger!O847","v":1.6689724050073798},{"$f":"Skadesomkostninger!P847","v":1.7411598944234581},{"$f":"Skadesomkostninger!Q847","v":1.8133473838395442},{"$f":"Skadesomkostninger!R847","v":1.8855348732556223},{"$f":"Skadesomkostninger!S847","v":1.9577223626717046},{"$f":"Skadesomkostninger!T847","v":2.029909852087787},{"$f":"Skadesomkostninger!U847","v":2.1020973415038693},{"$f":"Skadesomkostninger!V847","v":2.1742848309199516},{"$f":"Skadesomkostninger!W847","v":2.2464723203360335},{"$f":"Skadesomkostninger!X847","v":2.3186598097521154},{"$f":"Skadesomkostninger!Y847","v":2.3908472991681986},{"$f":"Skadesomkostninger!Z847","v":2.4630347885842809},{"$f":"Skadesomkostninger!AA847","v":2.5352222780003633},null,{"$f":"Skadesomkostninger!AC847","v":2.6795972568325275},{"$f":"Skadesomkostninger!AD847","v":2.7517847462486049},{"$f":"Skadesomkostninger!AE847","v":2.8239722356646921},{"$f":"Skadesomkostninger!AF847","v":2.8961597250807696},{"$f":"Skadesomkostninger!AG847","v":2.9683472144968572},{"$f":"Skadesomkostninger!AH847","v":3.0405347039129342},{"$f":"Skadesomkostninger!AI847","v":3.1127221933290214},{"$f":"Skadesomkostninger!AJ847","v":3.1849096827450984},{"$f":"Skadesomkostninger!AK847","v":3.2570971721611861},{"$f":"Skadesomkostninger!AL847","v":3.3292846615772631},{"$f":"Skadesomkostninger!AM847","v":3.4014721509933503},{"$f":"Skadesomkostninger!AN847","v":3.4736596404094278},{"$f":"Skadesomkostninger!AO847","v":3.5458471298255159},{"$f":"Skadesomkostninger!AP847","v":3.6180346192415924},{"$f":"Skadesomkostninger!AQ847","v":3.6902221086576752},{"$f":"Skadesomkostninger!AR847","v":3.7624095980737575},{"$f":"Skadesomkostninger!AS847","v":3.8345970874898399},{"$f":"Skadesomkostninger!AT847","v":3.9067845769059217},{"$f":"Skadesomkostninger!AU847","v":3.978972066322005},{"$f":"Skadesomkostninger!AV847","v":4.0511595557380868},{"$f":"Skadesomkostninger!AW847","v":4.1233470451541692},{"$f":"Skadesomkostninger!AX847","v":4.1955345345702515},{"$f":"Skadesomkostninger!AY847","v":4.2677220239863285},{"$f":"Skadesomkostninger!AZ847","v":4.3399095134024117},{"$f":"Skadesomkostninger!BA847","v":4.4120970028184976},{"$f":"Skadesomkostninger!BB847","v":4.4842844922345755},{"$f":"Skadesomkostninger!BC847","v":4.5564719816506578},{"$f":"Skadesomkostninger!BD847","v":4.628659471066741},{"$f":"Skadesomkostninger!BE847","v":4.7008469604828278},{"$f":"Skadesomkostninger!BF847","v":4.7730344498989039},{"$f":"Skadesomkostninger!BG847","v":4.845221939314988},{"$f":"Skadesomkostninger!BH847","v":4.9174094287310703},{"$f":"Skadesomkostninger!BI847","v":4.9895969181471571},{"$f":"Skadesomkostninger!BJ847","v":5.0617844075632341},{"$f":"Skadesomkostninger!BK847","v":5.1339718969793138},{"$f":"Skadesomkostninger!BL847","v":5.2061593863954005},{"$f":"Skadesomkostninger!BM847","v":5.2783468758114775},{"$f":"Skadesomkostninger!BN847","v":5.3505343652275634},{"$f":"Skadesomkostninger!BO847","v":5.4227218546436422},{"$f":"Skadesomkostninger!BP847","v":5.4901583864526415},{"$f":"Skadesomkostninger!BQ847","v":5.541168483195416},{"$f":"Skadesomkostninger!BR847","v":5.5921785799381967},{"$f":"Skadesomkostninger!BS847","v":5.643188676680972},{"$f":"Skadesomkostninger!BT847","v":5.6941987734237518},{"$f":"Skadesomkostninger!BU847","v":5.745208870166528},{"$f":"Skadesomkostninger!BV847","v":5.7962189669093087},{"$f":"Skadesomkostninger!BW847","v":5.8472290636520823},{"$f":"Skadesomkostninger!BX847","v":5.8982391603948585},{"$f":"Skadesomkostninger!BY847","v":5.9492492571376365},{"$f":"Skadesomkostninger!BZ847","v":6.0002593538804163},{"$f":"Skadesomkostninger!CA847","v":6.0512694506231925},{"$f":"Skadesomkostninger!CB847","v":6.1022795473659706},{"$f":"Skadesomkostninger!CC847","v":6.1532896441087477},{"$f":"Skadesomkostninger!CD847","v":6.2042997408515266},{"$f":"Skadesomkostninger!CE847","v":6.2553098375943046},{"$f":"Skadesomkostninger!CF847","v":6.3063199343370808},{"$f":"Skadesomkostninger!CG847","v":6.3573300310798562},{"$f":"Skadesomkostninger!CH847","v":6.4083401278226368},{"$f":"Skadesomkostninger!CI847","v":6.4593502245654113},{"$f":"Skadesomkostninger!CJ847","v":6.5103603213081938},{"$f":"Skadesomkostninger!CK847","v":6.5613704180509691},{"$f":"Skadesomkostninger!CL847","v":6.612380514793748},{"$f":"Skadesomkostninger!CM847","v":6.6633906115365216},{"$f":"Skadesomkostninger!CN847","v":6.7144007082793022},{"$f":"Skadesomkostninger!CO847","v":6.7654108050220767},{"$f":"Skadesomkostninger!CP847","v":6.8164209017648592},{"$f":"Skadesomkostninger!CQ847","v":6.8674309985076336},{"$f":"Skadesomkostninger!CR847","v":6.9184410952504152},{"$f":"Skadesomkostninger!CS847","v":6.9694511919931896},{"$f":"Skadesomkostninger!CT847","v":7.0204612887359641},{"$f":"Skadesomkostninger!CU847","v":7.0714713854787439},{"$f":"Skadesomkostninger!CV847","v":7.1224814822215219},{"$f":"Skadesomkostninger!CW847","v":7.1734915789642999},{"$f":"Skadesomkostninger!CX847","v":7.2245016757070735},{"$f":"Skadesomkostninger!CY847","v":7.275511772449855},{"$f":"Skadesomkostninger!CZ847","v":7.326521869192633},{"$f":"Skadesomkostninger!DA847","v":7.3775319659354111}]
[null,null,null,20,{"$f":"SUMPRODUCT(F51:DB51,Forudsætninger!$E$27:$DA$27)","v":192.12950312085246},{"$f":"Skadesomkostninger!E848","v":0},{"$f":"Skadesomkostninger!F848","v":5.5453930714236774},{"$f":"Skadesomkostninger!G848","v":5.6120714128871292},{"$f":"Skadesomkostninger!H848","v":5.6787497543505818},{"$f":"Skadesomkostninger!I848","v":5.7454280958140398},{"$f":"Skadesomkostninger!J848","v":5.812106437277488},{"$f":"Skadesomkostninger!K848","v":5.8787847787409468},{"$f":"Skadesomkostninger!L848","v":5.9454631202043959},{"$f":"Skadesomkostninger!M848","v":6.0121414616678486},{"$f":"Skadesomkostninger!N848","v":6.0788198031313065},{"$f":"Skadesomkostninger!O848","v":6.1454981445947583},{"$f":"Skadesomkostninger!P848","v":6.2121764860582145},{"$f":"Skadesomkostninger!Q848","v":6.2788548275216662},{"$f":"Skadesomkostninger!R848","v":6.3455331689851189},{"$f":"Skadesomkostninger!S848","v":6.4122115104485742},{"$f":"Skadesomkostninger!T848","v":6.4788898519120277},{"$f":"Skadesomkostninger!U848","v":6.5455681933754821},{"$f":"Skadesomkostninger!V848","v":6.6122465348389357},{"$f":"Skadesomkostninger!W848","v":6.6789248763023927},{"$f":"Skadesomkostninger!X848","v":6.7456032177658445},{"$f":"Skadesomkostninger!Y848","v":6.8122815592292971},{"$f":"Skadesomkostninger!Z848","v":6.8789599006927515},{"$f":"Skadesomkostninger!AA848","v":6.9456382421562042},{"$f":"Skadesomkostninger!AB848","v":7.0123165836196604},{"$f":"Skadesomkostninger!AC848","v":7.0789949250831121},{"$f":"Skadesomkostninger!AD848","v":7.1456732665465648},{"$f":"Skadesomkostninger!AE848","v":7.212351608010021},{"$f":"Skadesomkostninger!AF848","v":7.2790299494734727},{"$f":"Skadesomkostninger!AG848","v":7.3457082909369289},{"$f":"Skadesomkostninger!AH848","v":7.4123866324003824},{"$f":"Skadesomkostninger!AI848","v":7.4790649738638333},{"$f":"Skadesomkostninger!AJ848","v":7.5457433153272913},{"$f":"Skadesomkostninger!AK848","v":7.6124216567907395},{"$f":"Skadesomkostninger!AL848","v":7.6790999982541974},{"$f":"Skadesomkostninger!AM848","v":7.745778339717651},{"$f":"Skadesomkostninger!AN848","v":7.8124566811811018},{"$f":"Skadesomkostninger!AO848","v":7.879135022644558},{"$f":"Skadesomkostninger!AP848","v":7.9458133641080124},{"$f":"Skadesomkostninger!AQ848","v":8.0124917055714668},{"$f":"Skadesomkostninger!AR848","v":8.0791700470349195},{"$f":"Skadesomkostninger!AS848","v":8.1458483884983757},{"$f":"Skadesomkostninger!AT848","v":8.2125267299618265},{"$f":"Skadesomkostninger!AU848","v":8.2792050714252792},{"$f":"Skadesomkostninger!AV848","v":8.3458834128887354},{"$f":"Skadesomkostninger!AW848","v":8.412561754352188},{"$f":"Skadesomkostninger!AX848","v":8.479240095815646},{"$f":"Skadesomkostninger!AY848","v":8.5459184372790951},{"$f":"Skadesomkostninger!AZ848","v":8.6125967787425459},{"$f":"Skadesomkostninger!BA848","v":8.6792751202060039},{"$f":"Skadesomkostninger!BB848","v":8.745953461669453},{"$f":"Skadesomkostninger!BC848","v":8.8126318031329109},{"$f":"Skadesomkostninger!BD848","v":8.8793101445963636},{"$f":"Skadesomkostninger!BE848","v":8.9459884860598144},{"$f":"Skadesomkostninger!BF848","v":9.0126668275232724},{"$f":"Skadesomkostninger!BG848","v":9.0793451689867268},{"$f":"Skadesomkostninger!BH848","v":9.1460235104501777},{"$f":"Skadesomkostninger!BI848","v":9.2127018519136321},{"$f":"Skadesomkostninger!BJ848","v":9.279380193377083},{"$f":"Skadesomkostninger!BK848","v":9.3460585348405392},{"$f":"Skadesomkostninger!BL848","v":9.4127368763039971},{"$f":"Skadesomkostninger!BM848","v":9.4794152177674462},{"$f":"Skadesomkostninger!BN848","v":9.5460935592309006},{"$f":"Skadesomkostninger!BO848","v":9.6127719006943568},{"$f":"Skadesomkostninger!BP848","v":9.6794502421578077},{"$f":"Skadesomkostninger!BQ848","v":9.7461285836212657},{"$f":"Skadesomkostninger!BR848","v":9.8128069250847201},{"$f":"Skadesomkostninger!BS848","v":9.8794852665481674},{"$f":"Skadesomkostninger!BT848","v":9.9461636080116271},{"$f":"Skadesomkostninger!BU848","v":10.012841949475078},{"$f":"Skadesomkostninger!BV848","v":10.079520290938529},{"$f":"Skadesomkostninger!BW848","v":10.146198632401987},{"$f":"Skadesomkostninger!BX848","v":10.212876973865443},{"$f":"Skadesomkostninger!BY848","v":10.279555315328892},{"$f":"Skadesomkostninger!BZ848","v":10.346233656792348},{"$f":"Skadesomkostninger!CA848","v":10.412911998255796},{"$f":"Skadesomkostninger!CB848","v":10.570308881741013},{"$f":"Skadesomkostninger!CC848","v":10.731148683211632},{"$f":"Skadesomkostninger!CD848","v":10.891988484682237},{"$f":"Skadesomkostninger!CE848","v":11.052828286152849},{"$f":"Skadesomkostninger!CF848","v":11.21366808762345},{"$f":"Skadesomkostninger!CG848","v":11.374507889094069},{"$f":"Skadesomkostninger!CH848","v":11.53534769056469},{"$f":"Skadesomkostninger!CI848","v":11.696187492035296},{"$f":"Skadesomkostninger!CJ848","v":11.857027293505903},{"$f":"Skadesomkostninger!CK848","v":12.017867094976518},{"$f":"Skadesomkostninger!CL848","v":12.178706896447123},{"$f":"Skadesomkostninger!CM848","v":12.339546697917744},{"$f":"Skadesomkostninger!CN848","v":12.500386499388355},{"$f":"Skadesomkostninger!CO848","v":12.661226300858957},{"$f":"Skadesomkostninger!CP848","v":12.822066102329577},{"$f":"Skadesomkostninger!CQ848","v":12.982905903800185},{"$f":"Skadesomkostninger!CR848","v":13.143745705270796},{"$f":"Skadesomkostninger!CS848","v":13.304585506741413},{"$f":"Skadesomkostninger!CT848","v":13.465425308212028},{"$f":"Skadesomkostninger!CU848","v":13.626265109682631},{"$f":"Skadesomkostninger!CV848","v":13.787104911153241},{"$f":"Skadesomkostninger!CW848","v":13.94794471262386},{"$f":"Skadesomkostninger!CX848","v":14.108784514094465},{"$f":"Skadesomkostninger!CY848","v":14.26962431556508},{"$f":"Skadesomkostninger!CZ848","v":14.430464117035696},{"$f":"Skadesomkostninger!DA848","v":14.591303918506298}]
[null,null,null,50,{"$f":"SUMPRODUCT(F52:DB52,Forudsætninger!$E$27:$DA$27)","v":430.4275679245165},{"$f":"Skadesomkostninger!E849","v":0},{"$f":"Skadesomkostninger!F849","v":10.639745256089499},{"$f":"Skadesomkostninger!G849","v":10.864140488206056},{"$f":"Skadesomkostninger!H849","v":11.088535720322612},{"$f":"Skadesomkostninger!I849","v":11.312930952439148},{"$f":"Skadesomkostninger!J849","v":11.53732618455571},{"$f":"Skadesomkostninger!K849","v":11.761721416672261},{"$f":"Skadesomkostninger!L849","v":11.986116648788819},{"$f":"Skadesomkostninger!M849","v":12.21051188090537},{"$f":"Skadesomkostninger!N849","v":12.434907113021932},{"$f":"Skadesomkostninger!O849","v":12.659302345138475},{"$f":"Skadesomkostninger!P849","v":12.883697577255026},{"$f":"Skadesomkostninger!Q849","v":13.108092809371586},{"$f":"Skadesomkostninger!R849","v":13.332488041488137},{"$f":"Skadesomkostninger!S849","v":13.556883273604695},{"$f":"Skadesomkostninger!T849","v":13.781278505721247},{"$f":"Skadesomkostninger!U849","v":14.005673737837794},{"$f":"Skadesomkostninger!V849","v":14.230068969954344},{"$f":"Skadesomkostninger!W849","v":14.454464202070904},{"$f":"Skadesomkostninger!X849","v":14.678859434187455},{"$f":"Skadesomkostninger!Y849","v":14.903254666304015},{"$f":"Skadesomkostninger!Z849","v":15.127649898420565},{"$f":"Skadesomkostninger!AA849","v":15.35204513053711},{"$f":"Skadesomkostninger!AB849","v":15.57644036265367},{"$f":"Skadesomkostninger!AC849","v":15.800835594770222},{"$f":"Skadesomkostninger!AD849","v":16.02523082688678},{"$f":"Skadesomkostninger!AE849","v":16.249626059003333},{"$f":"Skadesomkostninger!AF849","v":16.47402129111989},{"$f":"Skadesomkostninger!AG849","v":16.698416523236439},{"$f":"Skadesomkostninger!AH849","v":16.922811755352988},{"$f":"Skadesomkostninger!AI849","v":17.147206987469538},{"$f":"Skadesomkostninger!AJ849","v":17.371602219586098},{"$f":"Skadesomkostninger!AK849","v":17.595997451702655},{"$f":"Skadesomkostninger!AL849","v":17.820392683819207},{"$f":"Skadesomkostninger!AM849","v":18.044787915935753},{"$f":"Skadesomkostninger!AN849","v":18.269183148052317},{"$f":"Skadesomkostninger!AO849","v":18.493578380168859},{"$f":"Skadesomkostninger!AP849","v":18.717973612285416},{"$f":"Skadesomkostninger!AQ849","v":18.94236884440198},{"$f":"Skadesomkostninger!AR849","v":19.166764076518536},{"$f":"Skadesomkostninger!AS849","v":19.391159308635078},{"$f":"Skadesomkostninger!AT849","v":19.615554540751621},{"$f":"Skadesomkostninger!AU849","v":19.839949772868184},{"$f":"Skadesomkostninger!AV849","v":20.064345004984737},{"$f":"Skadesomkostninger!AW849","v":20.288740237101297},{"$f":"Skadesomkostninger!AX849","v":20.51313546921785},{"$f":"Skadesomkostninger!AY849","v":20.737530701334403},{"$f":"Skadesomkostninger!AZ849","v":20.961925933450964},{"$f":"Skadesomkostninger!BA849","v":21.186321165567517},{"$f":"Skadesomkostninger!BB849","v":21.410716397684062},{"$f":"Skadesomkostninger!BC849","v":21.635111629800619},{"$f":"Skadesomkostninger!BD849","v":21.859506861917168},{"$f":"Skadesomkostninger!BE849","v":22.08390209403375},{"$f":"Skadesomkostninger!BF849","v":22.308297326150278},{"$f":"Skadesomkostninger!BG849","v":22.532692558266834},{"$f":"Skadesomkostninger!BH849","v":22.75708779038338},{"$f":"Skadesomkostninger!BI849","v":22.981483022499937},{"$f":"Skadesomkostninger!BJ849","v":23.205878254616504},{"$f":"Skadesomkostninger!BK849","v":23.430273486733036},{"$f":"Skadesomkostninger!BL849","v":23.654668718849617},{"$f":"Skadesomkostninger!BM849","v":23.879063950966149},{"$f":"Skadesomkostninger!BN849","v":24.103459183082698},{"$f":"Skadesomkostninger!BO849","v":24.327854415199251},{"$f":"Skadesomkostninger!BP849","v":24.552249647315801},{"$f":"Skadesomkostninger!BQ849","v":24.776644879432379},{"$f":"Skadesomkostninger!BR849","v":25.001040111548928},{"$f":"Skadesomkostninger!BS849","v":25.225435343665481},{"$f":"Skadesomkostninger!BT849","v":25.449830575782016},{"$f":"Skadesomkostninger!BU849","v":25.674225807898566},{"$f":"Skadesomkostninger!BV849","v":25.898621040015144},{"$f":"Skadesomkostninger!BW849","v":26.123016272131697},{"$f":"Skadesomkostninger!BX849","v":26.347411504248242},{"$f":"Skadesomkostninger!BY849","v":26.571806736364778},{"$f":"Skadesomkostninger!BZ849","v":26.796201968481355},{"$f":"Skadesomkostninger!CA849","v":27.020597200597905},{"$f":"Skadesomkostninger!CB849","v":27.244992432714465},{"$f":"Skadesomkostninger!CC849","v":27.469387664831014},{"$f":"Skadesomkostninger!CD849","v":27.693782896947564},{"$f":"Skadesomkostninger!CE849","v":27.918178129064113},{"$f":"Skadesomkostninger!CF849","v":28.142573361180666},{"$f":"Skadesomkostninger!CG849","v":28.366968593297223},{"$f":"Skadesomkostninger!CH849","v":28.591363825413779},{"$f":"Skadesomkostninger!CI849","v":28.815759057530332},{"$f":"Skadesomkostninger!CJ849","v":29.0401542896469},{"$f":"Skadesomkostninger!CK849","v":29.264549521763431},{"$f":"Skadesomkostninger!CL849","v":29.488944753879984},{"$f":"Skadesomkostninger!CM849","v":29.713339985996534},{"$f":"Skadesomkostninger!CN849","v":29.937735218113101},{"$f":"Skadesomkostninger!CO849","v":30.162130450229665},{"$f":"Skadesomkostninger!CP849","v":30.3865256823462},{"$f":"Skadesomkostninger!CQ849","v":30.610920914462767},{"$f":"Skadesomkostninger!CR849","v":30.835316146579302},{"$f":"Skadesomkostninger!CS849","v":31.059711378695859},{"$f":"Skadesomkostninger!CT849","v":31.284106610812408},{"$f":"Skadesomkostninger!CU849","v":31.508501842928968},{"$f":"Skadesomkostninger!CV849","v":31.732897075045539},{"$f":"Skadesomkostninger!CW849","v":31.957292307162064},{"$f":"Skadesomkostninger!CX849","v":32.181687539278641},{"$f":"Skadesomkostninger!CY849","v":32.406082771395177},{"$f":"Skadesomkostninger!CZ849","v":32.630478003511733},{"$f":"Skadesomkostninger!DA849","v":32.854873235628304}]
[null,null,null,100,{"$f":"SUMPRODUCT(F53:DB53,Forudsætninger!$E$27:$DA$27)","v":747.83457062581203},{"$f":"Skadesomkostninger!E850","v":0},{"$f":"Skadesomkostninger!F850","v":21.221068296574259},{"$f":"Skadesomkostninger!G850","v":21.505741915315717},{"$f":"Skadesomkostninger!H850","v":21.79041553405715},{"$f":"Skadesomkostninger!I850","v":22.075089152798601},{"$f":"Skadesomkostninger!J850","v":22.359762771540034},{"$f":"Skadesomkostninger!K850","v":22.644436390281491},{"$f":"Skadesomkostninger!L850","v":22.929110009022924},{"$f":"Skadesomkostninger!M850","v":23.213783627764354},{"$f":"Skadesomkostninger!N850","v":23.498457246505804},{"$f":"Skadesomkostninger!O850","v":23.783130865247262},{"$f":"Skadesomkostninger!P850","v":24.067804483988695},{"$f":"Skadesomkostninger!Q850","v":24.352478102730142},{"$f":"Skadesomkostninger!R850","v":24.637151721471582},{"$f":"Skadesomkostninger!S850","v":24.921825340213029},{"$f":"Skadesomkostninger!T850","v":25.206498958954459},{"$f":"Skadesomkostninger!U850","v":25.491172577695924},{"$f":"Skadesomkostninger!V850","v":25.775846196437353},{"$f":"Skadesomkostninger!W850","v":26.0605198151788},{"$f":"Skadesomkostninger!X850","v":26.345193433920233},{"$f":"Skadesomkostninger!Y850","v":26.629867052661687},{"$f":"Skadesomkostninger!Z850","v":26.914540671403138},{"$f":"Skadesomkostninger!AA850","v":27.199214290144578},{"$f":"Skadesomkostninger!AB850","v":27.483887908886029},{"$f":"Skadesomkostninger!AC850","v":27.768561527627462},{"$f":"Skadesomkostninger!AD850","v":28.053235146368912},{"$f":"Skadesomkostninger!AE850","v":28.337908765110345},{"$f":"Skadesomkostninger!AF850","v":28.622582383851782},{"$f":"Skadesomkostninger!AG850","v":28.907256002593229},{"$f":"Skadesomkostninger!AH850","v":29.191929621334658},{"$f":"Skadesomkostninger!AI850","v":29.476603240076113},{"$f":"Skadesomkostninger!AJ850","v":29.761276858817553},{"$f":"Skadesomkostninger!AK850","v":30.045950477558979},{"$f":"Skadesomkostninger!AL850","v":30.330624096300436},{"$f":"Skadesomkostninger!AM850","v":30.615297715041869},{"$f":"Skadesomkostninger!AN850","v":30.899971333783324},{"$f":"Skadesomkostninger!AO850","v":31.184644952524771},{"$f":"Skadesomkostninger!AP850","v":31.469318571266221},{"$f":"Skadesomkostninger!AQ850","v":31.753992190007654},{"$f":"Skadesomkostninger!AR850","v":32.038665808749094},{"$f":"Skadesomkostninger!AS850","v":32.323339427490545},{"$f":"Skadesomkostninger!AT850","v":32.608013046231981},{"$f":"Skadesomkostninger!AU850","v":32.892686664973432},{"$f":"Skadesomkostninger!AV850","v":33.177360283714869},{"$f":"Skadesomkostninger!AW850","v":33.462033902456312},{"$f":"Skadesomkostninger!AX850","v":33.746707521197777},{"$f":"Skadesomkostninger!AY850","v":34.031381139939199},{"$f":"Skadesomkostninger!AZ850","v":34.316054758680643},{"$f":"Skadesomkostninger!BA850","v":34.600728377422087},{"$f":"Skadesomkostninger!BB850","v":34.885401996163552},{"$f":"Skadesomkostninger!BC850","v":35.170075614904974},{"$f":"Skadesomkostninger!BD850","v":35.45474923364641},{"$f":"Skadesomkostninger!BE850","v":35.739422852387875},{"$f":"Skadesomkostninger!BF850","v":36.024096471129312},{"$f":"Skadesomkostninger!BG850","v":36.308770089870762},{"$f":"Skadesomkostninger!BH850","v":36.593443708612192},{"$f":"Skadesomkostninger!BI850","v":36.878117327353642},{"$f":"Skadesomkostninger!BJ850","v":37.162790946095079},{"$f":"Skadesomkostninger!BK850","v":37.447464564836523},{"$f":"Skadesomkostninger!BL850","v":37.732138183577973},{"$f":"Skadesomkostninger!BM850","v":38.01681180231941},{"$f":"Skadesomkostninger!BN850","v":38.301485421060868},{"$f":"Skadesomkostninger!BO850","v":38.586159039802304},{"$f":"Skadesomkostninger!BP850","v":38.870832658543733},{"$f":"Skadesomkostninger!BQ850","v":39.155506277285184},{"$f":"Skadesomkostninger!BR850","v":39.440179896026628},{"$f":"Skadesomkostninger!BS850","v":39.724853514768085},{"$f":"Skadesomkostninger!BT850","v":40.009527133509515},{"$f":"Skadesomkostninger!BU850","v":40.294200752250966},{"$f":"Skadesomkostninger!BV850","v":40.578874370992395},{"$f":"Skadesomkostninger!BW850","v":40.863547989733839},{"$f":"Skadesomkostninger!BX850","v":41.148221608475275},{"$f":"Skadesomkostninger!BY850","v":41.432895227216704},{"$f":"Skadesomkostninger!BZ850","v":41.717568845958176},{"$f":"Skadesomkostninger!CA850","v":42.002242464699613},{"$f":"Skadesomkostninger!CB850","v":42.286916083441042},{"$f":"Skadesomkostninger!CC850","v":42.571589702182486},{"$f":"Skadesomkostninger!CD850","v":42.856263320923937},{"$f":"Skadesomkostninger!CE850","v":43.14093693966538},{"$f":"Skadesomkostninger!CF850","v":43.42561055840681},{"$f":"Skadesomkostninger!CG850","v":43.710284177148274},{"$f":"Skadesomkostninger!CH850","v":43.994957795889704},{"$f":"Skadesomkostninger!CI850","v":44.27963141463114},{"$f":"Skadesomkostninger!CJ850","v":44.564305033372605},{"$f":"Skadesomkostninger!CK850","v":44.848978652114027},{"$f":"Skadesomkostninger!CL850","v":45.133652270855485},{"$f":"Skadesomkostninger!CM850","v":45.418325889596929},{"$f":"Skadesomkostninger!CN850","v":45.70299950833838},{"$f":"Skadesomkostninger!CO850","v":45.987673127079823},{"$f":"Skadesomkostninger!CP850","v":46.272346745821253},{"$f":"Skadesomkostninger!CQ850","v":46.557020364562703},{"$f":"Skadesomkostninger!CR850","v":46.841693983304133},{"$f":"Skadesomkostninger!CS850","v":47.12636760204559},{"$f":"Skadesomkostninger!CT850","v":47.41104122078702},{"$f":"Skadesomkostninger!CU850","v":47.695714839528463},{"$f":"Skadesomkostninger!CV850","v":47.980388458269921},{"$f":"Skadesomkostninger!CW850","v":48.265062077011351},{"$f":"Skadesomkostninger!CX850","v":48.549735695752794},{"$f":"Skadesomkostninger!CY850","v":48.834409314494245},{"$f":"Skadesomkostninger!CZ850","v":49.119082933235688},{"$f":"Skadesomkostninger!DA850","v":49.403756551977139}]
[]
[null,null,null,"Forventede skadesomkostninger uden tiltag i mio. kr."]
[null,null,null,{"$f":"D40","v":"Hændelse"},"NNV",{"$f":"StartAar","v":2016},{"$f":"F56+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AL56+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BR56+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"SUMPRODUCT(F57:DB57,Forudsætninger!$E$27:$DA$27)","v":4.1919226173760178},{"$f":"Skadesomkostninger!E826","v":4.7354875542327847E-2},{"$f":"Skadesomkostninger!F826","v":5.150936385095712E-2},{"$f":"Skadesomkostninger!G826","v":5.5663852159586781E-2},{"$f":"Skadesomkostninger!H826","v":5.9818340468216123E-2},{"$f":"Skadesomkostninger!I826","v":6.397282877684575E-2},{"$f":"Skadesomkostninger!J826","v":6.8127317085475023E-2},{"$f":"Skadesomkostninger!K826","v":7.2281805394104684E-2},{"$f":"Skadesomkostninger!L826","v":7.6436293702734012E-2},{"$f":"Skadesomkostninger!M826","v":8.0590782011363646E-2},{"$f":"Skadesomkostninger!N826","v":8.4745270319992946E-2},{"$f":"Skadesomkostninger!O826","v":8.889975862862258E-2},{"$f":"Skadesomkostninger!P826","v":9.3054246937251922E-2},{"$f":"Skadesomkostninger!Q826","v":9.7208735245881611E-2},{"$f":"Skadesomkostninger!R826","v":0.10136322355451084},{"$f":"Skadesomkostninger!S826","v":0.10551771186314034},{"$f":"Skadesomkostninger!T826","v":0.10967220017176985},{"$f":"Skadesomkostninger!U826","v":0.11382668848039931},{"$f":"Skadesomkostninger!V826","v":0.11798117678902875},{"$f":"Skadesomkostninger!W826","v":0.12213566509765823},{"$f":"Skadesomkostninger!X826","v":0.12629015340628769},{"$f":"Skadesomkostninger!Y826","v":0.13044464171491721},{"$f":"Skadesomkostninger!Z826","v":0.13459913002354668},{"$f":"Skadesomkostninger!AA826","v":0.13875361833217614},{"$f":"Skadesomkostninger!AB826","v":0.14290810664080544},{"$f":"Skadesomkostninger!AC826","v":0.14706259494943513},{"$f":"Skadesomkostninger!AD826","v":0.15121708325806435},{"$f":"Skadesomkostninger!AE826","v":0.15537157156669404},{"$f":"Skadesomkostninger!AF826","v":0.15952605987532331},{"$f":"Skadesomkostninger!AG826","v":0.16368054818395306},{"$f":"Skadesomkostninger!AH826","v":0.16783503649258225},{"$f":"Skadesomkostninger!AI826","v":0.17198952480121193},{"$f":"Skadesomkostninger!AJ826","v":0.17614401310984118},{"$f":"Skadesomkostninger!AK826","v":0.18029850141847098},{"$f":"Skadesomkostninger!AL826","v":0.18445298972710014},{"$f":"Skadesomkostninger!AM826","v":0.18860747803572991},{"$f":"Skadesomkostninger!AN826","v":0.1927619663443591},{"$f":"Skadesomkostninger!AO826","v":0.19691645465298893},{"$f":"Skadesomkostninger!AP826","v":0.20107094296161807},{"$f":"Skadesomkostninger!AQ826","v":0.20522543127024759},{"$f":"Skadesomkostninger!AR826","v":0.20937991957887703},{"$f":"Skadesomkostninger!AS826","v":0.21353440788750658},{"$f":"Skadesomkostninger!AT826","v":0.21768889619613599},{"$f":"Skadesomkostninger!AU826","v":0.22184338450476554},{"$f":"Skadesomkostninger!AV826","v":0.22599787281339498},{"$f":"Skadesomkostninger!AW826","v":0.23015236112202447},{"$f":"Skadesomkostninger!AX826","v":0.23430684943065394},{"$f":"Skadesomkostninger!AY826","v":0.23846133773928316},{"$f":"Skadesomkostninger!AZ826","v":0.24261582604791268},{"$f":"Skadesomkostninger!BA826","v":0.24677031435654237},{"$f":"Skadesomkostninger!BB826","v":0.25092480266517164},{"$f":"Skadesomkostninger!BC826","v":0.25507929097380105},{"$f":"Skadesomkostninger!BD826","v":0.25923377928243058},{"$f":"Skadesomkostninger!BE826","v":0.26338826759106027},{"$f":"Skadesomkostninger!BF826","v":0.26754275589968946},{"$f":"Skadesomkostninger!BG826","v":0.27169724420831914},{"$f":"Skadesomkostninger!BH826","v":0.2758517325169485},{"$f":"Skadesomkostninger!BI826","v":0.28000622082557824},{"$f":"Skadesomkostninger!BJ826","v":0.28416070913420749},{"$f":"Skadesomkostninger!BK826","v":0.28831519744283679},{"$f":"Skadesomkostninger!BL826","v":0.29246968575146642},{"$f":"Skadesomkostninger!BM826","v":0.29662417406009561},{"$f":"Skadesomkostninger!BN826","v":0.30077866236872536},{"$f":"Skadesomkostninger!BO826","v":0.30493315067735466},{"$f":"Skadesomkostninger!BP826","v":0.30885486953025759},{"$f":"Skadesomkostninger!BQ826","v":0.31197178803213443},{"$f":"Skadesomkostninger!BR826","v":0.31508870653401155},{"$f":"Skadesomkostninger!BS826","v":0.31820562503588828},{"$f":"Skadesomkostninger!BT826","v":0.32132254353776535},{"$f":"Skadesomkostninger!BU826","v":0.32443946203964219},{"$f":"Skadesomkostninger!BV826","v":0.32755638054151931},{"$f":"Skadesomkostninger!BW826","v":0.33067329904339599},{"$f":"Skadesomkostninger!BX826","v":0.33379021754527288},{"$f":"Skadesomkostninger!BY826","v":0.33690713604714978},{"$f":"Skadesomkostninger!BZ826","v":0.34002405454902679},{"$f":"Skadesomkostninger!CA826","v":0.34314097305090363},{"$f":"Skadesomkostninger!CB826","v":0.34625789155278058},{"$f":"Skadesomkostninger!CC826","v":0.34937481005465748},{"$f":"Skadesomkostninger!CD826","v":0.35249172855653443},{"$f":"Skadesomkostninger!CE826","v":0.35560864705841144},{"$f":"Skadesomkostninger!CF826","v":0.35872556556028823},{"$f":"Skadesomkostninger!CG826","v":0.36302620606433911},{"$f":"Skadesomkostninger!CH826","v":0.36802046504661956},{"$f":"Skadesomkostninger!CI826","v":0.37301472402889974},{"$f":"Skadesomkostninger!CJ826","v":0.37800898301118002},{"$f":"Skadesomkostninger!CK826","v":0.3830032419934602},{"$f":"Skadesomkostninger!CL826","v":0.38799750097574059},{"$f":"Skadesomkostninger!CM826","v":0.39299175995802071},{"$f":"Skadesomkostninger!CN826","v":0.39798601894030117},{"$f":"Skadesomkostninger!CO826","v":0.40298027792258112},{"$f":"Skadesomkostninger!CP826","v":0.40797453690486163},{"$f":"Skadesomkostninger!CQ826","v":0.41296879588714175},{"$f":"Skadesomkostninger!CR826","v":0.41796305486942226},{"$f":"Skadesomkostninger!CS826","v":0.42295731385170221},{"$f":"Skadesomkostninger!CT826","v":0.42795157283398239},{"$f":"Skadesomkostninger!CU826","v":0.43294583181626278},{"$f":"Skadesomkostninger!CV826","v":0.43794009079854312},{"$f":"Skadesomkostninger!CW826","v":0.44293434978082341},{"$f":"Skadesomkostninger!CX826","v":0.44792860876310331},{"$f":"Skadesomkostninger!CY826","v":0.45292286774538404},{"$f":"Skadesomkostninger!CZ826","v":0.45791712672766416},{"$f":"Skadesomkostninger!DA826","v":0.4629113857099445}]
[null,null,null,10,{"$f":"SUMPRODUCT(F58:DB58,Forudsætninger!$E$27:$DA$27)","v":6.7530975456007898},{"$f":"Skadesomkostninger!E827","v":0.15902806076019868},{"$f":"Skadesomkostninger!F827","v":0.16245418993357305},{"$f":"Skadesomkostninger!G827","v":0.16588031910694748},{"$f":"Skadesomkostninger!H827","v":0.16930644828032176},{"$f":"Skadesomkostninger!I827","v":0.17273257745369636},{"$f":"Skadesomkostninger!J827","v":0.1761587066270705},{"$f":"Skadesomkostninger!K827","v":0.17958483580044515},{"$f":"Skadesomkostninger!L827","v":0.18301096497381933},{"$f":"Skadesomkostninger!M827","v":0.18643709414719378},{"$f":"Skadesomkostninger!N827","v":0.18986322332056818},{"$f":"Skadesomkostninger!O827","v":0.19328935249394263},{"$f":"Skadesomkostninger!P827","v":0.196715481667317},{"$f":"Skadesomkostninger!Q827","v":0.20014161084069146},{"$f":"Skadesomkostninger!R827","v":0.20356774001406569},{"$f":"Skadesomkostninger!S827","v":0.20699386918744014},{"$f":"Skadesomkostninger!T827","v":0.21041999836081457},{"$f":"Skadesomkostninger!U827","v":0.21384612753418894},{"$f":"Skadesomkostninger!V827","v":0.21727225670756334},{"$f":"Skadesomkostninger!W827","v":0.22069838588093782},{"$f":"Skadesomkostninger!X827","v":0.22412451505431213},{"$f":"Skadesomkostninger!Y827","v":0.2275506442276865},{"$f":"Skadesomkostninger!Z827","v":0.23097677340106096},{"$f":"Skadesomkostninger!AA827","v":0.23440290257443533},{"$f":"Skadesomkostninger!AB827","v":0.23782903174780967},{"$f":"Skadesomkostninger!AC827","v":0.24125516092118415},{"$f":"Skadesomkostninger!AD827","v":0.24468129009455841},{"$f":"Skadesomkostninger!AE827","v":0.24810741926793295},{"$f":"Skadesomkostninger!AF827","v":0.25153354844130721},{"$f":"Skadesomkostninger!AG827","v":0.2549596776146818},{"$f":"Skadesomkostninger!AH827","v":0.258385806788056},{"$f":"Skadesomkostninger!AI827","v":0.26181193596143049},{"$f":"Skadesomkostninger!AJ827","v":0.26523806513480486},{"$f":"Skadesomkostninger!AK827","v":0.26866419430817923},{"$f":"Skadesomkostninger!AL827","v":0.2720903234815536},{"$f":"Skadesomkostninger!AM827","v":0.27551645265492813},{"$f":"Skadesomkostninger!AN827","v":0.27894258182830234},{"$f":"Skadesomkostninger!AO827","v":0.28236871100167693},{"$f":"Skadesomkostninger!AP827","v":0.28579484017505119},{"$f":"Skadesomkostninger!AQ827","v":0.28922096934842562},{"$f":"Skadesomkostninger!AR827","v":0.29264709852179999},{"$f":"Skadesomkostninger!AS827","v":0.29607322769517447},{"$f":"Skadesomkostninger!AT827","v":0.29949935686854873},{"$f":"Skadesomkostninger!AU827","v":0.30292548604192315},{"$f":"Skadesomkostninger!AV827","v":0.30635161521529763},{"$f":"Skadesomkostninger!AW827","v":0.30977774438867195},{"$f":"Skadesomkostninger!AX827","v":0.31320387356204643},{"$f":"Skadesomkostninger!AY827","v":0.31663000273542069},{"$f":"Skadesomkostninger!AZ827","v":0.32005613190879501},{"$f":"Skadesomkostninger!BA827","v":0.3234822610821696},{"$f":"Skadesomkostninger!BB827","v":0.3269083902555438},{"$f":"Skadesomkostninger!BC827","v":0.33033451942891823},{"$f":"Skadesomkostninger!BD827","v":0.33376064860229271},{"$f":"Skadesomkostninger!BE827","v":0.33718677777566708},{"$f":"Skadesomkostninger!BF827","v":0.34061290694904145},{"$f":"Skadesomkostninger!BG827","v":0.34403903612241593},{"$f":"Skadesomkostninger!BH827","v":0.34746516529579025},{"$f":"Skadesomkostninger!BI827","v":0.35089129446916473},{"$f":"Skadesomkostninger!BJ827","v":0.35431742364253893},{"$f":"Skadesomkostninger!BK827","v":0.3577435528159133},{"$f":"Skadesomkostninger!BL827","v":0.36116968198928795},{"$f":"Skadesomkostninger!BM827","v":0.3645958111626621},{"$f":"Skadesomkostninger!BN827","v":0.36802194033603658},{"$f":"Skadesomkostninger!BO827","v":0.37144806950941095},{"$f":"Skadesomkostninger!BP827","v":0.37475781395492203},{"$f":"Skadesomkostninger!BQ827","v":0.37766515822492019},{"$f":"Skadesomkostninger!BR827","v":0.38057250249491842},{"$f":"Skadesomkostninger!BS827","v":0.38347984676491631},{"$f":"Skadesomkostninger!BT827","v":0.38638719103491459},{"$f":"Skadesomkostninger!BU827","v":0.38929453530491265},{"$f":"Skadesomkostninger!BV827","v":0.39220187957491071},{"$f":"Skadesomkostninger!BW827","v":0.39510922384490882},{"$f":"Skadesomkostninger!BX827","v":0.39801656811490704},{"$f":"Skadesomkostninger!BY827","v":0.40092391238490505},{"$f":"Skadesomkostninger!BZ827","v":0.40383125665490321},{"$f":"Skadesomkostninger!CA827","v":0.40673860092490116},{"$f":"Skadesomkostninger!CB827","v":0.41177967414875627},{"$f":"Skadesomkostninger!CC827","v":0.41690172589836227},{"$f":"Skadesomkostninger!CD827","v":0.42202377764796789},{"$f":"Skadesomkostninger!CE827","v":0.42714582939757373},{"$f":"Skadesomkostninger!CF827","v":0.4322678811471794},{"$f":"Skadesomkostninger!CG827","v":0.43738993289678529},{"$f":"Skadesomkostninger!CH827","v":0.44251198464639147},{"$f":"Skadesomkostninger!CI827","v":0.44763403639599703},{"$f":"Skadesomkostninger!CJ827","v":0.45275608814560298},{"$f":"Skadesomkostninger!CK827","v":0.45787813989520876},{"$f":"Skadesomkostninger!CL827","v":0.46300019164481454},{"$f":"Skadesomkostninger!CM827","v":0.46812224339442055},{"$f":"Skadesomkostninger!CN827","v":0.47324429514402644},{"$f":"Skadesomkostninger!CO827","v":0.478366346893632},{"$f":"Skadesomkostninger!CP827","v":0.48348839864323812},{"$f":"Skadesomkostninger!CQ827","v":0.48861045039284384},{"$f":"Skadesomkostninger!CR827","v":0.49373250214244974},{"$f":"Skadesomkostninger!CS827","v":0.49885455389205557},{"$f":"Skadesomkostninger!CT827","v":0.50397660564166147},{"$f":"Skadesomkostninger!CU827","v":0.50909865739126714},{"$f":"Skadesomkostninger!CV827","v":0.51422070914087292},{"$f":"Skadesomkostninger!CW827","v":0.51934276089047893},{"$f":"Skadesomkostninger!CX827","v":0.52446481264008449},{"$f":"Skadesomkostninger!CY827","v":0.5295868643896906},{"$f":"Skadesomkostninger!CZ827","v":0.5347089161392965},{"$f":"Skadesomkostninger!DA827","v":0.53983096788890217}]
[null,null,null,20,{"$f":"SUMPRODUCT(F59:DB59,Forudsætninger!$E$27:$DA$27)","v":9.3962796583765211},{"$f":"Skadesomkostninger!E828","v":0.23559275269052618},{"$f":"Skadesomkostninger!F828","v":0.23981383690453037},{"$f":"Skadesomkostninger!G828","v":0.24403492111853436},{"$f":"Skadesomkostninger!H828","v":0.24825600533253853},{"$f":"Skadesomkostninger!I828","v":0.25247708954654247},{"$f":"Skadesomkostninger!J828","v":0.25669817376054654},{"$f":"Skadesomkostninger!K828","v":0.26091925797455068},{"$f":"Skadesomkostninger!L828","v":0.26514034218855481},{"$f":"Skadesomkostninger!M828","v":0.26936142640255883},{"$f":"Skadesomkostninger!N828","v":0.27358251061656308},{"$f":"Skadesomkostninger!O828","v":0.27780359483056699},{"$f":"Skadesomkostninger!P828","v":0.28202467904457112},{"$f":"Skadesomkostninger!Q828","v":0.2862457632585752},{"$f":"Skadesomkostninger!R828","v":0.29046684747257928},{"$f":"Skadesomkostninger!S828","v":0.29468793168658347},{"$f":"Skadesomkostninger!T828","v":0.29890901590058749},{"$f":"Skadesomkostninger!U828","v":0.30313010011459146},{"$f":"Skadesomkostninger!V828","v":0.30735118432859554},{"$f":"Skadesomkostninger!W828","v":0.31157226854259978},{"$f":"Skadesomkostninger!X828","v":0.31579335275660381},{"$f":"Skadesomkostninger!Y828","v":0.32001443697060794},{"$f":"Skadesomkostninger!Z828","v":0.32423552118461202},{"$f":"Skadesomkostninger!AA828","v":0.32845660539861599},{"$f":"Skadesomkostninger!AB828","v":0.33267768961262012},{"$f":"Skadesomkostninger!AC828","v":0.3368987738266242},{"$f":"Skadesomkostninger!AD828","v":0.34111985804062833},{"$f":"Skadesomkostninger!AE828","v":0.34534094225463247},{"$f":"Skadesomkostninger!AF828","v":0.3495620264686366},{"$f":"Skadesomkostninger!AG828","v":0.35378311068264062},{"$f":"Skadesomkostninger!AH828","v":0.35800419489664459},{"$f":"Skadesomkostninger!AI828","v":0.36222527911064867},{"$f":"Skadesomkostninger!AJ828","v":0.36644636332465286},{"$f":"Skadesomkostninger!AK828","v":0.37066744753865688},{"$f":"Skadesomkostninger!AL828","v":0.37488853175266101},{"$f":"Skadesomkostninger!AM828","v":0.37910961596666504},{"$f":"Skadesomkostninger!AN828","v":0.38333070018066917},{"$f":"Skadesomkostninger!AO828","v":0.38755178439467314},{"$f":"Skadesomkostninger!AP828","v":0.39177286860867733},{"$f":"Skadesomkostninger!AQ828","v":0.39599395282268152},{"$f":"Skadesomkostninger!AR828","v":0.40021503703668565},{"$f":"Skadesomkostninger!AS828","v":0.40443612125068967},{"$f":"Skadesomkostninger!AT828","v":0.40865720546469353},{"$f":"Skadesomkostninger!AU828","v":0.41287828967869766},{"$f":"Skadesomkostninger!AV828","v":0.41709937389270185},{"$f":"Skadesomkostninger!AW828","v":0.42132045810670604},{"$f":"Skadesomkostninger!AX828","v":0.42554154232071012},{"$f":"Skadesomkostninger!AY828","v":0.42976262653471414},{"$f":"Skadesomkostninger!AZ828","v":0.43398371074871828},{"$f":"Skadesomkostninger!BA828","v":0.43820479496272247},{"$f":"Skadesomkostninger!BB828","v":0.44242587917672638},{"$f":"Skadesomkostninger!BC828","v":0.44664696339073057},{"$f":"Skadesomkostninger!BD828","v":0.45086804760473465},{"$f":"Skadesomkostninger!BE828","v":0.455089131818739},{"$f":"Skadesomkostninger!BF828","v":0.45931021603274275},{"$f":"Skadesomkostninger!BG828","v":0.46353130024674694},{"$f":"Skadesomkostninger!BH828","v":0.46775238446075085},{"$f":"Skadesomkostninger!BI828","v":0.47197346867475504},{"$f":"Skadesomkostninger!BJ828","v":0.47619455288875928},{"$f":"Skadesomkostninger!BK828","v":0.48041563710276303},{"$f":"Skadesomkostninger!BL828","v":0.4846367213167676},{"$f":"Skadesomkostninger!BM828","v":0.48885780553077135},{"$f":"Skadesomkostninger!BN828","v":0.49307888974477532},{"$f":"Skadesomkostninger!BO828","v":0.49729997395877951},{"$f":"Skadesomkostninger!BP828","v":0.50152105817278347},{"$f":"Skadesomkostninger!BQ828","v":0.50574214238678805},{"$f":"Skadesomkostninger!BR828","v":0.50996322660079196},{"$f":"Skadesomkostninger!BS828","v":0.51418431081479599},{"$f":"Skadesomkostninger!BT828","v":0.5184053950287999},{"$f":"Skadesomkostninger!BU828","v":0.52262647924280381},{"$f":"Skadesomkostninger!BV828","v":0.52684756345680817},{"$f":"Skadesomkostninger!BW828","v":0.53106864767081241},{"$f":"Skadesomkostninger!BX828","v":0.53528973188481643},{"$f":"Skadesomkostninger!BY828","v":0.53951081609882023},{"$f":"Skadesomkostninger!BZ828","v":0.54373190031282459},{"$f":"Skadesomkostninger!CA828","v":0.54795298452682861},{"$f":"Skadesomkostninger!CB828","v":0.55345430611314683},{"$f":"Skadesomkostninger!CC828","v":0.55900421481491569},{"$f":"Skadesomkostninger!CD828","v":0.56455412351668421},{"$f":"Skadesomkostninger!CE828","v":0.57010403221845296},{"$f":"Skadesomkostninger!CF828","v":0.57565394092022149},{"$f":"Skadesomkostninger!CG828","v":0.58120384962199023},{"$f":"Skadesomkostninger!CH828","v":0.5867537583237592},{"$f":"Skadesomkostninger!CI828","v":0.59230366702552784},{"$f":"Skadesomkostninger!CJ828","v":0.59785357572729669},{"$f":"Skadesomkostninger!CK828","v":0.60340348442906522},{"$f":"Skadesomkostninger!CL828","v":0.60895339313083396},{"$f":"Skadesomkostninger!CM828","v":0.6145033018326026},{"$f":"Skadesomkostninger!CN828","v":0.62005321053437146},{"$f":"Skadesomkostninger!CO828","v":0.6256031192361402},{"$f":"Skadesomkostninger!CP828","v":0.63115302793790884},{"$f":"Skadesomkostninger!CQ828","v":0.63670293663967781},{"$f":"Skadesomkostninger!CR828","v":0.64225284534144622},{"$f":"Skadesomkostninger!CS828","v":0.64780275404321497},{"$f":"Skadesomkostninger!CT828","v":0.65335266274498383},{"$f":"Skadesomkostninger!CU828","v":0.65890257144675235},{"$f":"Skadesomkostninger!CV828","v":0.66445248014852143},{"$f":"Skadesomkostninger!CW828","v":0.67000238885028973},{"$f":"Skadesomkostninger!CX828","v":0.67555229755205881},{"$f":"Skadesomkostninger!CY828","v":0.68110220625382711},{"$f":"Skadesomkostninger!CZ828","v":0.68665211495559597},{"$f":"Skadesomkostninger!DA828","v":0.69220202365736483}]
[null,null,null,50,{"$f":"SUMPRODUCT(F60:DB60,Forudsætninger!$E$27:$DA$27)","v":5.8871506347938487},{"$f":"Skadesomkostninger!E829","v":0.15344557967139863},{"$f":"Skadesomkostninger!F829","v":0.15589022203156014},{"$f":"Skadesomkostninger!G829","v":0.15833486439172162},{"$f":"Skadesomkostninger!H829","v":0.16077950675188304},{"$f":"Skadesomkostninger!I829","v":0.16322414911204447},{"$f":"Skadesomkostninger!J829","v":0.16566879147220587},{"$f":"Skadesomkostninger!K829","v":0.1681134338323674},{"$f":"Skadesomkostninger!L829","v":0.17055807619252883},{"$f":"Skadesomkostninger!M829","v":0.17300271855269017},{"$f":"Skadesomkostninger!N829","v":0.17544736091285168},{"$f":"Skadesomkostninger!O829","v":0.17789200327301313},{"$f":"Skadesomkostninger!P829","v":0.1803366456331745},{"$f":"Skadesomkostninger!Q829","v":0.18278128799333601},{"$f":"Skadesomkostninger!R829","v":0.18522593035349744},{"$f":"Skadesomkostninger!S829","v":0.18767057271365895},{"$f":"Skadesomkostninger!T829","v":0.19011521507382032},{"$f":"Skadesomkostninger!U829","v":0.19255985743398177},{"$f":"Skadesomkostninger!V829","v":0.19500449979414317},{"$f":"Skadesomkostninger!W829","v":0.19744914215430467},{"$f":"Skadesomkostninger!X829","v":0.19989378451446602},{"$f":"Skadesomkostninger!Y829","v":0.20233842687462755},{"$f":"Skadesomkostninger!Z829","v":0.20478306923478903},{"$f":"Skadesomkostninger!AA829","v":0.2072277115949504},{"$f":"Skadesomkostninger!AB829","v":0.20967235395511194},{"$f":"Skadesomkostninger!AC829","v":0.21211699631527331},{"$f":"Skadesomkostninger!AD829","v":0.21456163867543482},{"$f":"Skadesomkostninger!AE829","v":0.21700628103559619},{"$f":"Skadesomkostninger!AF829","v":0.21945092339575761},{"$f":"Skadesomkostninger!AG829","v":0.22189556575591909},{"$f":"Skadesomkostninger!AH829","v":0.22434020811608044},{"$f":"Skadesomkostninger!AI829","v":0.22678485047624189},{"$f":"Skadesomkostninger!AJ829","v":0.22922949283640337},{"$f":"Skadesomkostninger!AK829","v":0.23167413519656474},{"$f":"Skadesomkostninger!AL829","v":0.23411877755672625},{"$f":"Skadesomkostninger!AM829","v":0.23656341991688762},{"$f":"Skadesomkostninger!AN829","v":0.23900806227704913},{"$f":"Skadesomkostninger!AO829","v":0.24145270463721055},{"$f":"Skadesomkostninger!AP829","v":0.24389734699737203},{"$f":"Skadesomkostninger!AQ829","v":0.24634198935753346},{"$f":"Skadesomkostninger!AR829","v":0.24878663171769494},{"$f":"Skadesomkostninger!AS829","v":0.25123127407785634},{"$f":"Skadesomkostninger!AT829","v":0.25367591643801768},{"$f":"Skadesomkostninger!AU829","v":0.25612055879817924},{"$f":"Skadesomkostninger!AV829","v":0.25856520115834064},{"$f":"Skadesomkostninger!AW829","v":0.26100984351850215},{"$f":"Skadesomkostninger!AX829","v":0.26345448587866366},{"$f":"Skadesomkostninger!AY829","v":0.265899128238825},{"$f":"Skadesomkostninger!AZ829","v":0.26834377059898651},{"$f":"Skadesomkostninger!BA829","v":0.27078841295914791},{"$f":"Skadesomkostninger!BB829","v":0.27323305531930941},{"$f":"Skadesomkostninger!BC829","v":0.27567769767947087},{"$f":"Skadesomkostninger!BD829","v":0.27812234003963221},{"$f":"Skadesomkostninger!BE829","v":0.28056698239979383},{"$f":"Skadesomkostninger!BF829","v":0.28301162475995517},{"$f":"Skadesomkostninger!BG829","v":0.28545626712011662},{"$f":"Skadesomkostninger!BH829","v":0.28790090948027802},{"$f":"Skadesomkostninger!BI829","v":0.29034555184043948},{"$f":"Skadesomkostninger!BJ829","v":0.29279019420060104},{"$f":"Skadesomkostninger!BK829","v":0.29523483656076233},{"$f":"Skadesomkostninger!BL829","v":0.29767947892092389},{"$f":"Skadesomkostninger!BM829","v":0.30012412128108523},{"$f":"Skadesomkostninger!BN829","v":0.30256876364124669},{"$f":"Skadesomkostninger!BO829","v":0.30501340600140808},{"$f":"Skadesomkostninger!BP829","v":0.30745804836156948},{"$f":"Skadesomkostninger!BQ829","v":0.3099026907217311},{"$f":"Skadesomkostninger!BR829","v":0.31234733308189255},{"$f":"Skadesomkostninger!BS829","v":0.31479197544205401},{"$f":"Skadesomkostninger!BT829","v":0.31723661780221529},{"$f":"Skadesomkostninger!BU829","v":0.31968126016237675},{"$f":"Skadesomkostninger!BV829","v":0.32212590252253825},{"$f":"Skadesomkostninger!BW829","v":0.32457054488269976},{"$f":"Skadesomkostninger!BX829","v":0.32701518724286111},{"$f":"Skadesomkostninger!BY829","v":0.32945982960302245},{"$f":"Skadesomkostninger!BZ829","v":0.33190447196318401},{"$f":"Skadesomkostninger!CA829","v":0.33434911432334546},{"$f":"Skadesomkostninger!CB829","v":0.33679375668350686},{"$f":"Skadesomkostninger!CC829","v":0.33923839904366831},{"$f":"Skadesomkostninger!CD829","v":0.34168304140382971},{"$f":"Skadesomkostninger!CE829","v":0.34412768376399117},{"$f":"Skadesomkostninger!CF829","v":0.34657232612415256},{"$f":"Skadesomkostninger!CG829","v":0.34901696848431413},{"$f":"Skadesomkostninger!CH829","v":0.35146161084447547},{"$f":"Skadesomkostninger!CI829","v":0.35390625320463692},{"$f":"Skadesomkostninger!CJ829","v":0.35635089556479854},{"$f":"Skadesomkostninger!CK829","v":0.35879553792495977},{"$f":"Skadesomkostninger!CL829","v":0.36124018028512134},{"$f":"Skadesomkostninger!CM829","v":0.36368482264528268},{"$f":"Skadesomkostninger!CN829","v":0.36612946500544419},{"$f":"Skadesomkostninger!CO829","v":0.3685741073656057},{"$f":"Skadesomkostninger!CP829","v":0.37101874972576704},{"$f":"Skadesomkostninger!CQ829","v":0.3734633920859286},{"$f":"Skadesomkostninger!CR829","v":0.37590803444608989},{"$f":"Skadesomkostninger!CS829","v":0.3783526768062514},{"$f":"Skadesomkostninger!CT829","v":0.3807973191664128},{"$f":"Skadesomkostninger!CU829","v":0.38324196152657425},{"$f":"Skadesomkostninger!CV829","v":0.38568660388673581},{"$f":"Skadesomkostninger!CW829","v":0.3881312462468971},{"$f":"Skadesomkostninger!CX829","v":0.39057588860705866},{"$f":"Skadesomkostninger!CY829","v":0.39302053096722001},{"$f":"Skadesomkostninger!CZ829","v":0.3954651733273814},{"$f":"Skadesomkostninger!DA829","v":0.39790981568754297}]
[null,null,null,100,{"$f":"SUMPRODUCT(F61:DB61,Forudsætninger!$E$27:$DA$27)","v":7.4619215018353007},{"$f":"Skadesomkostninger!E830","v":0.20396957341139374},{"$f":"Skadesomkostninger!F830","v":0.20670368368360098},{"$f":"Skadesomkostninger!G830","v":0.2094377939558083},{"$f":"Skadesomkostninger!H830","v":0.21217190422801541},{"$f":"Skadesomkostninger!I830","v":0.21490601450022268},{"$f":"Skadesomkostninger!J830","v":0.21764012477242975},{"$f":"Skadesomkostninger!K830","v":0.2203742350446371},{"$f":"Skadesomkostninger!L830","v":0.2231083453168442},{"$f":"Skadesomkostninger!M830","v":0.22584245558905128},{"$f":"Skadesomkostninger!N830","v":0.22857656586125852},{"$f":"Skadesomkostninger!O830","v":0.23131067613346581},{"$f":"Skadesomkostninger!P830","v":0.23404478640567294},{"$f":"Skadesomkostninger!Q830","v":0.23677889667788019},{"$f":"Skadesomkostninger!R830","v":0.23951300695008734},{"$f":"Skadesomkostninger!S830","v":0.24224711722229458},{"$f":"Skadesomkostninger!T830","v":0.24498122749450169},{"$f":"Skadesomkostninger!U830","v":0.24771533776670901},{"$f":"Skadesomkostninger!V830","v":0.25044944803891611},{"$f":"Skadesomkostninger!W830","v":0.25318355831112338},{"$f":"Skadesomkostninger!X830","v":0.25591766858333043},{"$f":"Skadesomkostninger!Y830","v":0.25865177885553775},{"$f":"Skadesomkostninger!Z830","v":0.26138588912774502},{"$f":"Skadesomkostninger!AA830","v":0.26411999939995218},{"$f":"Skadesomkostninger!AB830","v":0.26685410967215945},{"$f":"Skadesomkostninger!AC830","v":0.26958821994436649},{"$f":"Skadesomkostninger!AD830","v":0.27232233021657382},{"$f":"Skadesomkostninger!AE830","v":0.27505644048878092},{"$f":"Skadesomkostninger!AF830","v":0.27779055076098802},{"$f":"Skadesomkostninger!AG830","v":0.28052466103319523},{"$f":"Skadesomkostninger!AH830","v":0.28325877130540233},{"$f":"Skadesomkostninger!AI830","v":0.2859928815776096},{"$f":"Skadesomkostninger!AJ830","v":0.28872699184981676},{"$f":"Skadesomkostninger!AK830","v":0.29146110212202386},{"$f":"Skadesomkostninger!AL830","v":0.29419521239423113},{"$f":"Skadesomkostninger!AM830","v":0.29692932266643823},{"$f":"Skadesomkostninger!AN830","v":0.2996634329386455},{"$f":"Skadesomkostninger!AO830","v":0.30239754321085277},{"$f":"Skadesomkostninger!AP830","v":0.30513165348306004},{"$f":"Skadesomkostninger!AQ830","v":0.30786576375526714},{"$f":"Skadesomkostninger!AR830","v":0.3105998740274743},{"$f":"Skadesomkostninger!AS830","v":0.31333398429968151},{"$f":"Skadesomkostninger!AT830","v":0.31606809457188867},{"$f":"Skadesomkostninger!AU830","v":0.31880220484409594},{"$f":"Skadesomkostninger!AV830","v":0.3215363151163031},{"$f":"Skadesomkostninger!AW830","v":0.32427042538851036},{"$f":"Skadesomkostninger!AX830","v":0.32700453566071763},{"$f":"Skadesomkostninger!AY830","v":0.32973864593292468},{"$f":"Skadesomkostninger!AZ830","v":0.33247275620513195},{"$f":"Skadesomkostninger!BA830","v":0.3352068664773391},{"$f":"Skadesomkostninger!BB830","v":0.33794097674954643},{"$f":"Skadesomkostninger!BC830","v":0.34067508702175353},{"$f":"Skadesomkostninger!BD830","v":0.34340919729396063},{"$f":"Skadesomkostninger!BE830","v":0.34614330756616796},{"$f":"Skadesomkostninger!BF830","v":0.34887741783837511},{"$f":"Skadesomkostninger!BG830","v":0.35161152811058238},{"$f":"Skadesomkostninger!BH830","v":0.35434563838278949},{"$f":"Skadesomkostninger!BI830","v":0.35707974865499675},{"$f":"Skadesomkostninger!BJ830","v":0.35981385892720391},{"$f":"Skadesomkostninger!BK830","v":0.36254796919941107},{"$f":"Skadesomkostninger!BL830","v":0.36528207947161834},{"$f":"Skadesomkostninger!BM830","v":0.36801618974382549},{"$f":"Skadesomkostninger!BN830","v":0.37075030001603276},{"$f":"Skadesomkostninger!BO830","v":0.37348441028823987},{"$f":"Skadesomkostninger!BP830","v":0.37621852056044702},{"$f":"Skadesomkostninger!BQ830","v":0.37895263083265429},{"$f":"Skadesomkostninger!BR830","v":0.38168674110486145},{"$f":"Skadesomkostninger!BS830","v":0.38442085137706877},{"$f":"Skadesomkostninger!BT830","v":0.38715496164927587},{"$f":"Skadesomkostninger!BU830","v":0.38988907192148314},{"$f":"Skadesomkostninger!BV830","v":0.39262318219369025},{"$f":"Skadesomkostninger!BW830","v":0.3953572924658974},{"$f":"Skadesomkostninger!BX830","v":0.39809140273810451},{"$f":"Skadesomkostninger!BY830","v":0.40082551301031166},{"$f":"Skadesomkostninger!BZ830","v":0.40355962328251899},{"$f":"Skadesomkostninger!CA830","v":0.40629373355472609},{"$f":"Skadesomkostninger!CB830","v":0.40902784382693319},{"$f":"Skadesomkostninger!CC830","v":0.41176195409914046},{"$f":"Skadesomkostninger!CD830","v":0.41449606437134767},{"$f":"Skadesomkostninger!CE830","v":0.41723017464355489},{"$f":"Skadesomkostninger!CF830","v":0.41996428491576199},{"$f":"Skadesomkostninger!CG830","v":0.42269839518796937},{"$f":"Skadesomkostninger!CH830","v":0.42543250546017641},{"$f":"Skadesomkostninger!CI830","v":0.42816661573238357},{"$f":"Skadesomkostninger!CJ830","v":0.43090072600459095},{"$f":"Skadesomkostninger!CK830","v":0.43363483627679794},{"$f":"Skadesomkostninger!CL830","v":0.43636894654900532},{"$f":"Skadesomkostninger!CM830","v":0.43910305682121248},{"$f":"Skadesomkostninger!CN830","v":0.44183716709341964},{"$f":"Skadesomkostninger!CO830","v":0.4445712773656269},{"$f":"Skadesomkostninger!CP830","v":0.44730538763783401},{"$f":"Skadesomkostninger!CQ830","v":0.45003949791004128},{"$f":"Skadesomkostninger!CR830","v":0.45277360818224838},{"$f":"Skadesomkostninger!CS830","v":0.4555077184544557},{"$f":"Skadesomkostninger!CT830","v":0.4582418287266628},{"$f":"Skadesomkostninger!CU830","v":0.46097593899886996},{"$f":"Skadesomkostninger!CV830","v":0.46371004927107728},{"$f":"Skadesomkostninger!CW830","v":0.46644415954328433},{"$f":"Skadesomkostninger!CX830","v":0.4691782698154916},{"$f":"Skadesomkostninger!CY830","v":0.47191238008769881},{"$f":"Skadesomkostninger!CZ830","v":0.47464649035990597},{"$f":"Skadesomkostninger!DA830","v":0.47738060063211324}]
[]
[null,null,null,"Totale skadesomkostninger uden tiltag i mio. kr."]
[null,null,null,"Hændelse","NNV",{"$f":"StartAar","v":2016},{"$f":"F64+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AL64+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BR64+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"SUMPRODUCT(F65:DB65,Forudsætninger!$E$27:$DA$27)","v":8.8952176400164991},{"$f":"Skadesomkostninger!E818","v":-7.1894603648543111E-19},{"$f":"Skadesomkostninger!F818","v":1.193276869298383E-2},{"$f":"Skadesomkostninger!G818","v":2.3865537385966654E-2},{"$f":"Skadesomkostninger!H818","v":3.5798306078951514E-2},{"$f":"Skadesomkostninger!I818","v":4.7731074771934202E-2},{"$f":"Skadesomkostninger!J818","v":5.9663843464918036E-2},{"$f":"Skadesomkostninger!K818","v":7.1596612157900877E-2},{"$f":"Skadesomkostninger!L818","v":8.3529380850885723E-2},{"$f":"Skadesomkostninger!M818","v":9.5462149543868544E-2},{"$f":"Skadesomkostninger!N818","v":0.10739491823685225},{"$f":"Skadesomkostninger!O818","v":0.11932768692983509},{"$f":"Skadesomkostninger!P818","v":0.13126045562281993},{"$f":"Skadesomkostninger!Q818","v":0.14319322431580375},{"$f":"Skadesomkostninger!R818","v":0.1551259930087866},{"$f":"Skadesomkostninger!S818","v":0.16705876170177039},{"$f":"Skadesomkostninger!T818","v":0.17899153039475413},{"$f":"Skadesomkostninger!U818","v":0.19092429908773798},{"$f":"Skadesomkostninger!V818","v":0.20285706778072077},{"$f":"Skadesomkostninger!W818","v":0.21478983647370462},{"$f":"Skadesomkostninger!X818","v":0.22672260516668843},{"$f":"Skadesomkostninger!Y818","v":0.2386553738596722},{"$f":"Skadesomkostninger!Z818","v":0.25058814255265499},{"$f":"Skadesomkostninger!AA818","v":0.26252091124563887},{"$f":"Skadesomkostninger!AB818","v":0.27445367993862368},{"$f":"Skadesomkostninger!AC818","v":0.2863864486316065},{"$f":"Skadesomkostninger!AD818","v":0.29831921732459021},{"$f":"Skadesomkostninger!AE818","v":0.31025198601757303},{"$f":"Skadesomkostninger!AF818","v":0.32218475471055685},{"$f":"Skadesomkostninger!AG818","v":0.33411752340354062},{"$f":"Skadesomkostninger!AH818","v":0.34605029209652444},{"$f":"Skadesomkostninger!AI818","v":0.35798306078950726},{"$f":"Skadesomkostninger!AJ818","v":0.36991582948249113},{"$f":"Skadesomkostninger!AK818","v":0.38184859817547601},{"$f":"Skadesomkostninger!AL818","v":0.39378136686845866},{"$f":"Skadesomkostninger!AM818","v":0.40571413556144253},{"$f":"Skadesomkostninger!AN818","v":0.4176469042544253},{"$f":"Skadesomkostninger!AO818","v":0.42957967294741023},{"$f":"Skadesomkostninger!AP818","v":0.44151244164039305},{"$f":"Skadesomkostninger!AQ818","v":0.45344521033337681},{"$f":"Skadesomkostninger!AR818","v":0.46537797902635958},{"$f":"Skadesomkostninger!AS818","v":0.47731074771934445},{"$f":"Skadesomkostninger!AT818","v":0.48924351641232722},{"$f":"Skadesomkostninger!AU818","v":0.50117628510531098},{"$f":"Skadesomkostninger!AV818","v":0.51310905379829486},{"$f":"Skadesomkostninger!AW818","v":0.52504182249127873},{"$f":"Skadesomkostninger!AX818","v":0.5369745911842625},{"$f":"Skadesomkostninger!AY818","v":0.54890735987724515},{"$f":"Skadesomkostninger!AZ818","v":0.56084012857022914},{"$f":"Skadesomkostninger!BA818","v":0.5727728972632129},{"$f":"Skadesomkostninger!BB818","v":0.58470566595619677},{"$f":"Skadesomkostninger!BC818","v":0.59663843464917943},{"$f":"Skadesomkostninger!BD818","v":0.60857120334216319},{"$f":"Skadesomkostninger!BE818","v":0.62050397203514596},{"$f":"Skadesomkostninger!BF818","v":0.63243674072813083},{"$f":"Skadesomkostninger!BG818","v":0.64436950942111482},{"$f":"Skadesomkostninger!BH818","v":0.65630227811409747},{"$f":"Skadesomkostninger!BI818","v":0.66823504680708234},{"$f":"Skadesomkostninger!BJ818","v":0.68016781550006522},{"$f":"Skadesomkostninger!BK818","v":0.69210058419304887},{"$f":"Skadesomkostninger!BL818","v":0.70403335288603175},{"$f":"Skadesomkostninger!BM818","v":0.71596612157901562},{"$f":"Skadesomkostninger!BN818","v":0.72789889027199939},{"$f":"Skadesomkostninger!BO818","v":0.73983165896498326},{"$f":"Skadesomkostninger!BP818","v":0.75176442765796592},{"$f":"Skadesomkostninger!BQ818","v":0.7636971963509499},{"$f":"Skadesomkostninger!BR818","v":0.77562996504393478},{"$f":"Skadesomkostninger!BS818","v":0.78756273373691732},{"$f":"Skadesomkostninger!BT818","v":0.79949550242990131},{"$f":"Skadesomkostninger!BU818","v":0.81142827112288407},{"$f":"Skadesomkostninger!BV818","v":0.82336103981586906},{"$f":"Skadesomkostninger!BW818","v":0.8352938085088516},{"$f":"Skadesomkostninger!BX818","v":0.84722657720183536},{"$f":"Skadesomkostninger!BY818","v":0.85915934589481824},{"$f":"Skadesomkostninger!BZ818","v":0.87109211458780311},{"$f":"Skadesomkostninger!CA818","v":0.88302488328078688},{"$f":"Skadesomkostninger!CB818","v":0.89495765197376964},{"$f":"Skadesomkostninger!CC818","v":0.90689042066675341},{"$f":"Skadesomkostninger!CD818","v":0.91882318935973639},{"$f":"Skadesomkostninger!CE818","v":0.93075595805272127},{"$f":"Skadesomkostninger!CF818","v":0.94268872674570403},{"$f":"Skadesomkostninger!CG818","v":0.9782959354821692},{"$f":"Skadesomkostninger!CH818","v":1.0277755137832207},{"$f":"Skadesomkostninger!CI818","v":1.0772550920842721},{"$f":"Skadesomkostninger!CJ818","v":1.1267346703853185},{"$f":"Skadesomkostninger!CK818","v":1.1762142486863703},{"$f":"Skadesomkostninger!CL818","v":1.2256938269874216},{"$f":"Skadesomkostninger!CM818","v":1.2751734052884729},{"$f":"Skadesomkostninger!CN818","v":1.324652983589524},{"$f":"Skadesomkostninger!CO818","v":1.3741325618905713},{"$f":"Skadesomkostninger!CP818","v":1.4236121401916224},{"$f":"Skadesomkostninger!CQ818","v":1.4730917184926735},{"$f":"Skadesomkostninger!CR818","v":1.522571296793725},{"$f":"Skadesomkostninger!CS818","v":1.5720508750947719},{"$f":"Skadesomkostninger!CT818","v":1.621530453395823},{"$f":"Skadesomkostninger!CU818","v":1.6710100316968743},{"$f":"Skadesomkostninger!CV818","v":1.7204896099979263},{"$f":"Skadesomkostninger!CW818","v":1.769969188298977},{"$f":"Skadesomkostninger!CX818","v":1.8194487666000239},{"$f":"Skadesomkostninger!CY818","v":1.8689283449010798},{"$f":"Skadesomkostninger!CZ818","v":1.9184079232021267},{"$f":"Skadesomkostninger!DA818","v":1.9678875015031783}]
[null,null,null,10,{"$f":"SUMPRODUCT(F66:DB66,Forudsætninger!$E$27:$DA$27)","v":74.943234707503819},{"$f":"Skadesomkostninger!E819","v":0.94709751084655669},{"$f":"Skadesomkostninger!F819","v":1.0182545083261585},{"$f":"Skadesomkostninger!G819","v":1.0894115058057687},{"$f":"Skadesomkostninger!H819","v":1.1605685032853708},{"$f":"Skadesomkostninger!I819","v":1.2317255007649806},{"$f":"Skadesomkostninger!J819","v":1.3028824982445824},{"$f":"Skadesomkostninger!K819","v":1.3740394957241926},{"$f":"Skadesomkostninger!L819","v":1.4451964932037944},{"$f":"Skadesomkostninger!M819","v":1.516353490683404},{"$f":"Skadesomkostninger!N819","v":1.5875104881630062},{"$f":"Skadesomkostninger!O819","v":1.6586674856426162},{"$f":"Skadesomkostninger!P819","v":1.7298244831222183},{"$f":"Skadesomkostninger!Q819","v":1.8009814806018281},{"$f":"Skadesomkostninger!R819","v":1.8721384780814299},{"$f":"Skadesomkostninger!S819","v":1.9432954755610359},{"$f":"Skadesomkostninger!T819","v":2.0144524730406421},{"$f":"Skadesomkostninger!U819","v":2.0856094705202479},{"$f":"Skadesomkostninger!V819","v":2.1567664679998537},{"$f":"Skadesomkostninger!W819","v":2.2279234654794595},{"$f":"Skadesomkostninger!X819","v":2.2990804629590649},{"$f":"Skadesomkostninger!Y819","v":2.3702374604386716},{"$f":"Skadesomkostninger!Z819","v":2.4413944579182778},{"$f":"Skadesomkostninger!AA819","v":2.5125514553978836},{"$f":"Skadesomkostninger!AB819","v":2.5837084528774845},{"$f":"Skadesomkostninger!AC819","v":2.6548654503570956},{"$f":"Skadesomkostninger!AD819","v":2.7260224478366966},{"$f":"Skadesomkostninger!AE819","v":2.7971794453163072},{"$f":"Skadesomkostninger!AF819","v":2.8683364427959086},{"$f":"Skadesomkostninger!AG819","v":2.9394934402755197},{"$f":"Skadesomkostninger!AH819","v":3.0106504377551202},{"$f":"Skadesomkostninger!AI819","v":3.0818074352347309},{"$f":"Skadesomkostninger!AJ819","v":3.1529644327143318},{"$f":"Skadesomkostninger!AK819","v":3.2241214301939429},{"$f":"Skadesomkostninger!AL819","v":3.2952784276735438},{"$f":"Skadesomkostninger!AM819","v":3.366435425153155},{"$f":"Skadesomkostninger!AN819","v":3.4375924226327559},{"$f":"Skadesomkostninger!AO819","v":3.5087494201123675},{"$f":"Skadesomkostninger!AP819","v":3.5799064175919679},{"$f":"Skadesomkostninger!AQ819","v":3.6510634150715742},{"$f":"Skadesomkostninger!AR819","v":3.72222041255118},{"$f":"Skadesomkostninger!AS819","v":3.7933774100307862},{"$f":"Skadesomkostninger!AT819","v":3.8645344075103916},{"$f":"Skadesomkostninger!AU819","v":3.9356914049899987},{"$f":"Skadesomkostninger!AV819","v":4.0068484024696041},{"$f":"Skadesomkostninger!AW819","v":4.0780053999492099},{"$f":"Skadesomkostninger!AX819","v":4.1491623974288157},{"$f":"Skadesomkostninger!AY819","v":4.220319394908417},{"$f":"Skadesomkostninger!AZ819","v":4.2914763923880237},{"$f":"Skadesomkostninger!BA819","v":4.3626333898676339},{"$f":"Skadesomkostninger!BB819","v":4.4337903873472353},{"$f":"Skadesomkostninger!BC819","v":4.5049473848268411},{"$f":"Skadesomkostninger!BD819","v":4.5761043823064478},{"$f":"Skadesomkostninger!BE819","v":4.647261379786058},{"$f":"Skadesomkostninger!BF819","v":4.7184183772656576},{"$f":"Skadesomkostninger!BG819","v":4.7895753747452661},{"$f":"Skadesomkostninger!BH819","v":4.8607323722248719},{"$f":"Skadesomkostninger!BI819","v":4.9318893697044821},{"$f":"Skadesomkostninger!BJ819","v":5.0030463671840826},{"$f":"Skadesomkostninger!BK819","v":5.0742033646636857},{"$f":"Skadesomkostninger!BL819","v":5.145360362143296},{"$f":"Skadesomkostninger!BM819","v":5.2165173596228964},{"$f":"Skadesomkostninger!BN819","v":5.2876743571025067},{"$f":"Skadesomkostninger!BO819","v":5.3588313545821089},{"$f":"Skadesomkostninger!BP819","v":5.4253329629471851},{"$f":"Skadesomkostninger!BQ819","v":5.4757385642917376},{"$f":"Skadesomkostninger!BR819","v":5.5261441656362953},{"$f":"Skadesomkostninger!BS819","v":5.5765497669808477},{"$f":"Skadesomkostninger!BT819","v":5.6269553683254045},{"$f":"Skadesomkostninger!BU819","v":5.6773609696699578},{"$f":"Skadesomkostninger!BV819","v":5.7277665710145156},{"$f":"Skadesomkostninger!BW819","v":5.7781721723590662},{"$f":"Skadesomkostninger!BX819","v":5.8285777737036204},{"$f":"Skadesomkostninger!BY819","v":5.8789833750481755},{"$f":"Skadesomkostninger!BZ819","v":5.9293889763927314},{"$f":"Skadesomkostninger!CA819","v":5.9797945777372847},{"$f":"Skadesomkostninger!CB819","v":6.0302001790818407},{"$f":"Skadesomkostninger!CC819","v":6.0806057804263949},{"$f":"Skadesomkostninger!CD819","v":6.1310113817709508},{"$f":"Skadesomkostninger!CE819","v":6.1814169831155059},{"$f":"Skadesomkostninger!CF819","v":6.2318225844600592},{"$f":"Skadesomkostninger!CG819","v":6.2822281858046116},{"$f":"Skadesomkostninger!CH819","v":6.3326337871491694},{"$f":"Skadesomkostninger!CI819","v":6.3830393884937218},{"$f":"Skadesomkostninger!CJ819","v":6.4334449898382804},{"$f":"Skadesomkostninger!CK819","v":6.4838505911828328},{"$f":"Skadesomkostninger!CL819","v":6.5342561925273888},{"$f":"Skadesomkostninger!CM819","v":6.5846617938719403},{"$f":"Skadesomkostninger!CN819","v":6.635067395216498},{"$f":"Skadesomkostninger!CO819","v":6.6854729965610495},{"$f":"Skadesomkostninger!CP819","v":6.7358785979056091},{"$f":"Skadesomkostninger!CQ819","v":6.7862841992501606},{"$f":"Skadesomkostninger!CR819","v":6.8366898005947192},{"$f":"Skadesomkostninger!CS819","v":6.8870954019392707},{"$f":"Skadesomkostninger!CT819","v":6.9375010032838231},{"$f":"Skadesomkostninger!CU819","v":6.9879066046283791},{"$f":"Skadesomkostninger!CV819","v":7.0383122059729342},{"$f":"Skadesomkostninger!CW819","v":7.0887178073174892},{"$f":"Skadesomkostninger!CX819","v":7.1391234086620408},{"$f":"Skadesomkostninger!CY819","v":7.1895290100065994},{"$f":"Skadesomkostninger!CZ819","v":7.2399346113511536},{"$f":"Skadesomkostninger!DA819","v":7.2903402126957095}]
[null,null,null,20,{"$f":"SUMPRODUCT(F67:DB67,Forudsætninger!$E$27:$DA$27)","v":195.18066711652762},{"$f":"Skadesomkostninger!E820","v":5.4140249195613901},{"$f":"Skadesomkostninger!F820","v":5.4799130890167627},{"$f":"Skadesomkostninger!G820","v":5.5458012584721299},{"$f":"Skadesomkostninger!H820","v":5.6116894279274989},{"$f":"Skadesomkostninger!I820","v":5.6775775973828733},{"$f":"Skadesomkostninger!J820","v":5.7434657668382378},{"$f":"Skadesomkostninger!K820","v":5.8093539362936122},{"$f":"Skadesomkostninger!L820","v":5.8752421057489785},{"$f":"Skadesomkostninger!M820","v":5.9411302752043476},{"$f":"Skadesomkostninger!N820","v":6.007018444659721},{"$f":"Skadesomkostninger!O820","v":6.0729066141150891},{"$f":"Skadesomkostninger!P820","v":6.1387947835704617},{"$f":"Skadesomkostninger!Q820","v":6.2046829530258298},{"$f":"Skadesomkostninger!R820","v":6.270571122481198},{"$f":"Skadesomkostninger!S820","v":6.3364592919365696},{"$f":"Skadesomkostninger!T820","v":6.4023474613919396},{"$f":"Skadesomkostninger!U820","v":6.4682356308473095},{"$f":"Skadesomkostninger!V820","v":6.5341238003026794},{"$f":"Skadesomkostninger!W820","v":6.6000119697580528},{"$f":"Skadesomkostninger!X820","v":6.6659001392134201},{"$f":"Skadesomkostninger!Y820","v":6.7317883086687891},{"$f":"Skadesomkostninger!Z820","v":6.7976764781241599},{"$f":"Skadesomkostninger!AA820","v":6.8635646475795289},{"$f":"Skadesomkostninger!AB820","v":6.9294528170349015},{"$f":"Skadesomkostninger!AC820","v":6.9953409864902696},{"$f":"Skadesomkostninger!AD820","v":7.0612291559456386},{"$f":"Skadesomkostninger!AE820","v":7.1271173254010103},{"$f":"Skadesomkostninger!AF820","v":7.1930054948563784},{"$f":"Skadesomkostninger!AG820","v":7.258893664311751},{"$f":"Skadesomkostninger!AH820","v":7.32478183376712},{"$f":"Skadesomkostninger!AI820","v":7.3906700032224872},{"$f":"Skadesomkostninger!AJ820","v":7.4565581726778616},{"$f":"Skadesomkostninger!AK820","v":7.5224463421332262},{"$f":"Skadesomkostninger!AL820","v":7.5883345115885996},{"$f":"Skadesomkostninger!AM820","v":7.6542226810439695},{"$f":"Skadesomkostninger!AN820","v":7.7201108504993368},{"$f":"Skadesomkostninger!AO820","v":7.7859990199547084},{"$f":"Skadesomkostninger!AP820","v":7.8518871894100792},{"$f":"Skadesomkostninger!AQ820","v":7.9177753588654491},{"$f":"Skadesomkostninger!AR820","v":7.983663528320819},{"$f":"Skadesomkostninger!AS820","v":8.0495516977761916},{"$f":"Skadesomkostninger!AT820","v":8.115439867231558},{"$f":"Skadesomkostninger!AU820","v":8.1813280366869261},{"$f":"Skadesomkostninger!AV820","v":8.2472162061422996},{"$f":"Skadesomkostninger!AW820","v":8.3131043755976677},{"$f":"Skadesomkostninger!AX820","v":8.3789925450530411},{"$f":"Skadesomkostninger!AY820","v":8.4448807145084093},{"$f":"Skadesomkostninger!AZ820","v":8.5107688839637756},{"$f":"Skadesomkostninger!BA820","v":8.5766570534191491},{"$f":"Skadesomkostninger!BB820","v":8.6425452228745154},{"$f":"Skadesomkostninger!BC820","v":8.7084333923298889},{"$f":"Skadesomkostninger!BD820","v":8.7743215617852588},{"$f":"Skadesomkostninger!BE820","v":8.8402097312406251},{"$f":"Skadesomkostninger!BF820","v":8.9060979006959986},{"$f":"Skadesomkostninger!BG820","v":8.9719860701513703},{"$f":"Skadesomkostninger!BH820","v":9.0378742396067366},{"$f":"Skadesomkostninger!BI820","v":9.1037624090621065},{"$f":"Skadesomkostninger!BJ820","v":9.1696505785174747},{"$f":"Skadesomkostninger!BK820","v":9.2355387479728464},{"$f":"Skadesomkostninger!BL820","v":9.3014269174282198},{"$f":"Skadesomkostninger!BM820","v":9.3673150868835862},{"$f":"Skadesomkostninger!BN820","v":9.4332032563389561},{"$f":"Skadesomkostninger!BO820","v":9.4990914257943277},{"$f":"Skadesomkostninger!BP820","v":9.5649795952496959},{"$f":"Skadesomkostninger!BQ820","v":9.6308677647050693},{"$f":"Skadesomkostninger!BR820","v":9.6967559341604392},{"$f":"Skadesomkostninger!BS820","v":9.7626441036158038},{"$f":"Skadesomkostninger!BT820","v":9.828532273071179},{"$f":"Skadesomkostninger!BU820","v":9.8944204425265472},{"$f":"Skadesomkostninger!BV820","v":9.9603086119819135},{"$f":"Skadesomkostninger!BW820","v":10.026196781437287},{"$f":"Skadesomkostninger!BX820","v":10.09208495089266},{"$f":"Skadesomkostninger!BY820","v":10.157973120348025},{"$f":"Skadesomkostninger!BZ820","v":10.223861289803397},{"$f":"Skadesomkostninger!CA820","v":10.289749459258761},{"$f":"Skadesomkostninger!CB820","v":10.440986786868407},{"$f":"Skadesomkostninger!CC820","v":10.595463255508093},{"$f":"Skadesomkostninger!CD820","v":10.749939724147765},{"$f":"Skadesomkostninger!CE820","v":10.904416192787444},{"$f":"Skadesomkostninger!CF820","v":11.058892661427114},{"$f":"Skadesomkostninger!CG820","v":11.213369130066798},{"$f":"Skadesomkostninger!CH820","v":11.367845598706488},{"$f":"Skadesomkostninger!CI820","v":11.52232206734616},{"$f":"Skadesomkostninger!CJ820","v":11.676798535985835},{"$f":"Skadesomkostninger!CK820","v":11.831275004625518},{"$f":"Skadesomkostninger!CL820","v":11.985751473265191},{"$f":"Skadesomkostninger!CM820","v":12.140227941904879},{"$f":"Skadesomkostninger!CN820","v":12.294704410544558},{"$f":"Skadesomkostninger!CO820","v":12.449180879184228},{"$f":"Skadesomkostninger!CP820","v":12.603657347823914},{"$f":"Skadesomkostninger!CQ820","v":12.758133816463591},{"$f":"Skadesomkostninger!CR820","v":12.91261028510327},{"$f":"Skadesomkostninger!CS820","v":13.067086753742952},{"$f":"Skadesomkostninger!CT820","v":13.221563222382636},{"$f":"Skadesomkostninger!CU820","v":13.376039691022306},{"$f":"Skadesomkostninger!CV820","v":13.530516159661984},{"$f":"Skadesomkostninger!CW820","v":13.68499262830167},{"$f":"Skadesomkostninger!CX820","v":13.839469096941341},{"$f":"Skadesomkostninger!CY820","v":13.993945565581026},{"$f":"Skadesomkostninger!CZ820","v":14.148422034220706},{"$f":"Skadesomkostninger!DA820","v":14.302898502860378}]
[null,null,null,50,{"$f":"SUMPRODUCT(F68:DB68,Forudsætninger!$E$27:$DA$27)","v":431.23797677524016},{"$f":"Skadesomkostninger!E821","v":10.292158593140353},{"$f":"Skadesomkostninger!F821","v":10.507676037951928},{"$f":"Skadesomkostninger!G821","v":10.723193482763495},{"$f":"Skadesomkostninger!H821","v":10.93871092757507},{"$f":"Skadesomkostninger!I821","v":11.154228372386623},{"$f":"Skadesomkostninger!J821","v":11.369745817198197},{"$f":"Skadesomkostninger!K821","v":11.585263262009764},{"$f":"Skadesomkostninger!L821","v":11.800780706821341},{"$f":"Skadesomkostninger!M821","v":12.016298151632906},{"$f":"Skadesomkostninger!N821","v":12.231815596444482},{"$f":"Skadesomkostninger!O821","v":12.447333041256043},{"$f":"Skadesomkostninger!P821","v":12.66285048606761},{"$f":"Skadesomkostninger!Q821","v":12.878367930879183},{"$f":"Skadesomkostninger!R821","v":13.093885375690752},{"$f":"Skadesomkostninger!S821","v":13.309402820502326},{"$f":"Skadesomkostninger!T821","v":13.524920265313893},{"$f":"Skadesomkostninger!U821","v":13.740437710125454},{"$f":"Skadesomkostninger!V821","v":13.955955154937021},{"$f":"Skadesomkostninger!W821","v":14.171472599748597},{"$f":"Skadesomkostninger!X821","v":14.386990044560163},{"$f":"Skadesomkostninger!Y821","v":14.602507489371739},{"$f":"Skadesomkostninger!Z821","v":14.818024934183304},{"$f":"Skadesomkostninger!AA821","v":15.033542378994866},{"$f":"Skadesomkostninger!AB821","v":15.249059823806441},{"$f":"Skadesomkostninger!AC821","v":15.464577268618008},{"$f":"Skadesomkostninger!AD821","v":15.680094713429582},{"$f":"Skadesomkostninger!AE821","v":15.895612158241152},{"$f":"Skadesomkostninger!AF821","v":16.111129603052724},{"$f":"Skadesomkostninger!AG821","v":16.326647047864292},{"$f":"Skadesomkostninger!AH821","v":16.542164492675852},{"$f":"Skadesomkostninger!AI821","v":16.757681937487419},{"$f":"Skadesomkostninger!AJ821","v":16.973199382298993},{"$f":"Skadesomkostninger!AK821","v":17.188716827110564},{"$f":"Skadesomkostninger!AL821","v":17.404234271922135},{"$f":"Skadesomkostninger!AM821","v":17.619751716733699},{"$f":"Skadesomkostninger!AN821","v":17.835269161545273},{"$f":"Skadesomkostninger!AO821","v":18.050786606356834},{"$f":"Skadesomkostninger!AP821","v":18.266304051168408},{"$f":"Skadesomkostninger!AQ821","v":18.481821495979982},{"$f":"Skadesomkostninger!AR821","v":18.697338940791557},{"$f":"Skadesomkostninger!AS821","v":18.912856385603117},{"$f":"Skadesomkostninger!AT821","v":19.128373830414674},{"$f":"Skadesomkostninger!AU821","v":19.343891275226252},{"$f":"Skadesomkostninger!AV821","v":19.559408720037823},{"$f":"Skadesomkostninger!AW821","v":19.774926164849401},{"$f":"Skadesomkostninger!AX821","v":19.990443609660964},{"$f":"Skadesomkostninger!AY821","v":20.205961054472532},{"$f":"Skadesomkostninger!AZ821","v":20.42147849928411},{"$f":"Skadesomkostninger!BA821","v":20.636995944095677},{"$f":"Skadesomkostninger!BB821","v":20.852513388907241},{"$f":"Skadesomkostninger!BC821","v":21.068030833718815},{"$f":"Skadesomkostninger!BD821","v":21.283548278530382},{"$f":"Skadesomkostninger!BE821","v":21.499065723341971},{"$f":"Skadesomkostninger!BF821","v":21.714583168153517},{"$f":"Skadesomkostninger!BG821","v":21.930100612965088},{"$f":"Skadesomkostninger!BH821","v":22.145618057776652},{"$f":"Skadesomkostninger!BI821","v":22.361135502588226},{"$f":"Skadesomkostninger!BJ821","v":22.576652947399811},{"$f":"Skadesomkostninger!BK821","v":22.792170392211357},{"$f":"Skadesomkostninger!BL821","v":23.007687837022949},{"$f":"Skadesomkostninger!BM821","v":23.223205281834499},{"$f":"Skadesomkostninger!BN821","v":23.438722726646063},{"$f":"Skadesomkostninger!BO821","v":23.654240171457634},{"$f":"Skadesomkostninger!BP821","v":23.869757616269201},{"$f":"Skadesomkostninger!BQ821","v":24.085275061080793},{"$f":"Skadesomkostninger!BR821","v":24.30079250589236},{"$f":"Skadesomkostninger!BS821","v":24.516309950703924},{"$f":"Skadesomkostninger!BT821","v":24.731827395515474},{"$f":"Skadesomkostninger!BU821","v":24.947344840327041},{"$f":"Skadesomkostninger!BV821","v":25.162862285138633},{"$f":"Skadesomkostninger!BW821","v":25.378379729950204},{"$f":"Skadesomkostninger!BX821","v":25.593897174761768},{"$f":"Skadesomkostninger!BY821","v":25.809414619573321},{"$f":"Skadesomkostninger!BZ821","v":26.024932064384906},{"$f":"Skadesomkostninger!CA821","v":26.240449509196473},{"$f":"Skadesomkostninger!CB821","v":26.455966954008048},{"$f":"Skadesomkostninger!CC821","v":26.671484398819615},{"$f":"Skadesomkostninger!CD821","v":26.887001843631182},{"$f":"Skadesomkostninger!CE821","v":27.10251928844275},{"$f":"Skadesomkostninger!CF821","v":27.318036733254321},{"$f":"Skadesomkostninger!CG821","v":27.533554178065884},{"$f":"Skadesomkostninger!CH821","v":27.749071622877455},{"$f":"Skadesomkostninger!CI821","v":27.964589067689026},{"$f":"Skadesomkostninger!CJ821","v":28.180106512500611},{"$f":"Skadesomkostninger!CK821","v":28.395623957312161},{"$f":"Skadesomkostninger!CL821","v":28.611141402123732},{"$f":"Skadesomkostninger!CM821","v":28.826658846935295},{"$f":"Skadesomkostninger!CN821","v":29.04217629174687},{"$f":"Skadesomkostninger!CO821","v":29.257693736558451},{"$f":"Skadesomkostninger!CP821","v":29.473211181370004},{"$f":"Skadesomkostninger!CQ821","v":29.688728626181589},{"$f":"Skadesomkostninger!CR821","v":29.904246070993143},{"$f":"Skadesomkostninger!CS821","v":30.11976351580471},{"$f":"Skadesomkostninger!CT821","v":30.335280960616277},{"$f":"Skadesomkostninger!CU821","v":30.550798405427848},{"$f":"Skadesomkostninger!CV821","v":30.766315850239437},{"$f":"Skadesomkostninger!CW821","v":30.981833295050979},{"$f":"Skadesomkostninger!CX821","v":31.197350739862571},{"$f":"Skadesomkostninger!CY821","v":31.412868184674114},{"$f":"Skadesomkostninger!CZ821","v":31.628385629485688},{"$f":"Skadesomkostninger!DA821","v":31.843903074297277}]
[null,null,null,100,{"$f":"SUMPRODUCT(F69:DB69,Forudsætninger!$E$27:$DA$27)","v":746.19215018352918},{"$f":"Skadesomkostninger!E822","v":20.396957341139373},{"$f":"Skadesomkostninger!F822","v":20.670368368360098},{"$f":"Skadesomkostninger!G822","v":20.94377939558083},{"$f":"Skadesomkostninger!H822","v":21.21719042280154},{"$f":"Skadesomkostninger!I822","v":21.490601450022268},{"$f":"Skadesomkostninger!J822","v":21.764012477242975},{"$f":"Skadesomkostninger!K822","v":22.03742350446371},{"$f":"Skadesomkostninger!L822","v":22.310834531684421},{"$f":"Skadesomkostninger!M822","v":22.584245558905128},{"$f":"Skadesomkostninger!N822","v":22.857656586125852},{"$f":"Skadesomkostninger!O822","v":23.13106761334658},{"$f":"Skadesomkostninger!P822","v":23.404478640567294},{"$f":"Skadesomkostninger!Q822","v":23.677889667788019},{"$f":"Skadesomkostninger!R822","v":23.951300695008733},{"$f":"Skadesomkostninger!S822","v":24.224711722229458},{"$f":"Skadesomkostninger!T822","v":24.498122749450168},{"$f":"Skadesomkostninger!U822","v":24.7715337766709},{"$f":"Skadesomkostninger!V822","v":25.04494480389161},{"$f":"Skadesomkostninger!W822","v":25.318355831112335},{"$f":"Skadesomkostninger!X822","v":25.591766858333042},{"$f":"Skadesomkostninger!Y822","v":25.865177885553774},{"$f":"Skadesomkostninger!Z822","v":26.138588912774502},{"$f":"Skadesomkostninger!AA822","v":26.411999939995216},{"$f":"Skadesomkostninger!AB822","v":26.685410967215944},{"$f":"Skadesomkostninger!AC822","v":26.958821994436651},{"$f":"Skadesomkostninger!AD822","v":27.232233021657379},{"$f":"Skadesomkostninger!AE822","v":27.505644048878089},{"$f":"Skadesomkostninger!AF822","v":27.7790550760988},{"$f":"Skadesomkostninger!AG822","v":28.052466103319524},{"$f":"Skadesomkostninger!AH822","v":28.325877130540231},{"$f":"Skadesomkostninger!AI822","v":28.599288157760959},{"$f":"Skadesomkostninger!AJ822","v":28.872699184981677},{"$f":"Skadesomkostninger!AK822","v":29.146110212202384},{"$f":"Skadesomkostninger!AL822","v":29.419521239423112},{"$f":"Skadesomkostninger!AM822","v":29.692932266643822},{"$f":"Skadesomkostninger!AN822","v":29.966343293864551},{"$f":"Skadesomkostninger!AO822","v":30.239754321085279},{"$f":"Skadesomkostninger!AP822","v":30.513165348306003},{"$f":"Skadesomkostninger!AQ822","v":30.786576375526714},{"$f":"Skadesomkostninger!AR822","v":31.059987402747428},{"$f":"Skadesomkostninger!AS822","v":31.333398429968152},{"$f":"Skadesomkostninger!AT822","v":31.606809457188866},{"$f":"Skadesomkostninger!AU822","v":31.880220484409595},{"$f":"Skadesomkostninger!AV822","v":32.153631511630309},{"$f":"Skadesomkostninger!AW822","v":32.427042538851033},{"$f":"Skadesomkostninger!AX822","v":32.700453566071765},{"$f":"Skadesomkostninger!AY822","v":32.973864593292468},{"$f":"Skadesomkostninger!AZ822","v":33.247275620513193},{"$f":"Skadesomkostninger!BA822","v":33.52068664773391},{"$f":"Skadesomkostninger!BB822","v":33.794097674954642},{"$f":"Skadesomkostninger!BC822","v":34.067508702175353},{"$f":"Skadesomkostninger!BD822","v":34.340919729396063},{"$f":"Skadesomkostninger!BE822","v":34.614330756616795},{"$f":"Skadesomkostninger!BF822","v":34.887741783837512},{"$f":"Skadesomkostninger!BG822","v":35.161152811058237},{"$f":"Skadesomkostninger!BH822","v":35.434563838278947},{"$f":"Skadesomkostninger!BI822","v":35.707974865499672},{"$f":"Skadesomkostninger!BJ822","v":35.98138589272039},{"$f":"Skadesomkostninger!BK822","v":36.254796919941107},{"$f":"Skadesomkostninger!BL822","v":36.528207947161832},{"$f":"Skadesomkostninger!BM822","v":36.801618974382549},{"$f":"Skadesomkostninger!BN822","v":37.075030001603274},{"$f":"Skadesomkostninger!BO822","v":37.348441028823984},{"$f":"Skadesomkostninger!BP822","v":37.621852056044702},{"$f":"Skadesomkostninger!BQ822","v":37.895263083265426},{"$f":"Skadesomkostninger!BR822","v":38.168674110486144},{"$f":"Skadesomkostninger!BS822","v":38.442085137706876},{"$f":"Skadesomkostninger!BT822","v":38.715496164927586},{"$f":"Skadesomkostninger!BU822","v":38.988907192148311},{"$f":"Skadesomkostninger!BV822","v":39.262318219369021},{"$f":"Skadesomkostninger!BW822","v":39.535729246589739},{"$f":"Skadesomkostninger!BX822","v":39.809140273810449},{"$f":"Skadesomkostninger!BY822","v":40.082551301031167},{"$f":"Skadesomkostninger!BZ822","v":40.355962328251898},{"$f":"Skadesomkostninger!CA822","v":40.629373355472609},{"$f":"Skadesomkostninger!CB822","v":40.902784382693319},{"$f":"Skadesomkostninger!CC822","v":41.176195409914044},{"$f":"Skadesomkostninger!CD822","v":41.449606437134769},{"$f":"Skadesomkostninger!CE822","v":41.723017464355486},{"$f":"Skadesomkostninger!CF822","v":41.996428491576197},{"$f":"Skadesomkostninger!CG822","v":42.269839518796935},{"$f":"Skadesomkostninger!CH822","v":42.543250546017639},{"$f":"Skadesomkostninger!CI822","v":42.816661573238356},{"$f":"Skadesomkostninger!CJ822","v":43.090072600459095},{"$f":"Skadesomkostninger!CK822","v":43.363483627679791},{"$f":"Skadesomkostninger!CL822","v":43.63689465490053},{"$f":"Skadesomkostninger!CM822","v":43.910305682121248},{"$f":"Skadesomkostninger!CN822","v":44.183716709341965},{"$f":"Skadesomkostninger!CO822","v":44.45712773656269},{"$f":"Skadesomkostninger!CP822","v":44.7305387637834},{"$f":"Skadesomkostninger!CQ822","v":45.003949791004125},{"$f":"Skadesomkostninger!CR822","v":45.277360818224835},{"$f":"Skadesomkostninger!CS822","v":45.550771845445567},{"$f":"Skadesomkostninger!CT822","v":45.824182872666277},{"$f":"Skadesomkostninger!CU822","v":46.097593899886995},{"$f":"Skadesomkostninger!CV822","v":46.371004927107727},{"$f":"Skadesomkostninger!CW822","v":46.64441595432843},{"$f":"Skadesomkostninger!CX822","v":46.917826981549162},{"$f":"Skadesomkostninger!CY822","v":47.191238008769879},{"$f":"Skadesomkostninger!CZ822","v":47.464649035990597},{"$f":"Skadesomkostninger!DA822","v":47.738060063211321}]
[]
[null,null,null,"Skadesomkostninger, mio. kr."]
[null,null,null,null,"NNV",{"$f":"StartAar","v":2016},{"$f":"F72+1","v":2017},{"$f":"G72+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BS72+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"Forventede skadesomkostninger uden tiltag",{"$f":"SUMPRODUCT(F73:DB73,Forudsætninger!$E$27:$DA$27)","v":34.371774097686391},{"$f":"SUM(Skadesomkostninger!E6:E30)","v":0.8125338231588517},{"$f":"SUM(Skadesomkostninger!F6:F30)","v":0.82996966588169796},{"$f":"SUM(Skadesomkostninger!G6:G30)","v":0.84740550860454444},{"$f":"SUM(Skadesomkostninger!H6:H30)","v":0.86484135132739015},{"$f":"SUM(Skadesomkostninger!I6:I30)","v":0.88227719405023664},{"$f":"SUM(Skadesomkostninger!J6:J30)","v":0.89971303677308245},{"$f":"SUM(Skadesomkostninger!K6:K30)","v":0.91714887949592927},{"$f":"SUM(Skadesomkostninger!L6:L30)","v":0.9345847222187752},{"$f":"SUM(Skadesomkostninger!M6:M30)","v":0.95202056494162146},{"$f":"SUM(Skadesomkostninger!N6:N30)","v":0.96945640766446772},{"$f":"SUM(Skadesomkostninger!O6:O30)","v":0.9868922503873141},{"$f":"SUM(Skadesomkostninger!P6:P30)","v":1.0043280931101601},{"$f":"SUM(Skadesomkostninger!Q6:Q30)","v":1.0217639358330066},{"$f":"SUM(Skadesomkostninger!R6:R30)","v":1.0391997785558522},{"$f":"SUM(Skadesomkostninger!S6:S30)","v":1.0566356212786987},{"$f":"SUM(Skadesomkostninger!T6:T30)","v":1.0740714640015447},{"$f":"SUM(Skadesomkostninger!U6:U30)","v":1.091507306724391},{"$f":"SUM(Skadesomkostninger!V6:V30)","v":1.1089431494472368},{"$f":"SUM(Skadesomkostninger!W6:W30)","v":1.1263789921700837},{"$f":"SUM(Skadesomkostninger!X6:X30)","v":1.1438148348929293},{"$f":"SUM(Skadesomkostninger!Y6:Y30)","v":1.1612506776157758},{"$f":"SUM(Skadesomkostninger!Z6:Z30)","v":1.1786865203386221},{"$f":"SUM(Skadesomkostninger!AA6:AA30)","v":1.1961223630614686},{"$f":"SUM(Skadesomkostninger!AB6:AB30)","v":1.2135582057843144},{"$f":"SUM(Skadesomkostninger!AC6:AC30)","v":1.2309940485071609},{"$f":"SUM(Skadesomkostninger!AD6:AD30)","v":1.2484298912300067},{"$f":"SUM(Skadesomkostninger!AE6:AE30)","v":1.2658657339528538},{"$f":"SUM(Skadesomkostninger!AF6:AF30)","v":1.283301576675699},{"$f":"SUM(Skadesomkostninger!AG6:AG30)","v":1.3007374193985461},{"$f":"SUM(Skadesomkostninger!AH6:AH30)","v":1.3181732621213913},{"$f":"SUM(Skadesomkostninger!AI6:AI30)","v":1.3356091048442382},{"$f":"SUM(Skadesomkostninger!AJ6:AJ30)","v":1.3530449475670838},{"$f":"SUM(Skadesomkostninger!AK6:AK30)","v":1.3704807902899308},{"$f":"SUM(Skadesomkostninger!AL6:AL30)","v":1.3879166330127766},{"$f":"SUM(Skadesomkostninger!AM6:AM30)","v":1.4053524757356228},{"$f":"SUM(Skadesomkostninger!AN6:AN30)","v":1.4227883184584689},{"$f":"SUM(Skadesomkostninger!AO6:AO30)","v":1.4402241611813156},{"$f":"SUM(Skadesomkostninger!AP6:AP30)","v":1.4576600039041614},{"$f":"SUM(Skadesomkostninger!AQ6:AQ30)","v":1.4750958466270077},{"$f":"SUM(Skadesomkostninger!AR6:AR30)","v":1.4925316893498539},{"$f":"SUM(Skadesomkostninger!AS6:AS30)","v":1.5099675320727002},{"$f":"SUM(Skadesomkostninger!AT6:AT30)","v":1.5274033747955458},{"$f":"SUM(Skadesomkostninger!AU6:AU30)","v":1.5448392175183927},{"$f":"SUM(Skadesomkostninger!AV6:AV30)","v":1.5622750602412387},{"$f":"SUM(Skadesomkostninger!AW6:AW30)","v":1.5797109029640848},{"$f":"SUM(Skadesomkostninger!AX6:AX30)","v":1.5971467456869315},{"$f":"SUM(Skadesomkostninger!AY6:AY30)","v":1.6145825884097771},{"$f":"SUM(Skadesomkostninger!AZ6:AZ30)","v":1.6320184311326233},{"$f":"SUM(Skadesomkostninger!BA6:BA30)","v":1.6494542738554698},{"$f":"SUM(Skadesomkostninger!BB6:BB30)","v":1.6668901165783159},{"$f":"SUM(Skadesomkostninger!BC6:BC30)","v":1.6843259593011621},{"$f":"SUM(Skadesomkostninger!BD6:BD30)","v":1.7017618020240082},{"$f":"SUM(Skadesomkostninger!BE6:BE30)","v":1.7191976447468549},{"$f":"SUM(Skadesomkostninger!BF6:BF30)","v":1.7366334874697003},{"$f":"SUM(Skadesomkostninger!BG6:BG30)","v":1.7540693301925474},{"$f":"SUM(Skadesomkostninger!BH6:BH30)","v":1.7715051729153926},{"$f":"SUM(Skadesomkostninger!BI6:BI30)","v":1.7889410156382399},{"$f":"SUM(Skadesomkostninger!BJ6:BJ30)","v":1.806376858361086},{"$f":"SUM(Skadesomkostninger!BK6:BK30)","v":1.8238127010839313},{"$f":"SUM(Skadesomkostninger!BL6:BL30)","v":1.8412485438067783},{"$f":"SUM(Skadesomkostninger!BM6:BM30)","v":1.8586843865296236},{"$f":"SUM(Skadesomkostninger!BN6:BN30)","v":1.8761202292524706},{"$f":"SUM(Skadesomkostninger!BO6:BO30)","v":1.8935560719753164},{"$f":"SUM(Skadesomkostninger!BP6:BP30)","v":1.9106355928776306},{"$f":"SUM(Skadesomkostninger!BQ6:BQ30)","v":1.9264831311499799},{"$f":"SUM(Skadesomkostninger!BR6:BR30)","v":1.9423306694223281},{"$f":"SUM(Skadesomkostninger!BS6:BS30)","v":1.9581782076946765},{"$f":"SUM(Skadesomkostninger!BT6:BT30)","v":1.9740257459670245},{"$f":"SUM(Skadesomkostninger!BU6:BU30)","v":1.9898732842393729},{"$f":"SUM(Skadesomkostninger!BV6:BV30)","v":2.005720822511722},{"$f":"SUM(Skadesomkostninger!BW6:BW30)","v":2.0215683607840695},{"$f":"SUM(Skadesomkostninger!BX6:BX30)","v":2.0374158990564175},{"$f":"SUM(Skadesomkostninger!BY6:BY30)","v":2.0532634373287659},{"$f":"SUM(Skadesomkostninger!BZ6:BZ30)","v":2.0691109756011152},{"$f":"SUM(Skadesomkostninger!CA6:CA30)","v":2.0849585138734632},{"$f":"SUM(Skadesomkostninger!CB6:CB30)","v":2.1044347938266821},{"$f":"SUM(Skadesomkostninger!CC6:CC30)","v":2.1240487904993177},{"$f":"SUM(Skadesomkostninger!CD6:CD30)","v":2.1436627871719511},{"$f":"SUM(Skadesomkostninger!CE6:CE30)","v":2.1632767838445859},{"$f":"SUM(Skadesomkostninger!CF6:CF30)","v":2.1828907805172206},{"$f":"SUM(Skadesomkostninger!CG6:CG30)","v":2.2037110898901728},{"$f":"SUM(Skadesomkostninger!CH6:CH30)","v":2.2252382550771825},{"$f":"SUM(Skadesomkostninger!CI6:CI30)","v":2.2467654202641909},{"$f":"SUM(Skadesomkostninger!CJ6:CJ30)","v":2.2682925854512002},{"$f":"SUM(Skadesomkostninger!CK6:CK30)","v":2.2898197506382094},{"$f":"SUM(Skadesomkostninger!CL6:CL30)","v":2.3113469158252178},{"$f":"SUM(Skadesomkostninger!CM6:CM30)","v":2.3328740810122275},{"$f":"SUM(Skadesomkostninger!CN6:CN30)","v":2.3544012461992372},{"$f":"SUM(Skadesomkostninger!CO6:CO30)","v":2.3759284113862451},{"$f":"SUM(Skadesomkostninger!CP6:CP30)","v":2.3974555765732544},{"$f":"SUM(Skadesomkostninger!CQ6:CQ30)","v":2.4189827417602632},{"$f":"SUM(Skadesomkostninger!CR6:CR30)","v":2.4405099069472724},{"$f":"SUM(Skadesomkostninger!CS6:CS30)","v":2.4620370721342817},{"$f":"SUM(Skadesomkostninger!CT6:CT30)","v":2.4835642373212901},{"$f":"SUM(Skadesomkostninger!CU6:CU30)","v":2.5050914025082998},{"$f":"SUM(Skadesomkostninger!CV6:CV30)","v":2.526618567695309},{"$f":"SUM(Skadesomkostninger!CW6:CW30)","v":2.5481457328823174},{"$f":"SUM(Skadesomkostninger!CX6:CX30)","v":2.5696728980693266},{"$f":"SUM(Skadesomkostninger!CY6:CY30)","v":2.5912000632563355},{"$f":"SUM(Skadesomkostninger!CZ6:CZ30)","v":2.6127272284433447},{"$f":"SUM(Skadesomkostninger!DA6:DA30)","v":2.6342543936303544}]
[null,null,null,"Forventede skadesomkostninger med tiltag",{"$f":"SUMPRODUCT(F74:DB74,Forudsætninger!$E$27:$DA$27)","v":0.8125338231588517},{"$f":"F73-F75","v":0.8125338231588517},{"$f":"G73-G75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS73-BS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Reduktion i forventede skadesomkostninger",{"$f":"SUMPRODUCT(F75:DB75,Forudsætninger!$E$27:$DA$27)","v":33.559240274527539},{"$f":"SUM(Skadesomkostninger!E32,Skadesomkostninger!E33,Skadesomkostninger!E39,Skadesomkostninger!E43,Skadesomkostninger!E47,Skadesomkostninger!E51)","v":0},{"$f":"SUM(Skadesomkostninger!F32,Skadesomkostninger!F33,Skadesomkostninger!F39,Skadesomkostninger!F43,Skadesomkostninger!F47,Skadesomkostninger!F51)","v":0.82996966588169796},{"$f":"SUM(Skadesomkostninger!G32,Skadesomkostninger!G33,Skadesomkostninger!G39,Skadesomkostninger!G43,Skadesomkostninger!G47,Skadesomkostninger!G51)","v":0.84740550860454444},{"$f":"SUM(Skadesomkostninger!H32,Skadesomkostninger!H33,Skadesomkostninger!H39,Skadesomkostninger!H43,Skadesomkostninger!H47,Skadesomkostninger!H51)","v":0.86484135132739026},{"$f":"SUM(Skadesomkostninger!I32,Skadesomkostninger!I33,Skadesomkostninger!I39,Skadesomkostninger!I43,Skadesomkostninger!I47,Skadesomkostninger!I51)","v":0.88227719405023686},{"$f":"SUM(Skadesomkostninger!J32,Skadesomkostninger!J33,Skadesomkostninger!J39,Skadesomkostninger!J43,Skadesomkostninger!J47,Skadesomkostninger!J51)","v":0.89971303677308267},{"$f":"SUM(Skadesomkostninger!K32,Skadesomkostninger!K33,Skadesomkostninger!K39,Skadesomkostninger!K43,Skadesomkostninger!K47,Skadesomkostninger!K51)","v":0.91714887949592927},{"$f":"SUM(Skadesomkostninger!L32,Skadesomkostninger!L33,Skadesomkostninger!L39,Skadesomkostninger!L43,Skadesomkostninger!L47,Skadesomkostninger!L51)","v":0.93458472221877509},{"$f":"SUM(Skadesomkostninger!M32,Skadesomkostninger!M33,Skadesomkostninger!M39,Skadesomkostninger!M43,Skadesomkostninger!M47,Skadesomkostninger!M51)","v":0.95202056494162124},{"$f":"SUM(Skadesomkostninger!N32,Skadesomkostninger!N33,Skadesomkostninger!N39,Skadesomkostninger!N43,Skadesomkostninger!N47,Skadesomkostninger!N51)","v":0.96945640766446761},{"$f":"SUM(Skadesomkostninger!O32,Skadesomkostninger!O33,Skadesomkostninger!O39,Skadesomkostninger!O43,Skadesomkostninger!O47,Skadesomkostninger!O51)","v":0.9868922503873141},{"$f":"SUM(Skadesomkostninger!P32,Skadesomkostninger!P33,Skadesomkostninger!P39,Skadesomkostninger!P43,Skadesomkostninger!P47,Skadesomkostninger!P51)","v":1.0043280931101599},{"$f":"SUM(Skadesomkostninger!Q32,Skadesomkostninger!Q33,Skadesomkostninger!Q39,Skadesomkostninger!Q43,Skadesomkostninger!Q47,Skadesomkostninger!Q51)","v":1.0217639358330066},{"$f":"SUM(Skadesomkostninger!R32,Skadesomkostninger!R33,Skadesomkostninger!R39,Skadesomkostninger!R43,Skadesomkostninger!R47,Skadesomkostninger!R51)","v":1.0391997785558524},{"$f":"SUM(Skadesomkostninger!S32,Skadesomkostninger!S33,Skadesomkostninger!S39,Skadesomkostninger!S43,Skadesomkostninger!S47,Skadesomkostninger!S51)","v":1.0566356212786987},{"$f":"SUM(Skadesomkostninger!T32,Skadesomkostninger!T33,Skadesomkostninger!T39,Skadesomkostninger!T43,Skadesomkostninger!T47,Skadesomkostninger!T51)","v":1.0740714640015447},{"$f":"SUM(Skadesomkostninger!U32,Skadesomkostninger!U33,Skadesomkostninger!U39,Skadesomkostninger!U43,Skadesomkostninger!U47,Skadesomkostninger!U51)","v":1.0915073067243912},{"$f":"SUM(Skadesomkostninger!V32,Skadesomkostninger!V33,Skadesomkostninger!V39,Skadesomkostninger!V43,Skadesomkostninger!V47,Skadesomkostninger!V51)","v":1.1089431494472368},{"$f":"SUM(Skadesomkostninger!W32,Skadesomkostninger!W33,Skadesomkostninger!W39,Skadesomkostninger!W43,Skadesomkostninger!W47,Skadesomkostninger!W51)","v":1.1263789921700835},{"$f":"SUM(Skadesomkostninger!X32,Skadesomkostninger!X33,Skadesomkostninger!X39,Skadesomkostninger!X43,Skadesomkostninger!X47,Skadesomkostninger!X51)","v":1.1438148348929296},{"$f":"SUM(Skadesomkostninger!Y32,Skadesomkostninger!Y33,Skadesomkostninger!Y39,Skadesomkostninger!Y43,Skadesomkostninger!Y47,Skadesomkostninger!Y51)","v":1.1612506776157761},{"$f":"SUM(Skadesomkostninger!Z32,Skadesomkostninger!Z33,Skadesomkostninger!Z39,Skadesomkostninger!Z43,Skadesomkostninger!Z47,Skadesomkostninger!Z51)","v":1.1786865203386221},{"$f":"SUM(Skadesomkostninger!AA32,Skadesomkostninger!AA33,Skadesomkostninger!AA39,Skadesomkostninger!AA43,Skadesomkostninger!AA47,Skadesomkostninger!AA51)","v":1.1961223630614686},{"$f":"SUM(Skadesomkostninger!AB32,Skadesomkostninger!AB33,Skadesomkostninger!AB39,Skadesomkostninger!AB43,Skadesomkostninger!AB47,Skadesomkostninger!AB51)","v":1.2135582057843146},{"$f":"SUM(Skadesomkostninger!AC32,Skadesomkostninger!AC33,Skadesomkostninger!AC39,Skadesomkostninger!AC43,Skadesomkostninger!AC47,Skadesomkostninger!AC51)","v":1.2309940485071611},{"$f":"SUM(Skadesomkostninger!AD32,Skadesomkostninger!AD33,Skadesomkostninger!AD39,Skadesomkostninger!AD43,Skadesomkostninger!AD47,Skadesomkostninger!AD51)","v":1.2484298912300069},{"$f":"SUM(Skadesomkostninger!AE32,Skadesomkostninger!AE33,Skadesomkostninger!AE39,Skadesomkostninger!AE43,Skadesomkostninger!AE47,Skadesomkostninger!AE51)","v":1.2658657339528538},{"$f":"SUM(Skadesomkostninger!AF32,Skadesomkostninger!AF33,Skadesomkostninger!AF39,Skadesomkostninger!AF43,Skadesomkostninger!AF47,Skadesomkostninger!AF51)","v":1.283301576675699},{"$f":"SUM(Skadesomkostninger!AG32,Skadesomkostninger!AG33,Skadesomkostninger!AG39,Skadesomkostninger!AG43,Skadesomkostninger!AG47,Skadesomkostninger!AG51)","v":1.3007374193985459},{"$f":"SUM(Skadesomkostninger!AH32,Skadesomkostninger!AH33,Skadesomkostninger!AH39,Skadesomkostninger!AH43,Skadesomkostninger!AH47,Skadesomkostninger!AH51)","v":1.3181732621213913},{"$f":"SUM(Skadesomkostninger!AI32,Skadesomkostninger!AI33,Skadesomkostninger!AI39,Skadesomkostninger!AI43,Skadesomkostninger!AI47,Skadesomkostninger!AI51)","v":1.335609104844238},{"$f":"SUM(Skadesomkostninger!AJ32,Skadesomkostninger!AJ33,Skadesomkostninger!AJ39,Skadesomkostninger!AJ43,Skadesomkostninger!AJ47,Skadesomkostninger!AJ51)","v":1.3530449475670838},{"$f":"SUM(Skadesomkostninger!AK32,Skadesomkostninger!AK33,Skadesomkostninger!AK39,Skadesomkostninger!AK43,Skadesomkostninger!AK47,Skadesomkostninger!AK51)","v":1.3704807902899305},{"$f":"SUM(Skadesomkostninger!AL32,Skadesomkostninger!AL33,Skadesomkostninger!AL39,Skadesomkostninger!AL43,Skadesomkostninger!AL47,Skadesomkostninger!AL51)","v":1.3879166330127766},{"$f":"SUM(Skadesomkostninger!AM32,Skadesomkostninger!AM33,Skadesomkostninger!AM39,Skadesomkostninger!AM43,Skadesomkostninger!AM47,Skadesomkostninger!AM51)","v":1.4053524757356228},{"$f":"SUM(Skadesomkostninger!AN32,Skadesomkostninger!AN33,Skadesomkostninger!AN39,Skadesomkostninger!AN43,Skadesomkostninger!AN47,Skadesomkostninger!AN51)","v":1.4227883184584684},{"$f":"SUM(Skadesomkostninger!AO32,Skadesomkostninger!AO33,Skadesomkostninger!AO39,Skadesomkostninger!AO43,Skadesomkostninger!AO47,Skadesomkostninger!AO51)","v":1.4402241611813156},{"$f":"SUM(Skadesomkostninger!AP32,Skadesomkostninger!AP33,Skadesomkostninger!AP39,Skadesomkostninger!AP43,Skadesomkostninger!AP47,Skadesomkostninger!AP51)","v":1.4576600039041612},{"$f":"SUM(Skadesomkostninger!AQ32,Skadesomkostninger!AQ33,Skadesomkostninger!AQ39,Skadesomkostninger!AQ43,Skadesomkostninger!AQ47,Skadesomkostninger!AQ51)","v":1.4750958466270077},{"$f":"SUM(Skadesomkostninger!AR32,Skadesomkostninger!AR33,Skadesomkostninger!AR39,Skadesomkostninger!AR43,Skadesomkostninger!AR47,Skadesomkostninger!AR51)","v":1.4925316893498537},{"$f":"SUM(Skadesomkostninger!AS32,Skadesomkostninger!AS33,Skadesomkostninger!AS39,Skadesomkostninger!AS43,Skadesomkostninger!AS47,Skadesomkostninger!AS51)","v":1.5099675320727002},{"$f":"SUM(Skadesomkostninger!AT32,Skadesomkostninger!AT33,Skadesomkostninger!AT39,Skadesomkostninger!AT43,Skadesomkostninger!AT47,Skadesomkostninger!AT51)","v":1.5274033747955458},{"$f":"SUM(Skadesomkostninger!AU32,Skadesomkostninger!AU33,Skadesomkostninger!AU39,Skadesomkostninger!AU43,Skadesomkostninger!AU47,Skadesomkostninger!AU51)","v":1.5448392175183927},{"$f":"SUM(Skadesomkostninger!AV32,Skadesomkostninger!AV33,Skadesomkostninger!AV39,Skadesomkostninger!AV43,Skadesomkostninger!AV47,Skadesomkostninger!AV51)","v":1.5622750602412387},{"$f":"SUM(Skadesomkostninger!AW32,Skadesomkostninger!AW33,Skadesomkostninger!AW39,Skadesomkostninger!AW43,Skadesomkostninger!AW47,Skadesomkostninger!AW51)","v":1.5797109029640848},{"$f":"SUM(Skadesomkostninger!AX32,Skadesomkostninger!AX33,Skadesomkostninger!AX39,Skadesomkostninger!AX43,Skadesomkostninger!AX47,Skadesomkostninger!AX51)","v":1.5971467456869315},{"$f":"SUM(Skadesomkostninger!AY32,Skadesomkostninger!AY33,Skadesomkostninger!AY39,Skadesomkostninger!AY43,Skadesomkostninger!AY47,Skadesomkostninger!AY51)","v":1.6145825884097773},{"$f":"SUM(Skadesomkostninger!AZ32,Skadesomkostninger!AZ33,Skadesomkostninger!AZ39,Skadesomkostninger!AZ43,Skadesomkostninger!AZ47,Skadesomkostninger!AZ51)","v":1.6320184311326231},{"$f":"SUM(Skadesomkostninger!BA32,Skadesomkostninger!BA33,Skadesomkostninger!BA39,Skadesomkostninger!BA43,Skadesomkostninger!BA47,Skadesomkostninger!BA51)","v":1.6494542738554698},{"$f":"SUM(Skadesomkostninger!BB32,Skadesomkostninger!BB33,Skadesomkostninger!BB39,Skadesomkostninger!BB43,Skadesomkostninger!BB47,Skadesomkostninger!BB51)","v":1.6668901165783157},{"$f":"SUM(Skadesomkostninger!BC32,Skadesomkostninger!BC33,Skadesomkostninger!BC39,Skadesomkostninger!BC43,Skadesomkostninger!BC47,Skadesomkostninger!BC51)","v":1.6843259593011621},{"$f":"SUM(Skadesomkostninger!BD32,Skadesomkostninger!BD33,Skadesomkostninger!BD39,Skadesomkostninger!BD43,Skadesomkostninger!BD47,Skadesomkostninger!BD51)","v":1.7017618020240082},{"$f":"SUM(Skadesomkostninger!BE32,Skadesomkostninger!BE33,Skadesomkostninger!BE39,Skadesomkostninger!BE43,Skadesomkostninger!BE47,Skadesomkostninger!BE51)","v":1.7191976447468549},{"$f":"SUM(Skadesomkostninger!BF32,Skadesomkostninger!BF33,Skadesomkostninger!BF39,Skadesomkostninger!BF43,Skadesomkostninger!BF47,Skadesomkostninger!BF51)","v":1.7366334874697005},{"$f":"SUM(Skadesomkostninger!BG32,Skadesomkostninger!BG33,Skadesomkostninger!BG39,Skadesomkostninger!BG43,Skadesomkostninger!BG47,Skadesomkostninger!BG51)","v":1.754069330192547},{"$f":"SUM(Skadesomkostninger!BH32,Skadesomkostninger!BH33,Skadesomkostninger!BH39,Skadesomkostninger!BH43,Skadesomkostninger!BH47,Skadesomkostninger!BH51)","v":1.7715051729153926},{"$f":"SUM(Skadesomkostninger!BI32,Skadesomkostninger!BI33,Skadesomkostninger!BI39,Skadesomkostninger!BI43,Skadesomkostninger!BI47,Skadesomkostninger!BI51)","v":1.7889410156382399},{"$f":"SUM(Skadesomkostninger!BJ32,Skadesomkostninger!BJ33,Skadesomkostninger!BJ39,Skadesomkostninger!BJ43,Skadesomkostninger!BJ47,Skadesomkostninger!BJ51)","v":1.806376858361086},{"$f":"SUM(Skadesomkostninger!BK32,Skadesomkostninger!BK33,Skadesomkostninger!BK39,Skadesomkostninger!BK43,Skadesomkostninger!BK47,Skadesomkostninger!BK51)","v":1.8238127010839313},{"$f":"SUM(Skadesomkostninger!BL32,Skadesomkostninger!BL33,Skadesomkostninger!BL39,Skadesomkostninger!BL43,Skadesomkostninger!BL47,Skadesomkostninger!BL51)","v":1.8412485438067783},{"$f":"SUM(Skadesomkostninger!BM32,Skadesomkostninger!BM33,Skadesomkostninger!BM39,Skadesomkostninger!BM43,Skadesomkostninger!BM47,Skadesomkostninger!BM51)","v":1.8586843865296239},{"$f":"SUM(Skadesomkostninger!BN32,Skadesomkostninger!BN33,Skadesomkostninger!BN39,Skadesomkostninger!BN43,Skadesomkostninger!BN47,Skadesomkostninger!BN51)","v":1.8761202292524704},{"$f":"SUM(Skadesomkostninger!BO32,Skadesomkostninger!BO33,Skadesomkostninger!BO39,Skadesomkostninger!BO43,Skadesomkostninger!BO47,Skadesomkostninger!BO51)","v":1.8935560719753164},{"$f":"SUM(Skadesomkostninger!BP32,Skadesomkostninger!BP33,Skadesomkostninger!BP39,Skadesomkostninger!BP43,Skadesomkostninger!BP47,Skadesomkostninger!BP51)","v":1.9106355928776306},{"$f":"SUM(Skadesomkostninger!BQ32,Skadesomkostninger!BQ33,Skadesomkostninger!BQ39,Skadesomkostninger!BQ43,Skadesomkostninger!BQ47,Skadesomkostninger!BQ51)","v":1.9264831311499797},{"$f":"SUM(Skadesomkostninger!BR32,Skadesomkostninger!BR33,Skadesomkostninger!BR39,Skadesomkostninger!BR43,Skadesomkostninger!BR47,Skadesomkostninger!BR51)","v":1.9423306694223283},{"$f":"SUM(Skadesomkostninger!BS32,Skadesomkostninger!BS33,Skadesomkostninger!BS39,Skadesomkostninger!BS43,Skadesomkostninger!BS47,Skadesomkostninger!BS51)","v":1.9581782076946768},{"$f":"SUM(Skadesomkostninger!BT32,Skadesomkostninger!BT33,Skadesomkostninger!BT39,Skadesomkostninger!BT43,Skadesomkostninger!BT47,Skadesomkostninger!BT51)","v":1.9740257459670247},{"$f":"SUM(Skadesomkostninger!BU32,Skadesomkostninger!BU33,Skadesomkostninger!BU39,Skadesomkostninger!BU43,Skadesomkostninger!BU47,Skadesomkostninger!BU51)","v":1.9898732842393729},{"$f":"SUM(Skadesomkostninger!BV32,Skadesomkostninger!BV33,Skadesomkostninger!BV39,Skadesomkostninger!BV43,Skadesomkostninger!BV47,Skadesomkostninger!BV51)","v":2.0057208225117216},{"$f":"SUM(Skadesomkostninger!BW32,Skadesomkostninger!BW33,Skadesomkostninger!BW39,Skadesomkostninger!BW43,Skadesomkostninger!BW47,Skadesomkostninger!BW51)","v":2.02156836078407},{"$f":"SUM(Skadesomkostninger!BX32,Skadesomkostninger!BX33,Skadesomkostninger!BX39,Skadesomkostninger!BX43,Skadesomkostninger!BX47,Skadesomkostninger!BX51)","v":2.037415899056418},{"$f":"SUM(Skadesomkostninger!BY32,Skadesomkostninger!BY33,Skadesomkostninger!BY39,Skadesomkostninger!BY43,Skadesomkostninger!BY47,Skadesomkostninger!BY51)","v":2.0532634373287659},{"$f":"SUM(Skadesomkostninger!BZ32,Skadesomkostninger!BZ33,Skadesomkostninger!BZ39,Skadesomkostninger!BZ43,Skadesomkostninger!BZ47,Skadesomkostninger!BZ51)","v":2.0691109756011152},{"$f":"SUM(Skadesomkostninger!CA32,Skadesomkostninger!CA33,Skadesomkostninger!CA39,Skadesomkostninger!CA43,Skadesomkostninger!CA47,Skadesomkostninger!CA51)","v":2.0849585138734632},{"$f":"SUM(Skadesomkostninger!CB32,Skadesomkostninger!CB33,Skadesomkostninger!CB39,Skadesomkostninger!CB43,Skadesomkostninger!CB47,Skadesomkostninger!CB51)","v":2.1044347938266821},{"$f":"SUM(Skadesomkostninger!CC32,Skadesomkostninger!CC33,Skadesomkostninger!CC39,Skadesomkostninger!CC43,Skadesomkostninger!CC47,Skadesomkostninger!CC51)","v":2.1240487904993173},{"$f":"SUM(Skadesomkostninger!CD32,Skadesomkostninger!CD33,Skadesomkostninger!CD39,Skadesomkostninger!CD43,Skadesomkostninger!CD47,Skadesomkostninger!CD51)","v":2.1436627871719511},{"$f":"SUM(Skadesomkostninger!CE32,Skadesomkostninger!CE33,Skadesomkostninger!CE39,Skadesomkostninger!CE43,Skadesomkostninger!CE47,Skadesomkostninger!CE51)","v":2.1632767838445863},{"$f":"SUM(Skadesomkostninger!CF32,Skadesomkostninger!CF33,Skadesomkostninger!CF39,Skadesomkostninger!CF43,Skadesomkostninger!CF47,Skadesomkostninger!CF51)","v":2.1828907805172206},{"$f":"SUM(Skadesomkostninger!CG32,Skadesomkostninger!CG33,Skadesomkostninger!CG39,Skadesomkostninger!CG43,Skadesomkostninger!CG47,Skadesomkostninger!CG51)","v":2.2037110898901728},{"$f":"SUM(Skadesomkostninger!CH32,Skadesomkostninger!CH33,Skadesomkostninger!CH39,Skadesomkostninger!CH43,Skadesomkostninger!CH47,Skadesomkostninger!CH51)","v":2.2252382550771825},{"$f":"SUM(Skadesomkostninger!CI32,Skadesomkostninger!CI33,Skadesomkostninger!CI39,Skadesomkostninger!CI43,Skadesomkostninger!CI47,Skadesomkostninger!CI51)","v":2.2467654202641913},{"$f":"SUM(Skadesomkostninger!CJ32,Skadesomkostninger!CJ33,Skadesomkostninger!CJ39,Skadesomkostninger!CJ43,Skadesomkostninger!CJ47,Skadesomkostninger!CJ51)","v":2.2682925854512002},{"$f":"SUM(Skadesomkostninger!CK32,Skadesomkostninger!CK33,Skadesomkostninger!CK39,Skadesomkostninger!CK43,Skadesomkostninger!CK47,Skadesomkostninger!CK51)","v":2.289819750638209},{"$f":"SUM(Skadesomkostninger!CL32,Skadesomkostninger!CL33,Skadesomkostninger!CL39,Skadesomkostninger!CL43,Skadesomkostninger!CL47,Skadesomkostninger!CL51)","v":2.3113469158252182},{"$f":"SUM(Skadesomkostninger!CM32,Skadesomkostninger!CM33,Skadesomkostninger!CM39,Skadesomkostninger!CM43,Skadesomkostninger!CM47,Skadesomkostninger!CM51)","v":2.3328740810122275},{"$f":"SUM(Skadesomkostninger!CN32,Skadesomkostninger!CN33,Skadesomkostninger!CN39,Skadesomkostninger!CN43,Skadesomkostninger!CN47,Skadesomkostninger!CN51)","v":2.3544012461992372},{"$f":"SUM(Skadesomkostninger!CO32,Skadesomkostninger!CO33,Skadesomkostninger!CO39,Skadesomkostninger!CO43,Skadesomkostninger!CO47,Skadesomkostninger!CO51)","v":2.3759284113862451},{"$f":"SUM(Skadesomkostninger!CP32,Skadesomkostninger!CP33,Skadesomkostninger!CP39,Skadesomkostninger!CP43,Skadesomkostninger!CP47,Skadesomkostninger!CP51)","v":2.3974555765732544},{"$f":"SUM(Skadesomkostninger!CQ32,Skadesomkostninger!CQ33,Skadesomkostninger!CQ39,Skadesomkostninger!CQ43,Skadesomkostninger!CQ47,Skadesomkostninger!CQ51)","v":2.4189827417602636},{"$f":"SUM(Skadesomkostninger!CR32,Skadesomkostninger!CR33,Skadesomkostninger!CR39,Skadesomkostninger!CR43,Skadesomkostninger!CR47,Skadesomkostninger!CR51)","v":2.4405099069472724},{"$f":"SUM(Skadesomkostninger!CS32,Skadesomkostninger!CS33,Skadesomkostninger!CS39,Skadesomkostninger!CS43,Skadesomkostninger!CS47,Skadesomkostninger!CS51)","v":2.4620370721342812},{"$f":"SUM(Skadesomkostninger!CT32,Skadesomkostninger!CT33,Skadesomkostninger!CT39,Skadesomkostninger!CT43,Skadesomkostninger!CT47,Skadesomkostninger!CT51)","v":2.4835642373212901},{"$f":"SUM(Skadesomkostninger!CU32,Skadesomkostninger!CU33,Skadesomkostninger!CU39,Skadesomkostninger!CU43,Skadesomkostninger!CU47,Skadesomkostninger!CU51)","v":2.5050914025082998},{"$f":"SUM(Skadesomkostninger!CV32,Skadesomkostninger!CV33,Skadesomkostninger!CV39,Skadesomkostninger!CV43,Skadesomkostninger!CV47,Skadesomkostninger!CV51)","v":2.526618567695309},{"$f":"SUM(Skadesomkostninger!CW32,Skadesomkostninger!CW33,Skadesomkostninger!CW39,Skadesomkostninger!CW43,Skadesomkostninger!CW47,Skadesomkostninger!CW51)","v":2.5481457328823169},{"$f":"SUM(Skadesomkostninger!CX32,Skadesomkostninger!CX33,Skadesomkostninger!CX39,Skadesomkostninger!CX43,Skadesomkostninger!CX47,Skadesomkostninger!CX51)","v":2.5696728980693266},{"$f":"SUM(Skadesomkostninger!CY32,Skadesomkostninger!CY33,Skadesomkostninger!CY39,Skadesomkostninger!CY43,Skadesomkostninger!CY47,Skadesomkostninger!CY51)","v":2.5912000632563355},{"$f":"SUM(Skadesomkostninger!CZ32,Skadesomkostninger!CZ33,Skadesomkostninger!CZ39,Skadesomkostninger!CZ43,Skadesomkostninger!CZ47,Skadesomkostninger!CZ51)","v":2.6127272284433447},{"$f":"SUM(Skadesomkostninger!DA32,Skadesomkostninger!DA33,Skadesomkostninger!DA39,Skadesomkostninger!DA43,Skadesomkostninger!DA47,Skadesomkostninger!DA51)","v":2.634254393630354}]
[]
[null,null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"F77+1","v":2017},{"$f":"G77+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BS77+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"D73","v":"Forventede skadesomkostninger uden tiltag"},null,{"$f":"F73","v":0.8125338231588517},{"$f":"G73","v":0.82996966588169796},0.84740550860454444,0.86484135132739015,0.88227719405023664,0.89971303677308245,0.91714887949592927,0.9345847222187752,0.95202056494162146,0.96945640766446772,0.9868922503873141,1.0043280931101601,1.0217639358330066,1.0391997785558522,1.0566356212786987,1.0740714640015447,1.091507306724391,1.1089431494472368,1.1263789921700837,1.1438148348929293,1.1612506776157758,1.1786865203386221,1.1961223630614686,1.2135582057843144,1.2309940485071609,1.2484298912300067,1.2658657339528538,1.283301576675699,1.3007374193985461,1.3181732621213913,1.3356091048442382,1.3530449475670838,1.3704807902899308,1.3879166330127766,1.4053524757356228,1.4227883184584689,1.4402241611813156,1.4576600039041614,1.4750958466270077,1.4925316893498539,1.5099675320727002,1.5274033747955458,1.5448392175183927,1.5622750602412387,1.5797109029640848,1.5971467456869315,1.6145825884097771,1.6320184311326233,1.6494542738554698,1.6668901165783159,1.6843259593011621,1.7017618020240082,1.7191976447468549,1.7366334874697003,1.7540693301925474,1.7715051729153926,1.7889410156382399,1.806376858361086,1.8238127010839313,1.8412485438067783,1.8586843865296236,1.8761202292524706,1.8935560719753164,1.9106355928776306,1.9264831311499799,{"$f":"BS73","v":1.9423306694223281},1.9581782076946765,1.9740257459670245,1.9898732842393729,2.005720822511722,2.0215683607840695,2.0374158990564175,2.0532634373287659,2.0691109756011152,2.0849585138734632,2.1044347938266821,2.1240487904993177,2.1436627871719511,2.1632767838445859,2.1828907805172206,2.2037110898901728,2.2252382550771825,2.2467654202641909,2.2682925854512002,2.2898197506382094,2.3113469158252178,2.3328740810122275,2.3544012461992372,2.3759284113862451,2.3974555765732544,2.4189827417602632,2.4405099069472724,2.4620370721342817,2.4835642373212901,2.5050914025082998,2.526618567695309,2.5481457328823174,2.5696728980693266,2.5912000632563355,2.6127272284433447,2.6342543936303544]
[null,null,null,{"$f":"D74","v":"Forventede skadesomkostninger med tiltag"},null,{"$f":"F74","v":0.8125338231588517},{"$f":"G74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Diskonterede værdier for hovedposter (omvendt fortegn)"]
[null,null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"F82+1","v":2017},{"$f":"G82+1","v":2018},{"$f":"H82+1","v":2019},{"$f":"I82+1","v":2020},{"$f":"J82+1","v":2021},{"$f":"K82+1","v":2022},{"$f":"L82+1","v":2023},{"$f":"M82+1","v":2024},{"$f":"N82+1","v":2025},{"$f":"O82+1","v":2026},{"$f":"P82+1","v":2027},{"$f":"Q82+1","v":2028},{"$f":"R82+1","v":2029},{"$f":"S82+1","v":2030},{"$f":"T82+1","v":2031},{"$f":"U82+1","v":2032},{"$f":"V82+1","v":2033},{"$f":"W82+1","v":2034},{"$f":"X82+1","v":2035},{"$f":"Y82+1","v":2036},{"$f":"Z82+1","v":2037},{"$f":"AA82+1","v":2038},{"$f":"AB82+1","v":2039},{"$f":"AC82+1","v":2040},{"$f":"AD82+1","v":2041},{"$f":"AE82+1","v":2042},{"$f":"AF82+1","v":2043},{"$f":"AG82+1","v":2044},{"$f":"AH82+1","v":2045},{"$f":"AI82+1","v":2046},{"$f":"AJ82+1","v":2047},{"$f":"AK82+1","v":2048},{"$f":"AL82+1","v":2049},{"$f":"AM82+1","v":2050},{"$f":"AN82+1","v":2051},{"$f":"AO82+1","v":2052},{"$f":"AP82+1","v":2053},{"$f":"AQ82+1","v":2054},{"$f":"AR82+1","v":2055},{"$f":"AS82+1","v":2056},{"$f":"AT82+1","v":2057},{"$f":"AU82+1","v":2058},{"$f":"AV82+1","v":2059},{"$f":"AW82+1","v":2060},{"$f":"AX82+1","v":2061},{"$f":"AY82+1","v":2062},{"$f":"AZ82+1","v":2063},{"$f":"BA82+1","v":2064},{"$f":"BB82+1","v":2065},{"$f":"BC82+1","v":2066},{"$f":"BD82+1","v":2067},{"$f":"BE82+1","v":2068},{"$f":"BF82+1","v":2069},{"$f":"BG82+1","v":2070},{"$f":"BH82+1","v":2071},{"$f":"BI82+1","v":2072},{"$f":"BJ82+1","v":2073},{"$f":"BK82+1","v":2074},{"$f":"BL82+1","v":2075},{"$f":"BM82+1","v":2076},{"$f":"BN82+1","v":2077},{"$f":"BO82+1","v":2078},{"$f":"BP82+1","v":2079},{"$f":"BQ82+1","v":2080},{"$f":"BR82+1","v":2081},{"$f":"BS82+1","v":2082},{"$f":"BT82+1","v":2083},{"$f":"BU82+1","v":2084},{"$f":"BV82+1","v":2085},{"$f":"BW82+1","v":2086},{"$f":"BX82+1","v":2087},{"$f":"BY82+1","v":2088},{"$f":"BZ82+1","v":2089},{"$f":"CA82+1","v":2090},{"$f":"CB82+1","v":2091},{"$f":"CC82+1","v":2092},{"$f":"CD82+1","v":2093},{"$f":"CE82+1","v":2094},{"$f":"CF82+1","v":2095},{"$f":"CG82+1","v":2096},{"$f":"CH82+1","v":2097},{"$f":"CI82+1","v":2098},{"$f":"CJ82+1","v":2099},{"$f":"CK82+1","v":2100},{"$f":"CL82+1","v":2101},{"$f":"CM82+1","v":2102},{"$f":"CN82+1","v":2103},{"$f":"CO82+1","v":2104},{"$f":"CP82+1","v":2105},{"$f":"CQ82+1","v":2106},{"$f":"CR82+1","v":2107},{"$f":"CS82+1","v":2108},{"$f":"CT82+1","v":2109},{"$f":"CU82+1","v":2110},{"$f":"CV82+1","v":2111},{"$f":"CW82+1","v":2112},{"$f":"CX82+1","v":2113},{"$f":"CY82+1","v":2114},{"$f":"CZ82+1","v":2115},{"$f":"DA82+1","v":2116}]
[null,null,null,"Tiltagsomkostninger",null,{"$f":"(F12+F16)*Forudsætninger!E$27","v":10.222905000000001},{"$f":"(G12+G16)*Forudsætninger!F$27","v":0.12765865384615385},{"$f":"(H12+H16)*Forudsætninger!G$27","v":0.12274870562130179},{"$f":"(I12+I16)*Forudsætninger!H$27","v":0.11802760155894401},{"$f":"(J12+J16)*Forudsætninger!I$27","v":0.11348807842206156},{"$f":"(K12+K16)*Forudsætninger!J$27","v":0.10912315232890533},{"$f":"(L12+L16)*Forudsætninger!K$27","v":0.10492610800856282},{"$f":"(M12+M16)*Forudsætninger!L$27","v":0.10089048846977196},{"$f":"(N12+N16)*Forudsætninger!M$27","v":9.7010085067088414E-2},{"$f":"(O12+O16)*Forudsætninger!N$27","v":9.3278927949123472E-2},{"$f":"(P12+P16)*Forudsætninger!O$27","v":8.9691276874157178E-2},{"$f":"(Q12+Q16)*Forudsætninger!P$27","v":8.6241612378997287E-2},{"$f":"(R12+R16)*Forudsætninger!Q$27","v":8.2924627287497388E-2},{"$f":"(S12+S16)*Forudsætninger!R$27","v":7.9735218545670561E-2},{"$f":"(T12+T16)*Forudsætninger!S$27","v":7.6668479370837081E-2},{"$f":"(U12+U16)*Forudsætninger!T$27","v":7.3719691702727949E-2},{"$f":"(V12+V16)*Forudsætninger!U$27","v":7.0884318944930733E-2},{"$f":"(W12+W16)*Forudsætninger!V$27","v":6.8157998985510324E-2},{"$f":"(X12+X16)*Forudsætninger!W$27","v":6.5536537486067609E-2},{"$f":"(Y12+Y16)*Forudsætninger!X$27","v":6.301590142891117E-2},{"$f":"(Z12+Z16)*Forudsætninger!Y$27","v":6.0592212912414581E-2},{"$f":"(AA12+AA16)*Forudsætninger!Z$27","v":5.8261743185014023E-2},{"$f":"(AB12+AB16)*Forudsætninger!AA$27","v":5.6020906908667324E-2},{"$f":"(AC12+AC16)*Forudsætninger!AB$27","v":5.3866256642949348E-2},{"$f":"(AD12+AD16)*Forudsætninger!AC$27","v":5.179447754129745E-2},{"$f":"(AE12+AE16)*Forudsætninger!AD$27","v":4.9802382251247543E-2},{"$f":"(AF12+AF16)*Forudsætninger!AE$27","v":4.7886906010814946E-2},{"$f":"(AG12+AG16)*Forudsætninger!AF$27","v":4.6045101933475906E-2},{"$f":"(AH12+AH16)*Forudsætninger!AG$27","v":4.4274136474496059E-2},{"$f":"(AI12+AI16)*Forudsætninger!AH$27","v":4.2571285071630827E-2},{"$f":"(AJ12+AJ16)*Forudsætninger!AI$27","v":4.0933927953491177E-2},{"$f":"(AK12+AK16)*Forudsætninger!AJ$27","v":3.9359546109126134E-2},{"$f":"(AL12+AL16)*Forudsætninger!AK$27","v":3.7845717412621285E-2},{"$f":"(AM12+AM16)*Forudsætninger!AL$27","v":3.6390112896751231E-2},{"$f":"(AN12+AN16)*Forudsætninger!AM$27","v":3.4990493169953112E-2},{"$f":"(AO12+AO16)*Forudsætninger!AN$27","v":3.364470497110876E-2},{"$f":"(AP12+AP16)*Forudsætninger!AO$27","v":3.2664762107872586E-2},{"$f":"(AQ12+AQ16)*Forudsætninger!AP$27","v":3.1713361269779208E-2},{"$f":"(AR12+AR16)*Forudsætninger!AQ$27","v":3.0789671135707967E-2},{"$f":"(AS12+AS16)*Forudsætninger!AR$27","v":2.9892884597774724E-2},{"$f":"(AT12+AT16)*Forudsætninger!AS$27","v":2.9022218056091963E-2},{"$f":"(AU12+AU16)*Forudsætninger!AT$27","v":2.8176910734069867E-2},{"$f":"(AV12+AV16)*Forudsætninger!AU$27","v":2.7356224013660065E-2},{"$f":"(AW12+AW16)*Forudsætninger!AV$27","v":2.6559440789961229E-2},{"$f":"(AX12+AX16)*Forudsætninger!AW$27","v":2.5785864844622551E-2},{"$f":"(AY12+AY16)*Forudsætninger!AX$27","v":2.5034820237497625E-2},{"$f":"(AZ12+AZ16)*Forudsætninger!AY$27","v":2.4305650716017108E-2},{"$f":"(BA12+BA16)*Forudsætninger!AZ$27","v":2.3597719141764183E-2},{"$f":"(BB12+BB16)*Forudsætninger!BA$27","v":2.2910406933751633E-2},{"$f":"(BC12+BC16)*Forudsætninger!BB$27","v":2.2243113527914207E-2},{"$f":"(BD12+BD16)*Forudsætninger!BC$27","v":2.1595255852343891E-2},{"$f":"(BE12+BE16)*Forudsætninger!BD$27","v":2.0966267817809602E-2},{"$f":"(BF12+BF16)*Forudsætninger!BE$27","v":2.0355599823116119E-2},{"$f":"(BG12+BG16)*Forudsætninger!BF$27","v":1.9762718274870018E-2},{"$f":"(BH12+BH16)*Forudsætninger!BG$27","v":1.9187105121233027E-2},{"$f":"(BI12+BI16)*Forudsætninger!BH$27","v":1.8628257399255367E-2},{"$f":"(BJ12+BJ16)*Forudsætninger!BI$27","v":1.8085686795393557E-2},{"$f":"(BK12+BK16)*Forudsætninger!BJ$27","v":1.7558919218828694E-2},{"$f":"(BL12+BL16)*Forudsætninger!BK$27","v":1.7047494387212325E-2},{"$f":"(BM12+BM16)*Forudsætninger!BL$27","v":1.6550965424477985E-2},{"$f":"(BN12+BN16)*Forudsætninger!BM$27","v":1.6068898470366976E-2},{"$f":"(BO12+BO16)*Forudsætninger!BN$27","v":1.5600872301327159E-2},{"$f":"(BP12+BP16)*Forudsætninger!BO$27","v":1.5146477962453553E-2},{"$f":"(BQ12+BQ16)*Forudsætninger!BP$27","v":1.470531841014908E-2},{"$f":"(BR12+BR16)*Forudsætninger!BQ$27","v":1.427700816519328E-2},{"$f":"(BS12+BS16)*Forudsætninger!BR$27","v":1.3861172975915806E-2},{"$f":"(BT12+BT16)*Forudsætninger!BS$27","v":1.3457449491180395E-2},{"$f":"(BU12+BU16)*Forudsætninger!BT$27","v":1.3065484942893587E-2},{"$f":"(BV12+BV16)*Forudsætninger!BU$27","v":1.2684936837760763E-2},{"$f":"(BW12+BW16)*Forudsætninger!BV$27","v":1.2315472658020158E-2},{"$f":"(BX12+BX16)*Forudsætninger!BW$27","v":1.1956769570893358E-2},{"$f":"(BY12+BY16)*Forudsætninger!BX$27","v":1.1722323108718978E-2},{"$f":"(BZ12+BZ16)*Forudsætninger!BY$27","v":1.1492473635998998E-2},{"$f":"(CA12+CA16)*Forudsætninger!BZ$27","v":1.1267131015685291E-2},{"$f":"(CB12+CB16)*Forudsætninger!CA$27","v":1.1046206878122834E-2},{"$f":"(CC12+CC16)*Forudsætninger!CB$27","v":0.44401419804219228},{"$f":"(CD12+CD16)*Forudsætninger!CC$27","v":1.0617269202347976E-2},{"$f":"(CE12+CE16)*Forudsætninger!CD$27","v":1.0409087453282331E-2},{"$f":"(CF12+CF16)*Forudsætninger!CE$27","v":1.0204987699296402E-2},{"$f":"(CG12+CG16)*Forudsætninger!CF$27","v":1.0004889901270983E-2},{"$f":"(CH12+CH16)*Forudsætninger!CG$27","v":9.8087155894813569E-3},{"$f":"(CI12+CI16)*Forudsætninger!CH$27","v":9.61638783282486E-3},{"$f":"(CJ12+CJ16)*Forudsætninger!CI$27","v":9.4278312086518226E-3},{"$f":"(CK12+CK16)*Forudsætninger!CJ$27","v":9.2429717731880631E-3},{"$f":"(CL12+CL16)*Forudsætninger!CK$27","v":9.0617370325373151E-3},{"$f":"(CM12+CM16)*Forudsætninger!CL$27","v":8.8840559142522712E-3},{"$f":"(CN12+CN16)*Forudsætninger!CM$27","v":8.7098587394630108E-3},{"$f":"(CO12+CO16)*Forudsætninger!CN$27","v":8.5390771955519713E-3},{"$f":"(CP12+CP16)*Forudsætninger!CO$27","v":8.371644309364679E-3},{"$f":"(CQ12+CQ16)*Forudsætninger!CP$27","v":8.2074944209457636E-3},{"$f":"(CR12+CR16)*Forudsætninger!CQ$27","v":8.046563157789963E-3},{"$f":"(CS12+CS16)*Forudsætninger!CR$27","v":7.8887874095980026E-3},{"$f":"(CT12+CT16)*Forudsætninger!CS$27","v":7.7341053035274547E-3},{"$f":"(CU12+CU16)*Forudsætninger!CT$27","v":7.5824561799288769E-3},{"$f":"(CV12+CV16)*Forudsætninger!CU$27","v":7.4337805685577218E-3},{"$f":"(CW12+CW16)*Forudsætninger!CV$27","v":7.2880201652526684E-3},{"$f":"(CX12+CX16)*Forudsætninger!CW$27","v":7.1451178090712435E-3},{"$f":"(CY12+CY16)*Forudsætninger!CX$27","v":7.0050174598737672E-3},{"$f":"(CZ12+CZ16)*Forudsætninger!CY$27","v":6.8676641763468311E-3},{"$f":"(DA12+DA16)*Forudsætninger!CZ$27","v":6.7330040944576777E-3},{"$f":"(DB12+DB16)*Forudsætninger!DA$27","v":-0.17573550887428449}]
[null,null,null,"Skadesomkostninger med tiltag",null,{"$f":"F74*Forudsætninger!E$27","v":0.8125338231588517},{"$f":"G74*Forudsætninger!F$27","v":0},{"$f":"H74*Forudsætninger!G$27","v":0},{"$f":"I74*Forudsætninger!H$27","v":0},{"$f":"J74*Forudsætninger!I$27","v":0},{"$f":"K74*Forudsætninger!J$27","v":0},{"$f":"L74*Forudsætninger!K$27","v":0},{"$f":"M74*Forudsætninger!L$27","v":0},{"$f":"N74*Forudsætninger!M$27","v":0},{"$f":"O74*Forudsætninger!N$27","v":0},{"$f":"P74*Forudsætninger!O$27","v":0},{"$f":"Q74*Forudsætninger!P$27","v":0},{"$f":"R74*Forudsætninger!Q$27","v":0},{"$f":"S74*Forudsætninger!R$27","v":0},{"$f":"T74*Forudsætninger!S$27","v":0},{"$f":"U74*Forudsætninger!T$27","v":0},{"$f":"V74*Forudsætninger!U$27","v":0},{"$f":"W74*Forudsætninger!V$27","v":0},{"$f":"X74*Forudsætninger!W$27","v":0},{"$f":"Y74*Forudsætninger!X$27","v":0},{"$f":"Z74*Forudsætninger!Y$27","v":0},{"$f":"AA74*Forudsætninger!Z$27","v":0},{"$f":"AB74*Forudsætninger!AA$27","v":0},{"$f":"AC74*Forudsætninger!AB$27","v":0},{"$f":"AD74*Forudsætninger!AC$27","v":0},{"$f":"AE74*Forudsætninger!AD$27","v":0},{"$f":"AF74*Forudsætninger!AE$27","v":0},{"$f":"AG74*Forudsætninger!AF$27","v":0},{"$f":"AH74*Forudsætninger!AG$27","v":0},{"$f":"AI74*Forudsætninger!AH$27","v":0},{"$f":"AJ74*Forudsætninger!AI$27","v":0},{"$f":"AK74*Forudsætninger!AJ$27","v":0},{"$f":"AL74*Forudsætninger!AK$27","v":0},{"$f":"AM74*Forudsætninger!AL$27","v":0},{"$f":"AN74*Forudsætninger!AM$27","v":0},{"$f":"AO74*Forudsætninger!AN$27","v":0},{"$f":"AP74*Forudsætninger!AO$27","v":0},{"$f":"AQ74*Forudsætninger!AP$27","v":0},{"$f":"AR74*Forudsætninger!AQ$27","v":0},{"$f":"AS74*Forudsætninger!AR$27","v":0},{"$f":"AT74*Forudsætninger!AS$27","v":0},{"$f":"AU74*Forudsætninger!AT$27","v":0},{"$f":"AV74*Forudsætninger!AU$27","v":0},{"$f":"AW74*Forudsætninger!AV$27","v":0},{"$f":"AX74*Forudsætninger!AW$27","v":0},{"$f":"AY74*Forudsætninger!AX$27","v":0},{"$f":"AZ74*Forudsætninger!AY$27","v":0},{"$f":"BA74*Forudsætninger!AZ$27","v":0},{"$f":"BB74*Forudsætninger!BA$27","v":0},{"$f":"BC74*Forudsætninger!BB$27","v":0},{"$f":"BD74*Forudsætninger!BC$27","v":0},{"$f":"BE74*Forudsætninger!BD$27","v":0},{"$f":"BF74*Forudsætninger!BE$27","v":0},{"$f":"BG74*Forudsætninger!BF$27","v":0},{"$f":"BH74*Forudsætninger!BG$27","v":0},{"$f":"BI74*Forudsætninger!BH$27","v":0},{"$f":"BJ74*Forudsætninger!BI$27","v":0},{"$f":"BK74*Forudsætninger!BJ$27","v":0},{"$f":"BL74*Forudsætninger!BK$27","v":0},{"$f":"BM74*Forudsætninger!BL$27","v":0},{"$f":"BN74*Forudsætninger!BM$27","v":0},{"$f":"BO74*Forudsætninger!BN$27","v":0},{"$f":"BP74*Forudsætninger!BO$27","v":0},{"$f":"BQ74*Forudsætninger!BP$27","v":0},{"$f":"BR74*Forudsætninger!BQ$27","v":0},{"$f":"BS74*Forudsætninger!BR$27","v":0},{"$f":"BT74*Forudsætninger!BS$27","v":0},{"$f":"BU74*Forudsætninger!BT$27","v":0},{"$f":"BV74*Forudsætninger!BU$27","v":0},{"$f":"BW74*Forudsætninger!BV$27","v":0},{"$f":"BX74*Forudsætninger!BW$27","v":0},{"$f":"BY74*Forudsætninger!BX$27","v":0},{"$f":"BZ74*Forudsætninger!BY$27","v":0},{"$f":"CA74*Forudsætninger!BZ$27","v":0},{"$f":"CB74*Forudsætninger!CA$27","v":0},{"$f":"CC74*Forudsætninger!CB$27","v":0},{"$f":"CD74*Forudsætninger!CC$27","v":0},{"$f":"CE74*Forudsætninger!CD$27","v":0},{"$f":"CF74*Forudsætninger!CE$27","v":0},{"$f":"CG74*Forudsætninger!CF$27","v":0},{"$f":"CH74*Forudsætninger!CG$27","v":0},{"$f":"CI74*Forudsætninger!CH$27","v":0},{"$f":"CJ74*Forudsætninger!CI$27","v":0},{"$f":"CK74*Forudsætninger!CJ$27","v":0},{"$f":"CL74*Forudsætninger!CK$27","v":0},{"$f":"CM74*Forudsætninger!CL$27","v":0},{"$f":"CN74*Forudsætninger!CM$27","v":0},{"$f":"CO74*Forudsætninger!CN$27","v":0},{"$f":"CP74*Forudsætninger!CO$27","v":0},{"$f":"CQ74*Forudsætninger!CP$27","v":0},{"$f":"CR74*Forudsætninger!CQ$27","v":0},{"$f":"CS74*Forudsætninger!CR$27","v":0},{"$f":"CT74*Forudsætninger!CS$27","v":0},{"$f":"CU74*Forudsætninger!CT$27","v":0},{"$f":"CV74*Forudsætninger!CU$27","v":0},{"$f":"CW74*Forudsætninger!CV$27","v":0},{"$f":"CX74*Forudsætninger!CW$27","v":0},{"$f":"CY74*Forudsætninger!CX$27","v":0},{"$f":"CZ74*Forudsætninger!CY$27","v":0},{"$f":"DA74*Forudsætninger!CZ$27","v":0},{"$f":"DB74*Forudsætninger!DA$27","v":0}]
[null,null,null,"Sidegevinster",null,{"$f":"-F27*Forudsætninger!E$27","v":0},{"$f":"-G27*Forudsætninger!F$27","v":-4.8076923076923073E-2},{"$f":"-H27*Forudsætninger!G$27","v":-4.6227810650887574E-2},{"$f":"-I27*Forudsætninger!H$27","v":-4.4449817933545743E-2},{"$f":"-J27*Forudsætninger!I$27","v":-4.2740209551486288E-2},{"$f":"-K27*Forudsætninger!J$27","v":-4.1096355337967586E-2},{"$f":"-L27*Forudsætninger!K$27","v":-3.9515726286507291E-2},{"$f":"-M27*Forudsætninger!L$27","v":-3.7995890660103171E-2},{"$f":"-N27*Forudsætninger!M$27","v":-3.6534510250099198E-2},{"$f":"-O27*Forudsætninger!N$27","v":-3.5129336778941533E-2},{"$f":"-P27*Forudsætninger!O$27","v":-3.3778208441289939E-2},{"$f":"-Q27*Forudsætninger!P$27","v":-3.2479046578163404E-2},{"$f":"-R27*Forudsætninger!Q$27","v":-3.122985247900327E-2},{"$f":"-S27*Forudsætninger!R$27","v":-3.0028704306733912E-2},{"$f":"-T27*Forudsætninger!S$27","v":-2.8873754141090297E-2},{"$f":"-U27*Forudsætninger!T$27","v":-2.7763225135663747E-2},{"$f":"-V27*Forudsætninger!U$27","v":-2.6695408784292066E-2},{"$f":"-W27*Forudsætninger!V$27","v":-2.5668662292588525E-2},{"$f":"-X27*Forudsætninger!W$27","v":-2.4681406050565888E-2},{"$f":"-Y27*Forudsætninger!X$27","v":-2.3732121202467201E-2},{"$f":"-Z27*Forudsætninger!Y$27","v":-2.2819347310064617E-2},{"$f":"-AA27*Forudsætninger!Z$27","v":-2.1941680105831363E-2},{"$f":"-AB27*Forudsætninger!AA$27","v":-2.1097769332530155E-2},{"$f":"-AC27*Forudsætninger!AB$27","v":-2.028631666589438E-2},{"$f":"-AD27*Forudsætninger!AC$27","v":-1.9506073717206134E-2},{"$f":"-AE27*Forudsætninger!AD$27","v":-1.8755840112698204E-2},{"$f":"-AF27*Forudsætninger!AE$27","v":-1.8034461646825196E-2},{"$f":"-AG27*Forudsætninger!AF$27","v":-1.7340828506562687E-2},{"$f":"-AH27*Forudsætninger!AG$27","v":-1.6673873564002583E-2},{"$f":"-AI27*Forudsætninger!AH$27","v":-1.6032570734617866E-2},{"$f":"-AJ27*Forudsætninger!AI$27","v":-1.5415933398671026E-2},{"$f":"-AK27*Forudsætninger!AJ$27","v":-1.4823012883337525E-2},{"$f":"-AL27*Forudsætninger!AK$27","v":-1.4252897003209159E-2},{"$f":"-AM27*Forudsætninger!AL$27","v":-1.3704708656931883E-2},{"$f":"-AN27*Forudsætninger!AM$27","v":-1.317760447781912E-2},{"$f":"-AO27*Forudsætninger!AN$27","v":-1.2670773536364539E-2},{"$f":"-AP27*Forudsætninger!AO$27","v":-1.2301721879965571E-2},{"$f":"-AQ27*Forudsætninger!AP$27","v":-1.1943419300937447E-2},{"$f":"-AR27*Forudsætninger!AQ$27","v":-1.1595552719356745E-2},{"$f":"-AS27*Forudsætninger!AR$27","v":-1.1257818174132761E-2},{"$f":"-AT27*Forudsætninger!AS$27","v":-1.0929920557410447E-2},{"$f":"-AU27*Forudsætninger!AT$27","v":-1.0611573356709172E-2},{"$f":"-AV27*Forudsætninger!AU$27","v":-1.0302498404572012E-2},{"$f":"-AW27*Forudsætninger!AV$27","v":-1.0002425635506807E-2},{"$f":"-AX27*Forudsætninger!AW$27","v":-9.7110928500066095E-3},{"$f":"-AY27*Forudsætninger!AX$27","v":-9.4282454854433106E-3},{"$f":"-AZ27*Forudsætninger!AY$27","v":-9.1536363936342811E-3},{"$f":"-BA27*Forudsætninger!AZ$27","v":-8.8870256248876518E-3},{"$f":"-BB27*Forudsætninger!BA$27","v":-8.6281802183375261E-3},{"$f":"-BC27*Forudsætninger!BB$27","v":-8.3768739983859468E-3},{"$f":"-BD27*Forudsætninger!BC$27","v":-8.1328873770737352E-3},{"$f":"-BE27*Forudsætninger!BD$27","v":-7.8960071622075096E-3},{"$f":"-BF27*Forudsætninger!BE$27","v":-7.6660263710752524E-3},{"$f":"-BG27*Forudsætninger!BF$27","v":-7.4427440495876233E-3},{"$f":"-BH27*Forudsætninger!BG$27","v":-7.2259650966870126E-3},{"$f":"-BI27*Forudsætninger!BH$27","v":-7.0155000938708859E-3},{"$f":"-BJ27*Forudsætninger!BI$27","v":-6.8111651396804713E-3},{"$f":"-BK27*Forudsætninger!BJ$27","v":-6.6127816890101656E-3},{"$f":"-BL27*Forudsætninger!BK$27","v":-6.420176397097248E-3},{"$f":"-BM27*Forudsætninger!BL$27","v":-6.2331809680555806E-3},{"$f":"-BN27*Forudsætninger!BM$27","v":-6.0516320078209517E-3},{"$f":"-BO27*Forudsætninger!BN$27","v":-5.8753708813795644E-3},{"$f":"-BP27*Forudsætninger!BO$27","v":-5.7042435741549167E-3},{"$f":"-BQ27*Forudsætninger!BP$27","v":-5.538100557431958E-3},{"$f":"-BR27*Forudsætninger!BQ$27","v":-5.3767966577009298E-3},{"$f":"-BS27*Forudsætninger!BR$27","v":-5.2201909298067277E-3},{"$f":"-BT27*Forudsætninger!BS$27","v":-5.0681465337929395E-3},{"$f":"-BU27*Forudsætninger!BT$27","v":-4.9205306153329506E-3},{"$f":"-BV27*Forudsætninger!BU$27","v":-4.777214189643642E-3},{"$f":"-BW27*Forudsætninger!BV$27","v":-4.6380720287802343E-3},{"$f":"-BX27*Forudsætninger!BW$27","v":-4.5029825522138198E-3},{"$f":"-BY27*Forudsætninger!BX$27","v":-4.4146887766802157E-3},{"$f":"-BZ27*Forudsætninger!BY$27","v":-4.3281262516472697E-3},{"$f":"-CA27*Forudsætninger!BZ$27","v":-4.2432610310267349E-3},{"$f":"-CB27*Forudsætninger!CA$27","v":-4.1600598343399364E-3},{"$f":"-CC27*Forudsætninger!CB$27","v":-4.0784900336666039E-3},{"$f":"-CD27*Forudsætninger!CC$27","v":-3.998519640849612E-3},{"$f":"-CE27*Forudsætninger!CD$27","v":-3.9201172949506003E-3},{"$f":"-CF27*Forudsætninger!CE$27","v":-3.8432522499515691E-3},{"$f":"-CG27*Forudsætninger!CF$27","v":-3.7678943626976167E-3},{"$f":"-CH27*Forudsætninger!CG$27","v":-3.6940140810760949E-3},{"$f":"-CI27*Forudsætninger!CH$27","v":-3.6215824324275442E-3},{"$f":"-CJ27*Forudsætninger!CI$27","v":-3.550571012183867E-3},{"$f":"-CK27*Forudsætninger!CJ$27","v":-3.4809519727292816E-3},{"$f":"-CL27*Forudsætninger!CK$27","v":-3.4126980124796879E-3},{"$f":"-CM27*Forudsætninger!CL$27","v":-3.3457823651761643E-3},{"$f":"-CN27*Forudsætninger!CM$27","v":-3.2801787893883966E-3},{"$f":"-CO27*Forudsætninger!CN$27","v":-3.2158615582239185E-3},{"$f":"-CP27*Forudsætninger!CO$27","v":-3.1528054492391358E-3},{"$f":"-CQ27*Forudsætninger!CP$27","v":-3.0909857345481724E-3},{"$f":"-CR27*Forudsætninger!CQ$27","v":-3.030378171125659E-3},{"$f":"-CS27*Forudsætninger!CR$27","v":-2.9709589912996657E-3},{"$f":"-CT27*Forudsætninger!CS$27","v":-2.9127048934310448E-3},{"$f":"-CU27*Forudsætninger!CT$27","v":-2.855593032775534E-3},{"$f":"-CV27*Forudsætninger!CU$27","v":-2.7996010125250336E-3},{"$f":"-CW27*Forudsætninger!CV$27","v":-2.7447068750245424E-3},{"$f":"-CX27*Forudsætninger!CW$27","v":-2.690889093161316E-3},{"$f":"-CY27*Forudsætninger!CX$27","v":-2.6381265619228587E-3},{"$f":"-CZ27*Forudsætninger!CY$27","v":-2.5863985901204496E-3},{"$f":"-DA27*Forudsætninger!CZ$27","v":-2.5356848922749508E-3},{"$f":"-DB27*Forudsætninger!DA$27","v":-2.4859655806617163E-3}]
[null,null,null,"Skadesomkostninger uden tiltag",null,{"$f":"F73*Forudsætninger!E$27","v":0.8125338231588517},{"$f":"G73*Forudsætninger!F$27","v":0.7980477556554787},{"$f":"H73*Forudsætninger!G$27","v":0.78347402792579912},{"$f":"I73*Forudsætninger!H$27","v":0.76884081215808309},{"$f":"J73*Forudsætninger!I$27","v":0.75417424312408887},{"$f":"K73*Forudsætninger!J$27","v":0.73949853322856984},{"$f":"L73*Forudsætninger!K$27","v":0.72483608172276004},{"$f":"M73*Forudsætninger!L$27","v":0.71020757836054949},{"$f":"N73*Forudsætninger!M$27","v":0.69563210176329793},{"$f":"O73*Forudsætninger!N$27","v":0.68112721274695842},{"$f":"P73*Forudsætninger!O$27","v":0.66670904285352794},{"$f":"Q73*Forudsætninger!P$27","v":0.65239237831765839},{"$f":"R73*Forudsætninger!Q$27","v":0.63819073968861117},{"$f":"S73*Forudsætninger!R$27","v":0.62411645731754095},{"$f":"T73*Forudsætninger!S$27","v":0.61018074291038693},{"$f":"U73*Forudsætninger!T$27","v":0.5963937573373369},{"$f":"V73*Forudsætninger!U$27","v":0.5827646748809856},{"$f":"W73*Forudsætninger!V$27","v":0.569301744096813},{"$f":"X73*Forudsætninger!W$27","v":0.55601234545154021},{"$f":"Y73*Forudsætninger!X$27","v":0.54290304589718019},{"$f":"Z73*Forudsætninger!Y$27","v":0.52997965053124529},{"$f":"AA73*Forudsætninger!Z$27","v":0.51724725148651074},{"$f":"AB73*Forudsætninger!AA$27","v":0.50471027418703496},{"$f":"AC73*Forudsætninger!AB$27","v":0.49237252110070429},{"$f":"AD73*Forudsætninger!AC$27","v":0.48023721311245404},{"$f":"AE73*Forudsætninger!AD$27","v":0.46830702863646428},{"$f":"AF73*Forudsætninger!AE$27","v":0.45658414058005936},{"$f":"AG73*Forudsætninger!AF$27","v":0.44507025126669603},{"$f":"AH73*Forudsætninger!AG$27","v":0.43376662542036715},{"$f":"AI73*Forudsætninger!AH$27","v":0.42267412130886367},{"$f":"AJ73*Forudsætninger!AI$27","v":0.41179322013874808},{"$f":"AK73*Forudsætninger!AJ$27","v":0.40112405379043259},{"$f":"AL73*Forudsætninger!AK$27","v":0.39066643097758147},{"$f":"AM73*Forudsætninger!AL$27","v":0.38041986191099902},{"$f":"AN73*Forudsætninger!AM$27","v":0.37038358154335854},{"$f":"AO73*Forudsætninger!AN$27","v":0.36055657146744335},{"$f":"AP73*Forudsætninger!AO$27","v":0.35434474151318501},{"$f":"AQ73*Forudsætninger!AP$27","v":0.34818889249667029},{"$f":"AR73*Forudsætninger!AQ$27","v":0.34209103311335276},{"$f":"AS73*Forudsætninger!AR$27","v":0.33605300755663714},{"$f":"AT73*Forudsætninger!AS$27","v":0.33007650339647449},{"$f":"AU73*Forudsætninger!AT$27","v":0.32416305913856169},{"$f":"AV73*Forudsætninger!AU$27","v":0.31831407147607027},{"$f":"AW73*Forudsætninger!AV$27","v":0.31253080224539814},{"$f":"AX73*Forudsætninger!AW$27","v":0.30681438509704012},{"$f":"AY73*Forudsætninger!AX$27","v":0.3011658318922657},{"$f":"AZ73*Forudsætninger!AY$27","v":0.2955860388359195},{"$f":"BA73*Forudsætninger!AZ$27","v":0.2900757923552913},{"$f":"BB73*Forudsætninger!BA$27","v":0.28463577473464102},{"$f":"BC73*Forudsætninger!BB$27","v":0.27926656951462825},{"$f":"BD73*Forudsætninger!BC$27","v":0.27396866666556058},{"$f":"BE73*Forudsætninger!BD$27","v":0.26874246754305453},{"$f":"BF73*Forudsætninger!BE$27","v":0.26358828963439707},{"$f":"BG73*Forudsætninger!BF$27","v":0.25850637110359426},{"$f":"BH73*Forudsætninger!BG$27","v":0.25349687514281027},{"$f":"BI73*Forudsætninger!BH$27","v":0.24855989413761392},{"$f":"BJ73*Forudsætninger!BI$27","v":0.24369545365319512},{"$f":"BK73*Forudsætninger!BJ$27","v":0.23890351624843795},{"$f":"BL73*Forudsætninger!BK$27","v":0.2341839851245047},{"$f":"BM73*Forudsætninger!BL$27","v":0.22953670761432923},{"$f":"BN73*Forudsætninger!BM$27","v":0.2249614785191944},{"$f":"BO73*Forudsætninger!BN$27","v":0.22045804329834237},{"$f":"BP73*Forudsætninger!BO$27","v":0.21602610111734447},{"$f":"BQ73*Forudsætninger!BP$27","v":0.21162584083929889},{"$f":"BR73*Forudsætninger!BQ$27","v":0.20716616121368867},{"$f":"BS73*Forudsætninger!BR$27","v":0.20278673886407733},{"$f":"BT73*Forudsætninger!BS$27","v":0.19848668191753291},{"$f":"BU73*Forudsætninger!BT$27","v":0.1942650823697242},{"$f":"BV73*Forudsætninger!BU$27","v":0.19012101778122256},{"$f":"BW73*Forudsætninger!BV$27","v":0.18605355288867406},{"$f":"BX73*Forudsætninger!BW$27","v":0.18206174113436313},{"$f":"BY73*Forudsætninger!BX$27","v":0.17989114205988394},{"$f":"BZ73*Forudsætninger!BY$27","v":0.17773566769300281},{"$f":"CA73*Forudsætninger!BZ$27","v":0.17559555943275842},{"$f":"CB73*Forudsætninger!CA$27","v":0.17347104339660158},{"$f":"CC73*Forudsætninger!CB$27","v":0.17165832666246716},{"$f":"CD73*Forudsætninger!CC$27","v":0.1698610161386877},{"$f":"CE73*Forudsætninger!CD$27","v":0.16806819133069545},{"$f":"CF73*Forudsætninger!CE$27","v":0.16628036733557397},{"$f":"CG73*Forudsætninger!CF$27","v":0.1644980373259087},{"$f":"CH73*Forudsætninger!CG$27","v":0.16281079593355693},{"$f":"CI73*Forudsætninger!CH$27","v":0.16117767545106493},{"$f":"CJ73*Forudsætninger!CI$27","v":0.15954600344734277},{"$f":"CK73*Forudsætninger!CJ$27","v":0.15791635100107115},{"$f":"CL73*Forudsætninger!CK$27","v":0.15628926623879502},{"$f":"CM73*Forudsætninger!CL$27","v":0.15466527501544661},{"$f":"CN73*Forudsætninger!CM$27","v":0.15304488157700513},{"$f":"CO73*Forudsætninger!CN$27","v":0.15142856920573228},{"$f":"CP73*Forudsætninger!CO$27","v":0.14981680084841273},{"$f":"CQ73*Forudsætninger!CP$27","v":0.14821001972801784},{"$f":"CR73*Forudsætninger!CQ$27","v":0.14660864993919998},{"$f":"CS73*Forudsætninger!CR$27","v":0.14501309702801818},{"$f":"CT73*Forudsætninger!CS$27","v":0.14342374855628329},{"$f":"CU73*Forudsætninger!CT$27","v":0.14184097465090317},{"$f":"CV73*Forudsætninger!CU$27","v":0.14026512853859982},{"$f":"CW73*Forudsætninger!CV$27","v":0.13869654706635953},{"$f":"CX73*Forudsætninger!CW$27","v":0.13713555120797152},{"$f":"CY73*Forudsætninger!CX$27","v":0.13558244655699961},{"$f":"CZ73*Forudsætninger!CY$27","v":0.13403752380652412},{"$f":"DA73*Forudsætninger!CZ$27","v":0.13250105921598385},{"$f":"DB73*Forudsætninger!DA$27","v":0.13097331506543922}]
[]
[null,null,null,"Akkumulerede diskontede hovedposter (omvendt fortegn)"]
[null,null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"F89+1","v":2017},{"$f":"G89+1","v":2018},{"$f":"H89+1","v":2019},{"$f":"I89+1","v":2020},{"$f":"J89+1","v":2021},{"$f":"K89+1","v":2022},{"$f":"L89+1","v":2023},{"$f":"M89+1","v":2024},{"$f":"N89+1","v":2025},{"$f":"O89+1","v":2026},{"$f":"P89+1","v":2027},{"$f":"Q89+1","v":2028},{"$f":"R89+1","v":2029},{"$f":"S89+1","v":2030},{"$f":"T89+1","v":2031},{"$f":"U89+1","v":2032},{"$f":"V89+1","v":2033},{"$f":"W89+1","v":2034},{"$f":"X89+1","v":2035},{"$f":"Y89+1","v":2036},{"$f":"Z89+1","v":2037},{"$f":"AA89+1","v":2038},{"$f":"AB89+1","v":2039},{"$f":"AC89+1","v":2040},{"$f":"AD89+1","v":2041},{"$f":"AE89+1","v":2042},{"$f":"AF89+1","v":2043},{"$f":"AG89+1","v":2044},{"$f":"AH89+1","v":2045},{"$f":"AI89+1","v":2046},{"$f":"AJ89+1","v":2047},{"$f":"AK89+1","v":2048},{"$f":"AL89+1","v":2049},{"$f":"AM89+1","v":2050},{"$f":"AN89+1","v":2051},{"$f":"AO89+1","v":2052},{"$f":"AP89+1","v":2053},{"$f":"AQ89+1","v":2054},{"$f":"AR89+1","v":2055},{"$f":"AS89+1","v":2056},{"$f":"AT89+1","v":2057},{"$f":"AU89+1","v":2058},{"$f":"AV89+1","v":2059},{"$f":"AW89+1","v":2060},{"$f":"AX89+1","v":2061},{"$f":"AY89+1","v":2062},{"$f":"AZ89+1","v":2063},{"$f":"BA89+1","v":2064},{"$f":"BB89+1","v":2065},{"$f":"BC89+1","v":2066},{"$f":"BD89+1","v":2067},{"$f":"BE89+1","v":2068},{"$f":"BF89+1","v":2069},{"$f":"BG89+1","v":2070},{"$f":"BH89+1","v":2071},{"$f":"BI89+1","v":2072},{"$f":"BJ89+1","v":2073},{"$f":"BK89+1","v":2074},{"$f":"BL89+1","v":2075},{"$f":"BM89+1","v":2076},{"$f":"BN89+1","v":2077},{"$f":"BO89+1","v":2078},{"$f":"BP89+1","v":2079},{"$f":"BQ89+1","v":2080},{"$f":"BR89+1","v":2081},{"$f":"BS89+1","v":2082},{"$f":"BT89+1","v":2083},{"$f":"BU89+1","v":2084},{"$f":"BV89+1","v":2085},{"$f":"BW89+1","v":2086},{"$f":"BX89+1","v":2087},{"$f":"BY89+1","v":2088},{"$f":"BZ89+1","v":2089},{"$f":"CA89+1","v":2090},{"$f":"CB89+1","v":2091},{"$f":"CC89+1","v":2092},{"$f":"CD89+1","v":2093},{"$f":"CE89+1","v":2094},{"$f":"CF89+1","v":2095},{"$f":"CG89+1","v":2096},{"$f":"CH89+1","v":2097},{"$f":"CI89+1","v":2098},{"$f":"CJ89+1","v":2099},{"$f":"CK89+1","v":2100},{"$f":"CL89+1","v":2101},{"$f":"CM89+1","v":2102},{"$f":"CN89+1","v":2103},{"$f":"CO89+1","v":2104},{"$f":"CP89+1","v":2105},{"$f":"CQ89+1","v":2106},{"$f":"CR89+1","v":2107},{"$f":"CS89+1","v":2108},{"$f":"CT89+1","v":2109},{"$f":"CU89+1","v":2110},{"$f":"CV89+1","v":2111},{"$f":"CW89+1","v":2112},{"$f":"CX89+1","v":2113},{"$f":"CY89+1","v":2114},{"$f":"CZ89+1","v":2115},{"$f":"DA89+1","v":2116}]
[null,null,null,"Tiltagsomkostninger, driftsomkostninger og skadesomkostninger med tiltag",null,{"$f":"SUM($F$83:F84)","v":11.035438823158852},{"$f":"SUM($F$83:G84)","v":11.163097477005007},{"$f":"SUM($F$83:H84)","v":11.285846182626308},{"$f":"SUM($F$83:I84)","v":11.403873784185253},{"$f":"SUM($F$83:J84)","v":11.517361862607315},{"$f":"SUM($F$83:K84)","v":11.62648501493622},{"$f":"SUM($F$83:L84)","v":11.731411122944783},{"$f":"SUM($F$83:M84)","v":11.832301611414556},{"$f":"SUM($F$83:N84)","v":11.929311696481644},{"$f":"SUM($F$83:O84)","v":12.022590624430768},{"$f":"SUM($F$83:P84)","v":12.112281901304925},{"$f":"SUM($F$83:Q84)","v":12.198523513683922},{"$f":"SUM($F$83:R84)","v":12.281448140971419},{"$f":"SUM($F$83:S84)","v":12.361183359517089},{"$f":"SUM($F$83:T84)","v":12.437851838887926},{"$f":"SUM($F$83:U84)","v":12.511571530590654},{"$f":"SUM($F$83:V84)","v":12.582455849535584},{"$f":"SUM($F$83:W84)","v":12.650613848521095},{"$f":"SUM($F$83:X84)","v":12.716150386007163},{"$f":"SUM($F$83:Y84)","v":12.779166287436075},{"$f":"SUM($F$83:Z84)","v":12.83975850034849},{"$f":"SUM($F$83:AA84)","v":12.898020243533503},{"$f":"SUM($F$83:AB84)","v":12.954041150442171},{"$f":"SUM($F$83:AC84)","v":13.007907407085121},{"$f":"SUM($F$83:AD84)","v":13.059701884626419},{"$f":"SUM($F$83:AE84)","v":13.109504266877666},{"$f":"SUM($F$83:AF84)","v":13.157391172888481},{"$f":"SUM($F$83:AG84)","v":13.203436274821957},{"$f":"SUM($F$83:AH84)","v":13.247710411296453},{"$f":"SUM($F$83:AI84)","v":13.290281696368083},{"$f":"SUM($F$83:AJ84)","v":13.331215624321574},{"$f":"SUM($F$83:AK84)","v":13.370575170430701},{"$f":"SUM($F$83:AL84)","v":13.408420887843322},{"$f":"SUM($F$83:AM84)","v":13.444811000740073},{"$f":"SUM($F$83:AN84)","v":13.479801493910026},{"$f":"SUM($F$83:AO84)","v":13.513446198881134},{"$f":"SUM($F$83:AP84)","v":13.546110960989006},{"$f":"SUM($F$83:AQ84)","v":13.577824322258785},{"$f":"SUM($F$83:AR84)","v":13.608613993394492},{"$f":"SUM($F$83:AS84)","v":13.638506877992267},{"$f":"SUM($F$83:AT84)","v":13.667529096048359},{"$f":"SUM($F$83:AU84)","v":13.695706006782428},{"$f":"SUM($F$83:AV84)","v":13.723062230796089},{"$f":"SUM($F$83:AW84)","v":13.74962167158605},{"$f":"SUM($F$83:AX84)","v":13.775407536430674},{"$f":"SUM($F$83:AY84)","v":13.800442356668171},{"$f":"SUM($F$83:AZ84)","v":13.824748007384189},{"$f":"SUM($F$83:BA84)","v":13.848345726525952},{"$f":"SUM($F$83:BB84)","v":13.871256133459704},{"$f":"SUM($F$83:BC84)","v":13.893499246987618},{"$f":"SUM($F$83:BD84)","v":13.915094502839962},{"$f":"SUM($F$83:BE84)","v":13.936060770657772},{"$f":"SUM($F$83:BF84)","v":13.956416370480888},{"$f":"SUM($F$83:BG84)","v":13.976179088755758},{"$f":"SUM($F$83:BH84)","v":13.995366193876992},{"$f":"SUM($F$83:BI84)","v":14.013994451276247},{"$f":"SUM($F$83:BJ84)","v":14.03208013807164},{"$f":"SUM($F$83:BK84)","v":14.049639057290468},{"$f":"SUM($F$83:BL84)","v":14.06668655167768},{"$f":"SUM($F$83:BM84)","v":14.083237517102159},{"$f":"SUM($F$83:BN84)","v":14.099306415572526},{"$f":"SUM($F$83:BO84)","v":14.114907287873853},{"$f":"SUM($F$83:BP84)","v":14.130053765836307},{"$f":"SUM($F$83:BQ84)","v":14.144759084246456},{"$f":"SUM($F$83:BR84)","v":14.159036092411649},{"$f":"SUM($F$83:BS84)","v":14.172897265387565},{"$f":"SUM($F$83:BT84)","v":14.186354714878746},{"$f":"SUM($F$83:BU84)","v":14.19942019982164},{"$f":"SUM($F$83:BV84)","v":14.212105136659401},{"$f":"SUM($F$83:BW84)","v":14.224420609317422},{"$f":"SUM($F$83:BX84)","v":14.236377378888315},{"$f":"SUM($F$83:BY84)","v":14.248099701997035},{"$f":"SUM($F$83:BZ84)","v":14.259592175633033},{"$f":"SUM($F$83:CA84)","v":14.270859306648719},{"$f":"SUM($F$83:CB84)","v":14.281905513526841},{"$f":"SUM($F$83:CC84)","v":14.725919711569032},{"$f":"SUM($F$83:CD84)","v":14.73653698077138},{"$f":"SUM($F$83:CE84)","v":14.746946068224663},{"$f":"SUM($F$83:CF84)","v":14.757151055923959},{"$f":"SUM($F$83:CG84)","v":14.76715594582523},{"$f":"SUM($F$83:CH84)","v":14.776964661414711},{"$f":"SUM($F$83:CI84)","v":14.786581049247536},{"$f":"SUM($F$83:CJ84)","v":14.796008880456188},{"$f":"SUM($F$83:CK84)","v":14.805251852229377},{"$f":"SUM($F$83:CL84)","v":14.814313589261914},{"$f":"SUM($F$83:CM84)","v":14.823197645176167},{"$f":"SUM($F$83:CN84)","v":14.83190750391563},{"$f":"SUM($F$83:CO84)","v":14.840446581111182},{"$f":"SUM($F$83:CP84)","v":14.848818225420548},{"$f":"SUM($F$83:CQ84)","v":14.857025719841493},{"$f":"SUM($F$83:CR84)","v":14.865072282999284},{"$f":"SUM($F$83:CS84)","v":14.872961070408882},{"$f":"SUM($F$83:CT84)","v":14.880695175712409},{"$f":"SUM($F$83:CU84)","v":14.888277631892338},{"$f":"SUM($F$83:CV84)","v":14.895711412460896},{"$f":"SUM($F$83:CW84)","v":14.902999432626149},{"$f":"SUM($F$83:CX84)","v":14.91014455043522},{"$f":"SUM($F$83:CY84)","v":14.917149567895093},{"$f":"SUM($F$83:CZ84)","v":14.92401723207144},{"$f":"SUM($F$83:DA84)","v":14.930750236165897},{"$f":"SUM($F$83:DB84)","v":14.755014727291613}]
[null,null,null,"Tiltagsomkostninger, driftsomkostninger og skadesomkostninger med tiltag fratrukket sidegevinster",null,{"$f":"SUM($F$83:F85)","v":11.035438823158852},{"$f":"SUM($F$83:G85)","v":11.115020553928083},{"$f":"SUM($F$83:H85)","v":11.191541448898498},{"$f":"SUM($F$83:I85)","v":11.265119232523897},{"$f":"SUM($F$83:J85)","v":11.335867101394474},{"$f":"SUM($F$83:K85)","v":11.403893898385411},{"$f":"SUM($F$83:L85)","v":11.469304280107465},{"$f":"SUM($F$83:M85)","v":11.532198877917136},{"$f":"SUM($F$83:N85)","v":11.592674452734125},{"$f":"SUM($F$83:O85)","v":11.650824043904306},{"$f":"SUM($F$83:P85)","v":11.706737112337173},{"$f":"SUM($F$83:Q85)","v":11.760499678138006},{"$f":"SUM($F$83:R85)","v":11.8121944529465},{"$f":"SUM($F$83:S85)","v":11.861900967185436},{"$f":"SUM($F$83:T85)","v":11.909695692415184},{"$f":"SUM($F$83:U85)","v":11.955652158982248},{"$f":"SUM($F$83:V85)","v":11.999841069142887},{"$f":"SUM($F$83:W85)","v":12.042330405835809},{"$f":"SUM($F$83:X85)","v":12.08318553727131},{"$f":"SUM($F$83:Y85)","v":12.122469317497755},{"$f":"SUM($F$83:Z85)","v":12.160242183100104},{"$f":"SUM($F$83:AA85)","v":12.196562246179287},{"$f":"SUM($F$83:AB85)","v":12.231485383755425},{"$f":"SUM($F$83:AC85)","v":12.265065323732481},{"$f":"SUM($F$83:AD85)","v":12.297353727556573},{"$f":"SUM($F$83:AE85)","v":12.328400269695122},{"$f":"SUM($F$83:AF85)","v":12.358252714059111},{"$f":"SUM($F$83:AG85)","v":12.386956987486025},{"$f":"SUM($F$83:AH85)","v":12.414557250396518},{"$f":"SUM($F$83:AI85)","v":12.441095964733531},{"$f":"SUM($F$83:AJ85)","v":12.466613959288351},{"$f":"SUM($F$83:AK85)","v":12.491150492514141},{"$f":"SUM($F$83:AL85)","v":12.514743312923553},{"$f":"SUM($F$83:AM85)","v":12.537428717163372},{"$f":"SUM($F$83:AN85)","v":12.559241605855506},{"$f":"SUM($F$83:AO85)","v":12.58021553729025},{"$f":"SUM($F$83:AP85)","v":12.600578577518156},{"$f":"SUM($F$83:AQ85)","v":12.620348519486997},{"$f":"SUM($F$83:AR85)","v":12.639542637903348},{"$f":"SUM($F$83:AS85)","v":12.65817770432699},{"$f":"SUM($F$83:AT85)","v":12.676270001825671},{"$f":"SUM($F$83:AU85)","v":12.693835339203032},{"$f":"SUM($F$83:AV85)","v":12.71088906481212},{"$f":"SUM($F$83:AW85)","v":12.727446079966574},{"$f":"SUM($F$83:AX85)","v":12.743520851961192},{"$f":"SUM($F$83:AY85)","v":12.759127426713246},{"$f":"SUM($F$83:AZ85)","v":12.774279441035629},{"$f":"SUM($F$83:BA85)","v":12.788990134552504},{"$f":"SUM($F$83:BB85)","v":12.803272361267918},{"$f":"SUM($F$83:BC85)","v":12.817138600797445},{"$f":"SUM($F$83:BD85)","v":12.830600969272716},{"$f":"SUM($F$83:BE85)","v":12.843671229928319},{"$f":"SUM($F$83:BF85)","v":12.85636080338036},{"$f":"SUM($F$83:BG85)","v":12.868680777605643},{"$f":"SUM($F$83:BH85)","v":12.880641917630189},{"$f":"SUM($F$83:BI85)","v":12.892254674935574},{"$f":"SUM($F$83:BJ85)","v":12.903529196591286},{"$f":"SUM($F$83:BK85)","v":12.914475334121104},{"$f":"SUM($F$83:BL85)","v":12.925102652111217},{"$f":"SUM($F$83:BM85)","v":12.935420436567641},{"$f":"SUM($F$83:BN85)","v":12.945437703030187},{"$f":"SUM($F$83:BO85)","v":12.955163204450134},{"$f":"SUM($F$83:BP85)","v":12.964605438838433},{"$f":"SUM($F$83:BQ85)","v":12.97377265669115},{"$f":"SUM($F$83:BR85)","v":12.982672868198641},{"$f":"SUM($F$83:BS85)","v":12.991313850244751},{"$f":"SUM($F$83:BT85)","v":12.999703153202139},{"$f":"SUM($F$83:BU85)","v":13.0078481075297},{"$f":"SUM($F$83:BV85)","v":13.015755830177817},{"$f":"SUM($F$83:BW85)","v":13.023433230807056},{"$f":"SUM($F$83:BX85)","v":13.030887017825735},{"$f":"SUM($F$83:BY85)","v":13.038194652157774},{"$f":"SUM($F$83:BZ85)","v":13.045358999542126},{"$f":"SUM($F$83:CA85)","v":13.052382869526785},{"$f":"SUM($F$83:CB85)","v":13.059269016570566},{"$f":"SUM($F$83:CC85)","v":13.499204724579091},{"$f":"SUM($F$83:CD85)","v":13.505823474140589},{"$f":"SUM($F$83:CE85)","v":13.512312444298921},{"$f":"SUM($F$83:CF85)","v":13.518674179748265},{"$f":"SUM($F$83:CG85)","v":13.524911175286839},{"$f":"SUM($F$83:CH85)","v":13.531025876795244},{"$f":"SUM($F$83:CI85)","v":13.53702068219564},{"$f":"SUM($F$83:CJ85)","v":13.542897942392109},{"$f":"SUM($F$83:CK85)","v":13.548659962192568},{"$f":"SUM($F$83:CL85)","v":13.554309001212626},{"$f":"SUM($F$83:CM85)","v":13.559847274761703},{"$f":"SUM($F$83:CN85)","v":13.565276954711777},{"$f":"SUM($F$83:CO85)","v":13.570600170349104},{"$f":"SUM($F$83:CP85)","v":13.57581900920923},{"$f":"SUM($F$83:CQ85)","v":13.580935517895627},{"$f":"SUM($F$83:CR85)","v":13.585951702882292},{"$f":"SUM($F$83:CS85)","v":13.590869531300591},{"$f":"SUM($F$83:CT85)","v":13.595690931710687},{"$f":"SUM($F$83:CU85)","v":13.60041779485784},{"$f":"SUM($F$83:CV85)","v":13.605051974413874},{"$f":"SUM($F$83:CW85)","v":13.609595287704103},{"$f":"SUM($F$83:CX85)","v":13.614049516420012},{"$f":"SUM($F$83:CY85)","v":13.618416407317962},{"$f":"SUM($F$83:CZ85)","v":13.62269767290419},{"$f":"SUM($F$83:DA85)","v":13.626894992106372},{"$f":"SUM($F$83:DB85)","v":13.448673517651427}]
[null,null,null,"Skadesomkostninger uden tiltag",null,{"$f":"SUM($F$86:F86)","v":0.8125338231588517},{"$f":"SUM($F$86:G86)","v":1.6105815788143305},{"$f":"SUM($F$86:H86)","v":2.3940556067401295},{"$f":"SUM($F$86:I86)","v":3.1628964188982125},{"$f":"SUM($F$86:J86)","v":3.9170706620223013},{"$f":"SUM($F$86:K86)","v":4.6565691952508708},{"$f":"SUM($F$86:L86)","v":5.3814052769736307},{"$f":"SUM($F$86:M86)","v":6.09161285533418},{"$f":"SUM($F$86:N86)","v":6.787244957097478},{"$f":"SUM($F$86:O86)","v":7.4683721698444367},{"$f":"SUM($F$86:P86)","v":8.1350812126979655},{"$f":"SUM($F$86:Q86)","v":8.7874735910156243},{"$f":"SUM($F$86:R86)","v":9.4256643307042349},{"$f":"SUM($F$86:S86)","v":10.049780788021776},{"$f":"SUM($F$86:T86)","v":10.659961530932163},{"$f":"SUM($F$86:U86)","v":11.2563552882695},{"$f":"SUM($F$86:V86)","v":11.839119963150486},{"$f":"SUM($F$86:W86)","v":12.4084217072473},{"$f":"SUM($F$86:X86)","v":12.96443405269884},{"$f":"SUM($F$86:Y86)","v":13.50733709859602},{"$f":"SUM($F$86:Z86)","v":14.037316749127266},{"$f":"SUM($F$86:AA86)","v":14.554564000613777},{"$f":"SUM($F$86:AB86)","v":15.059274274800812},{"$f":"SUM($F$86:AC86)","v":15.551646795901515},{"$f":"SUM($F$86:AD86)","v":16.031884009013968},{"$f":"SUM($F$86:AE86)","v":16.500191037650431},{"$f":"SUM($F$86:AF86)","v":16.95677517823049},{"$f":"SUM($F$86:AG86)","v":17.401845429497186},{"$f":"SUM($F$86:AH86)","v":17.835612054917554},{"$f":"SUM($F$86:AI86)","v":18.258286176226417},{"$f":"SUM($F$86:AJ86)","v":18.670079396365164},{"$f":"SUM($F$86:AK86)","v":19.071203450155597},{"$f":"SUM($F$86:AL86)","v":19.461869881133179},{"$f":"SUM($F$86:AM86)","v":19.842289743044176},{"$f":"SUM($F$86:AN86)","v":20.212673324587534},{"$f":"SUM($F$86:AO86)","v":20.573229896054979},{"$f":"SUM($F$86:AP86)","v":20.927574637568163},{"$f":"SUM($F$86:AQ86)","v":21.275763530064832},{"$f":"SUM($F$86:AR86)","v":21.617854563178184},{"$f":"SUM($F$86:AS86)","v":21.95390757073482},{"$f":"SUM($F$86:AT86)","v":22.283984074131293},{"$f":"SUM($F$86:AU86)","v":22.608147133269856},{"$f":"SUM($F$86:AV86)","v":22.926461204745927},{"$f":"SUM($F$86:AW86)","v":23.238992006991325},{"$f":"SUM($F$86:AX86)","v":23.545806392088366},{"$f":"SUM($F$86:AY86)","v":23.846972223980632},{"$f":"SUM($F$86:AZ86)","v":24.14255826281655},{"$f":"SUM($F$86:BA86)","v":24.432634055171842},{"$f":"SUM($F$86:BB86)","v":24.717269829906485},{"$f":"SUM($F$86:BC86)","v":24.996536399421114},{"$f":"SUM($F$86:BD86)","v":25.270505066086674},{"$f":"SUM($F$86:BE86)","v":25.539247533629727},{"$f":"SUM($F$86:BF86)","v":25.802835823264125},{"$f":"SUM($F$86:BG86)","v":26.061342194367718},{"$f":"SUM($F$86:BH86)","v":26.31483906951053},{"$f":"SUM($F$86:BI86)","v":26.563398963648144},{"$f":"SUM($F$86:BJ86)","v":26.807094417301339},{"$f":"SUM($F$86:BK86)","v":27.045997933549778},{"$f":"SUM($F$86:BL86)","v":27.280181918674284},{"$f":"SUM($F$86:BM86)","v":27.509718626288613},{"$f":"SUM($F$86:BN86)","v":27.734680104807808},{"$f":"SUM($F$86:BO86)","v":27.955138148106151},{"$f":"SUM($F$86:BP86)","v":28.171164249223494},{"$f":"SUM($F$86:BQ86)","v":28.382790090062795},{"$f":"SUM($F$86:BR86)","v":28.589956251276483},{"$f":"SUM($F$86:BS86)","v":28.79274299014056},{"$f":"SUM($F$86:BT86)","v":28.991229672058093},{"$f":"SUM($F$86:BU86)","v":29.185494754427818},{"$f":"SUM($F$86:BV86)","v":29.375615772209041},{"$f":"SUM($F$86:BW86)","v":29.561669325097714},{"$f":"SUM($F$86:BX86)","v":29.743731066232076},{"$f":"SUM($F$86:BY86)","v":29.92362220829196},{"$f":"SUM($F$86:BZ86)","v":30.101357875984963},{"$f":"SUM($F$86:CA86)","v":30.27695343541772},{"$f":"SUM($F$86:CB86)","v":30.450424478814323},{"$f":"SUM($F$86:CC86)","v":30.62208280547679},{"$f":"SUM($F$86:CD86)","v":30.791943821615476},{"$f":"SUM($F$86:CE86)","v":30.960012012946173},{"$f":"SUM($F$86:CF86)","v":31.126292380281747},{"$f":"SUM($F$86:CG86)","v":31.290790417607656},{"$f":"SUM($F$86:CH86)","v":31.453601213541212},{"$f":"SUM($F$86:CI86)","v":31.614778888992277},{"$f":"SUM($F$86:CJ86)","v":31.774324892439619},{"$f":"SUM($F$86:CK86)","v":31.932241243440689},{"$f":"SUM($F$86:CL86)","v":32.088530509679487},{"$f":"SUM($F$86:CM86)","v":32.243195784694933},{"$f":"SUM($F$86:CN86)","v":32.396240666271936},{"$f":"SUM($F$86:CO86)","v":32.54766923547767},{"$f":"SUM($F$86:CP86)","v":32.697486036326083},{"$f":"SUM($F$86:CQ86)","v":32.845696056054102},{"$f":"SUM($F$86:CR86)","v":32.992304705993305},{"$f":"SUM($F$86:CS86)","v":33.137317803021325},{"$f":"SUM($F$86:CT86)","v":33.280741551577606},{"$f":"SUM($F$86:CU86)","v":33.42258252622851},{"$f":"SUM($F$86:CV86)","v":33.562847654767111},{"$f":"SUM($F$86:CW86)","v":33.701544201833471},{"$f":"SUM($F$86:CX86)","v":33.83867975304144},{"$f":"SUM($F$86:CY86)","v":33.974262199598442},{"$f":"SUM($F$86:CZ86)","v":34.108299723404969},{"$f":"SUM($F$86:DA86)","v":34.240800782620951},{"$f":"SUM($F$86:DB86)","v":34.371774097686391}]

{"sheet":"Alternative løsninger","index":6,"n_rows":89,"n_cols":13,"rows_kept":89,"cut":false,"hidden":false,"merged":[[3,3,3,10],[8,3,8,10],[31,3,31,10],[54,3,54,10]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Alternative løsninger"}]
[]
[null,null,null,"Brugervejledning"]
[null,null,null,"På resultatarket fik du præsenteret resultaterne for et eller en kombination af tiltag. Beregningerne på dette ark anvendes til at sammensætte en række tiltag på forskellige måder og derefter finde den optimale løsning. I bestemmelsen af de alternative løsninger er det sammensætningen af tiltag, som ændres, og ikke skadesomkostningerne. \nDu skal indtaste de alternativerne investeringsomkostninger herunder."]
[]
[]
[null,null,"Beregning af optimal løsning"]
[]
[null,null,null,"Baseret på din indtastning under fanen brugerinput beløber skadesomkostningerne over de kommende 100 år sig som afbilledet nedenfor for 5-, 10-, 20-, 50- og 100-års hændelser. Bemærk, at både de totale og forventede skadesomkostninger er afbildet."]
[]
[null,null,null,"Totale og forventede skadesomkostninger ved eksisterende forhold"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Indtast nødvendigt investeringsniveau til angivet sikringsniveau (se effekterne i figuren nedenfor)"]
[null,null,null,null,null,"Indtastet i 'Brugerinput'-arket","Alternativ 1","Alternativ 2","Alternativ 3","Alternativ 4","Alternativ 5"]
[null,null,null,"Sikringsniveau",null,"Indtastet","til 5-års hændelse","til 10-års hændelse","til 20-års hændelse","til 50-års hændelse","til 100-års hændelse"]
[null,null,null,"Indtast investering i mio. kr.",null,{"$f":"'Detaljerede resultater'!E13/(1+NAF)","v":5.8113207547169825}]
[null,null,null,"Note: Du behøver kun at indtaste det nye investeringsniveau, da modellen beregner stigningen i drifts- og vedligeholdelsesomkostningerne og sidegevinsterne baseret på denne. Det antages i modellen, at disse stiger proportionelt. "]
[]
[null,null,null,"Nedenfor vises den samfundsøkonomiske gevinst ved de investeringstiltag, der er angivet ovenfor givet at de medfører de definerede sparede skadesomkostninger."]
[]
[null,null,null,"Sammenligning af samfundsøkonomisk gevinst ved forskellige sikringsniveauer"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Note: Søjlerne angiver nutidsværdierne af tiltagsomkostningerne, gevinsten i form af reducerede skadesomkostninger og sidegevinsterne. Prikken viser nettonutidsværdien, hvor omkostningerne er fratrukket gevinsterne. Altså er dette den samlede værdi for samfundet."]
[]
[null,null,"Baggrundsberegninger"]
[]
[null,null,null,"Samfundsøkonomisk gevinst"]
[]
[null,null,null,"Samfundsøkonomisk gevinst ved alternativer"]
[null,null,null,null,"Uden tiltag",{"$f":"F29","v":"Indtastet i 'Brugerinput'-arket"},{"$f":"\"Sikring til \"&G30","v":"Sikring til til 5-års hændelse"},{"$f":"\"Sikring til \"&H30","v":"Sikring til til 10-års hændelse"},"Sikring til til 20-års hændelse","Sikring til til 50-års hændelse","Sikring til til 100-års hændelse"]
[null,null,null,"Investeringsomkostninger",null,{"$f":"F31*(1+NAF)","v":7.700000000000002},0,0,0,0,0]
[null,null,null,"Drifts- og vedligeholdelsesomkostninger",null,{"$f":"'Detaljerede resultater'!E12-'Detaljerede resultater'!E13","v":2.8010733977663236},{"$f":"G$63/$F$63*$F64","v":0},{"$f":"H$63/$F$63*$F64","v":0},0,0,0]
[null,null,null,"Skatteforvridningsomkostninger",null,{"$f":"F63*SFF","v":1.5400000000000005},0,0,0,0,0]
[null,null,null,"Tiltagsomkostninger",null,{"$f":"SUM(F63:F65)","v":12.041073397766327},{"$f":"SUM(G63:G65)","v":0},0,0,0,0]
[null,null,null,"Gevinst i form af reducerede skadesomkostninger",null,{"$f":"SUMPRODUCT(Sandsynlighed,$E$77:$E$81,F77:F81)","v":22.119226398279618},1.7790435280033001,8.383845234752032,14.395716855203222,19.116863048377475,22.266404782460363]
[null,null,null,"Skadesomkostninger under eksisterende forhold",{"$f":"SUMPRODUCT(Sandsynlighed,E77:E81)","v":22.266404782460363}]
[null,null,null,"Sidegevinster",null,{"$f":"'Detaljerede resultater'!E27","v":1.3063412096401825},{"$f":"G63/$F$63*$F69","v":0},{"$f":"H63/$F$63*$F$69","v":0},{"$f":"I63/$F$63*$F$69","v":0},{"$f":"J63/$F$63*$F$69","v":0},{"$f":"K63/$F$63*$F$69","v":0}]
[null,null,null,"Samfundsøkonomisk gevinst",0,{"$f":"-F63-F65+F67+F69","v":14.185567607919799},1.7790435280033001,8.383845234752032,14.395716855203222,19.116863048377475,22.266404782460363]
[]
[]
[null,null,null,"Beregning af nødvendig reduktion"]
[]
[null,null,null,"Reduktion i skadesomkostninger"]
[null,null,null,null,"Totale skadesomkostninger uden tiltag","Reduktion grundet tiltag",{"$f":"G30","v":"til 5-års hændelse"},{"$f":"H30","v":"til 10-års hændelse"},{"$f":"I30","v":"til 20-års hændelse"},{"$f":"J30","v":"til 50-års hændelse"},{"$f":"K30","v":"til 100-års hændelse"},null,"Forventede skadesomkostninger"]
[null,null,null,"5-års hændelse",{"$f":"'Detaljerede resultater'!E65","v":8.8952176400164991},{"$f":"'Detaljerede resultater'!E49/E77","v":1.0010230140225036},1,1,1,1,1,null,{"$f":"E77*Forudsætninger!E44","v":0.88952176400165006}]
[null,null,null,"10-års hændelse",{"$f":"'Detaljerede resultater'!E66","v":74.943234707503819},{"$f":"'Detaljerede resultater'!E50/E78","v":0.9826872769190772},{"$f":"IF(E78=0,0,($E$77)/$E78)","v":0.11869273690592182},1,1,1,1,null,{"$f":"E78*Forudsætninger!E45","v":3.7471617353751911}]
[null,null,null,"20-års hændelse",{"$f":"'Detaljerede resultater'!E67","v":195.18066711652762},{"$f":"'Detaljerede resultater'!E51/E79","v":0.98436748864141588},4.5574276240719261E-2,{"$f":"IF(F79=0,0,($E$78)/$E79)","v":0.38396853445920892},1,1,1,null,{"$f":"E79*Forudsætninger!E46","v":5.855420013495829}]
[null,null,null,"50-års hændelse",{"$f":"'Detaljerede resultater'!E68","v":431.23797677524016},{"$f":"'Detaljerede resultater'!E52/E80","v":0.99812073867709006},{"$f":"IF(E80=0,0,($E$77)/$E80)","v":2.0627166713224464E-2},{"$f":"IF(F80=0,0,($E$78)/$E80)","v":0.17378625896523023},{"$f":"IF(E80=0,0,$E$79/$E80)","v":0.45260546989871242},1,1,null,{"$f":"E80*Forudsætninger!E47","v":4.3123797677524021}]
[null,null,null,"100-års hændelse",{"$f":"'Detaljerede resultater'!E69","v":746.19215018352918},{"$f":"'Detaljerede resultater'!E53/E81","v":1.002201069043515},{"$f":"IF(E81=0,0,($E$77)/$E81)","v":1.1920813744594716E-2},{"$f":"IF(F81=0,0,($E$78)/$E81)","v":0.10043423090027308},{"$f":"IF(E81=0,0,$E$79/$E81)","v":0.26156890965486851},{"$f":"IF(E81=0,0,($E$80)/$E$81)","v":0.57791813632611289},1,null,{"$f":"E81*Forudsætninger!E48","v":7.4619215018352918}]
[]
[null,null,null,"Skadesomkostninger"]
[null,null,null,null,{"$f":"E76","v":"Totale skadesomkostninger uden tiltag"},{"$f":"F62","v":"Indtastet i 'Brugerinput'-arket"},"Sikring til til 5-års hændelse","Sikring til til 10-års hændelse","Sikring til til 20-års hændelse","Sikring til til 50-års hændelse","Sikring til til 100-års hændelse"]
[null,null,null,"5-års hændelse",{"$f":"E77","v":8.8952176400164991},{"$f":"$E77*(1-F77)","v":-9.0999323789582483E-3},0,{"$f":"$E77*(1-H77)","v":0},0,0,0]
[null,null,null,"10-års hændelse",{"$f":"E78","v":74.943234707503819},1.2974714692796159,66.048017067487322,{"$f":"$E78*(1-H78)","v":0},0,0,0]
[null,null,null,"20-års hændelse",195.18066711652762,3.0511639956751444,186.2854494765111,{"$f":"$E79*(1-H79)","v":120.23743240902378},0,0,0]
[null,null,null,"50-års hændelse",431.23797677524016,0.81040885072364466,422.34275913522362,{"$f":"$E80*(1-H80)","v":356.29474206773631},236.05730965871254,0,0]
[null,null,null,"100-års hændelse",746.19215018352918,-1.6424204422828803,737.29693254351264,{"$f":"$E81*(1-H81)","v":671.24891547602545},551.01148306700156,314.95417340828908,0]

{"sheet":"Regn og skadesomkostninger","index":7,"n_rows":56,"n_cols":32,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Regn og skadesomkostninger"}]
[]
[null,null,null,"Sammenhæng mellem intensitet og skadesomkostninger",null,null,null,null,"mio. kr."]
[null,null,null,"Hændelse",null,"Indtastet skadesomkostning","Bebyggelse",null,null,null,null,{"$f":"J49","v":"Infrastruktur og trafik"},null,null,{"$f":"M49","v":"Hotspots"},null,null,{"$f":"P49","v":"Landbrug"},null,null,{"$f":"S49","v":"Egen indtastning"},null,null,null,null,"Total"]
[null,null,null,null,"Intensitet, μm/s","Indtastet skadesomkostning","kældre","Stueetager","Erhverv, bygningsskader","Erhverv, drifts-/produktionstab","Erhverv, tab af løsøre",{"$f":"Brugerinput!E63","v":"Oprydning"},{"$f":"Brugerinput!F63","v":"Genopførelse"},{"$f":"Brugerinput!G63","v":"Trafikforstyrrelse"},{"$f":"Brugerinput!E73","v":"Elsvigt, private"},{"$f":"Brugerinput!F73","v":"Elsvigt, offentlige"},{"$f":"Brugerinput!G73","v":"Elsvigt, erhverv"},{"$f":"Brugerinput!E83","v":"Husdyr, kvæg"},{"$f":"Brugerinput!F83","v":"Husdyr, svin"},{"$f":"Brugerinput!G83","v":"Afgrøder"},{"$f":"Brugerinput!E93","v":">Indtast type 1<"},{"$f":"Brugerinput!F93","v":">Indtast type 2<"},{"$f":"Brugerinput!G93","v":">Indtast type 3<"},{"$f":"Brugerinput!H93","v":">Indtast type 4<"},{"$f":"Brugerinput!I93","v":">Indtast type 5<"}]
[null,null,null,5,{"$f":"Forudsætninger!E56","v":7.9954363483528734},{"$f":"ABS(Brugerinput!E42)","v":0},{"$f":"ABS(E52*E$51)/10^6","v":0},0,0,0,0,{"$f":"ABS(J52*J$51)/10^6","v":0},0,0,0,0,{"$f":"ABS(O52*O$51)/10^6","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(F6:Y6)","v":0}]
[null,null,null,10,{"$f":"Forudsætninger!E57","v":9.5819201851068811},{"$f":"ABS(Brugerinput!E43)","v":0},7.9227954941682111E-2,0.86154563969000098,0,0,0,{"$f":"ABS(J53*J$51)/10^6","v":6.3239162148735987E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F7:Y7)","v":0.94709751084655669}]
[null,null,null,20,{"$f":"Forudsætninger!E58","v":11.386454247209736},{"$f":"ABS(Brugerinput!E44)","v":0},0.39613977470841061,4.3077281984500049,0.28873842125112048,0.21999117809609178,0.18561755651857745,{"$f":"ABS(J54*J$51)/10^6","v":1.5809790537183996E-2},0,5.437616045704359E-2,1.0313649941787474E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F8:Y8)","v":5.4787147299602212}]
[null,null,null,50,{"$f":"Forudsætninger!E59","v":14.168400276957799},{"$f":"ABS(Brugerinput!E45)","v":0},0.95073545930018544,8.6154563969000098,0.28873842125112048,0.21999117809609178,0.18561755651857745,{"$f":"ABS(J55*J$51)/10^6","v":3.1619581074367992E-2},0,0.10875232091408718,1.4439109918502464E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F9:Y9)","v":10.415350023972941}]
[null,null,null,100,{"$f":"Forudsætninger!E60","v":16.626320488327377},{"$f":"ABS(Brugerinput!E46)","v":0},2.3768386482504633,17.23091279380002,0.28873842125112048,0.21999117809609178,0.18561755651857745,{"$f":"ABS(J56*J$51)/10^6","v":9.4858743223103989E-2},0.29511609002743461,0.21750464182817436,2.0627299883574948E-2,0,6.1893049542553792E-3,0,0,0,0,0,0,0,0,{"$f":"SUM(F10:Y10)","v":20.936394677832812}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,"Mellemregninger og opslag"]
[]
[null,null,null,"Indtastede data"]
[null,null,null,null,"Bebyggelse",null,null,null,null,"Infrastruktur og trafik",null,null,"Hotspots",null,null,"Landbrug",null,null,"Egen indtastning"]
[null,null,null,null,{"$f":"Brugerinput!E54","v":"m² kælder"},{"$f":"Brugerinput!F54","v":"m² stueetage"},{"$f":"Brugerinput!G54","v":"antal virksomheder"},{"$f":"Brugerinput!H54","v":"antal virksomheder"},{"$f":"Brugerinput!I54","v":"antal virksomheder"},{"$f":"Brugerinput!E64","v":"m² belægning"},{"$f":"Brugerinput!F64","v":"meter vej"},{"$f":"Brugerinput!G64","v":"køretøjstimer"},{"$f":"Brugerinput!E74","v":"antal husstande"},{"$f":"Brugerinput!F74","v":"antal off. org."},{"$f":"Brugerinput!G74","v":"antal virksomheder"},{"$f":"Brugerinput!E84","v":"antal kvæg"},{"$f":"Brugerinput!F84","v":"antal svin"},{"$f":"Brugerinput!G84","v":"ha"},{"$f":"Brugerinput!E94","v":">Indtast enhed<"},{"$f":"Brugerinput!F94","v":">Indtast enhed<"},{"$f":"Brugerinput!G94","v":">Indtast enhed<"},{"$f":"Brugerinput!H94","v":">Indtast enhed<"},{"$f":"Brugerinput!I94","v":">Indtast enhed<"}]
[null,null,null,"kr./enhed",{"$f":"Brugerinput!E55","v":528.18636627788078},{"$f":"Brugerinput!F55","v":1148.727519586668},{"$f":"Brugerinput!G55","v":288738.42125112045},{"$f":"Brugerinput!H55","v":219991.17809609178},{"$f":"Brugerinput!I55","v":185617.55651857745},{"$f":"Brugerinput!E65","v":3.1619581074367993},{"$f":"Brugerinput!F65","v":2951.1609002743462},{"$f":"Brugerinput!G65","v":271.88080228521795},{"$f":"Brugerinput!E75","v":2062.7299883574947},{"$f":"Brugerinput!F75","v":6189.304954255379},{"$f":"Brugerinput!G75","v":6189.304954255379},{"$f":"Brugerinput!E85","v":2709.7980980733373},{"$f":"Brugerinput!F85","v":965.45120880403613},{"$f":"Brugerinput!G85","v":3136.6624425773048},{"$f":"Brugerinput!E95","v":0},{"$f":"Brugerinput!F95","v":0},{"$f":"Brugerinput!G95","v":0},{"$f":"Brugerinput!H95","v":0},{"$f":"Brugerinput!I95","v":0}]
[null,null,null,{"$f":"D6","v":5},{"$f":"Brugerinput!E56","v":0},{"$f":"Brugerinput!F56","v":0},{"$f":"Brugerinput!G56","v":0},{"$f":"Brugerinput!H56","v":0},{"$f":"Brugerinput!I56","v":0},{"$f":"Brugerinput!E66","v":0},{"$f":"Brugerinput!F66","v":0},{"$f":"Brugerinput!G66","v":0},{"$f":"Brugerinput!E76","v":0},{"$f":"Brugerinput!F76","v":0},{"$f":"Brugerinput!G76","v":0},{"$f":"Brugerinput!E86","v":0},{"$f":"Brugerinput!F86","v":0},{"$f":"Brugerinput!G86","v":0},{"$f":"Brugerinput!E96","v":0},{"$f":"Brugerinput!F96","v":0},{"$f":"Brugerinput!G96","v":0},{"$f":"Brugerinput!H96","v":0},{"$f":"Brugerinput!I96","v":0}]
[null,null,null,{"$f":"D7","v":10},{"$f":"Brugerinput!E57","v":150},{"$f":"Brugerinput!F57","v":750},{"$f":"Brugerinput!G57","v":0},{"$f":"Brugerinput!H57","v":0},{"$f":"Brugerinput!I57","v":0},{"$f":"Brugerinput!E67","v":2000},{"$f":"Brugerinput!F67","v":0},{"$f":"Brugerinput!G67","v":0},{"$f":"Brugerinput!E77","v":0},{"$f":"Brugerinput!F77","v":0},{"$f":"Brugerinput!G77","v":0},{"$f":"Brugerinput!E87","v":0},{"$f":"Brugerinput!F87","v":0},{"$f":"Brugerinput!G87","v":0},{"$f":"Brugerinput!E97","v":0},{"$f":"Brugerinput!F97","v":0},{"$f":"Brugerinput!G97","v":0},{"$f":"Brugerinput!H97","v":0},{"$f":"Brugerinput!I97","v":0}]
[null,null,null,{"$f":"D8","v":20},{"$f":"Brugerinput!E58","v":750},{"$f":"Brugerinput!F58","v":3750},{"$f":"Brugerinput!G58","v":1},{"$f":"Brugerinput!H58","v":1},{"$f":"Brugerinput!I58","v":1},{"$f":"Brugerinput!E68","v":5000},{"$f":"Brugerinput!F68","v":0},{"$f":"Brugerinput!G68","v":200},{"$f":"Brugerinput!E78","v":5},{"$f":"Brugerinput!F78","v":0},{"$f":"Brugerinput!G78","v":0},{"$f":"Brugerinput!E88","v":0},{"$f":"Brugerinput!F88","v":0},{"$f":"Brugerinput!G88","v":0},{"$f":"Brugerinput!E98","v":0},{"$f":"Brugerinput!F98","v":0},{"$f":"Brugerinput!G98","v":0},{"$f":"Brugerinput!H98","v":0},{"$f":"Brugerinput!I98","v":0}]
[null,null,null,{"$f":"D9","v":50},{"$f":"Brugerinput!E59","v":1800},{"$f":"Brugerinput!F59","v":7500},{"$f":"Brugerinput!G59","v":1},{"$f":"Brugerinput!H59","v":1},{"$f":"Brugerinput!I59","v":1},{"$f":"Brugerinput!E69","v":10000},{"$f":"Brugerinput!F69","v":0},{"$f":"Brugerinput!G69","v":400},{"$f":"Brugerinput!E79","v":7},{"$f":"Brugerinput!F79","v":0},{"$f":"Brugerinput!G79","v":0},{"$f":"Brugerinput!E89","v":0},{"$f":"Brugerinput!F89","v":0},{"$f":"Brugerinput!G89","v":0},{"$f":"Brugerinput!E99","v":0},{"$f":"Brugerinput!F99","v":0},{"$f":"Brugerinput!G99","v":0},{"$f":"Brugerinput!H99","v":0},{"$f":"Brugerinput!I99","v":0}]
[null,null,null,{"$f":"D10","v":100},{"$f":"Brugerinput!E60","v":4500},{"$f":"Brugerinput!F60","v":15000},{"$f":"Brugerinput!G60","v":1},{"$f":"Brugerinput!H60","v":1},{"$f":"Brugerinput!I60","v":1},{"$f":"Brugerinput!E70","v":30000},{"$f":"Brugerinput!F70","v":100},{"$f":"Brugerinput!G70","v":800},{"$f":"Brugerinput!E80","v":10},{"$f":"Brugerinput!F80","v":0},{"$f":"Brugerinput!G80","v":1},{"$f":"Brugerinput!E90","v":0},{"$f":"Brugerinput!F90","v":0},{"$f":"Brugerinput!G90","v":0},{"$f":"Brugerinput!E100","v":0},{"$f":"Brugerinput!F100","v":0},{"$f":"Brugerinput!G100","v":0},{"$f":"Brugerinput!H100","v":0},{"$f":"Brugerinput!I100","v":0}]

{"sheet":"Følsomhedsanalyse","index":8,"n_rows":63,"n_cols":12,"rows_kept":63,"cut":false,"hidden":false,"merged":[[53,3,53,9]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Følsomhedsanalyse"}]
[]
[]
[null,null,null,null,"Resultat til overførsel",null,null,null,{"$f":"'Detaljerede resultater'!E33","v":19.616759370394785}]
[]
[null,null,null,"Følsomhedsresultater i nettonutidsværdier, mio. kr."]
[null,null,null,"Nr.","Følsomhed",null,null,null,"NNV"]
[null,null,null,{"$f":"D34","v":1},"Indtastet alternativ med tiltag",null,null,null,19.616759370394785]
[null,null,null,2,"Tiltagsomkostninger + 25 %",null,null,null,16.99832109785098]
[null,null,null,3,"Tiltagsomkostninger - 25 %",null,null,null,22.235197642938573]
[null,null,null,4,"Skadesomkostninger + 25 %",null,null,null,28.006569439026659]
[null,null,null,5,"Skadesomkostninger - 25 %",null,null,null,11.226949301762888]
[null,null,null,6,"Skadesreduktioner + 25 %",null,null,null,19.616759370394785]
[null,null,null,7,"Skadesreduktioner - 25 %",null,null,null,11.22694930176289]
[null,null,null,8,"Sidegevinster + 25 %",null,null,null,19.616759370394785]
[null,null,null,9,"Sidegevinster - 25 %",null,null,null,19.616759370394785]
[null,null,null,10,"Regnintensitet + 10 %",null,null,null,27.098835788351757]
[null,null,null,11,"Regnintensitet - 10 %",null,null,null,12.895977390396222]
[null,null,null,12,"Udskydelse af implementering med 10 år",null,null,null,16.80061879682361]
[null,null,null,13,"Udskydelse af implementering med 20 år",null,null,null,13.96539392469831]
[null,null,null,14,0,null,null,null,19.616759370394785]
[null,null,null,15,0,null,null,null,19.616759370394785]
[null,null,null,16,0,null,null,null,19.616759370394785]
[null,null,null,17,0,null,null,null,19.616759370394785]
[null,null,null,18,0,null,null,null,19.616759370394785]
[null,null,null,19,0,null,null,null,19.616759370394785]
[null,null,null,20,0,null,null,null,19.616759370394785]
[]
[]
[null,null,"Baggrund for følsomhedsberegninger"]
[]
[null,null,null,"Følsomhedsanalyser",null,null,null,null,null,null,null,"Aktiv"]
[null,null,null,"nr.","Betegnelse",null,null,null,"Faktor","Aktiv",null,1]
[null,null,null,1,"Indtastet alternativ med tiltag",null,null,null,null,{"$f":"IF(D34=$L$33,1,0)","v":1}]
[null,null,null,2,"Tiltagsomkostninger + 25 %",null,null,null,0.25,0]
[null,null,null,3,"Tiltagsomkostninger - 25 %",null,null,null,-0.25,0]
[null,null,null,4,"Skadesomkostninger + 25 %",null,null,null,0.25,0]
[null,null,null,5,"Skadesomkostninger - 25 %",null,null,null,-0.25,0]
[null,null,null,6,"Skadesreduktioner + 25 %",null,null,null,0.25,0]
[null,null,null,7,"Skadesreduktioner - 25 %",null,null,null,-0.25,0]
[null,null,null,8,"Sidegevinster + 25 %",null,null,null,0.25,0]
[null,null,null,9,"Sidegevinster - 25 %",null,null,null,-0.25,0]
[null,null,null,10,"Regnintensitet + 10 %",null,null,null,0.05,0]
[null,null,null,11,"Regnintensitet - 10 %",null,null,null,-0.05,0]
[null,null,null,12,"Udskydelse af implementering med 10 år",null,null,null,10,0]
[null,null,null,13,"Udskydelse af implementering med 20 år",null,null,null,20,0]
[null,null,null,14,null,null,null,null,null,0]
[null,null,null,15,null,null,null,null,null,0]
[null,null,null,16,null,null,null,null,null,0]
[null,null,null,17,null,null,null,null,null,0]
[null,null,null,18,null,null,null,null,null,0]
[null,null,null,19,null,null,null,null,null,0]
[null,null,null,20,null,null,null,null,null,0]
[null,null,null,"Note: Bemærk at det er nødvendigt at indarbejde følsomhedsparametrene igennem hele modellen. "]
[]
[null,null,null,"Følsomhedsfaktorer"]
[null,null,null,"Faktor",null,null,null,null,"Basisværdi","Aktiv værdi"]
[null,null,null,"Tiltagsomkostninger",null,null,null,null,1,{"$f":"I58+IF(J35=1,I35,IF(J36=1,I36,0))","v":1},"FolsFaktorTiltagsomk"]
[null,null,null,"Skadesomkostninger",null,null,null,null,1,{"$f":"I59+IF(J37=1,I37,IF(J38=1,I38,0))","v":1},"FolsFaktorSkadesomk"]
[null,null,null,"Skadesreduktioner",null,null,null,null,1,{"$f":"I60+IF(J39=1,I39,IF(J40=1,I40,0))","v":1},"FolsFaktorReduktion"]
[null,null,null,"Sidegevinster",null,null,null,null,1,{"$f":"I61+IF(J41=1,I41,IF(J42=1,I42,0))","v":1},"FolsFaktorSidegevinst"]
[null,null,null,"Regnintensitet",null,null,null,null,1,{"$f":"I62+IF(J43=1,I43,IF(J44=1,I44,0))","v":1},"FolsFaktorIntensitet"]
[null,null,null,"Implementeringsudskydelse",null,null,null,null,0,{"$f":"I63+IF(J45=1,I45,IF(J46=1,I46,0))","v":0},"FolsFaktorImplementering"]

{"sheet":"Tiltagsomkostninger","index":9,"n_rows":173,"n_cols":105,"rows_kept":173,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Tiltagsomkostninger"}]
[]
[null,null,null,"Tiltagsomkostninger, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E4+1","v":2017},{"$f":"F4+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BR4+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"Investering",{"$f":"E35+E163","v":10.202500000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK35+AK163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ35+BQ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Reinvestering",{"$f":"E36+E164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK36+AK164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ36+BQ164","v":0},0,0,0,0,0,0,0,0,0,0,5.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Terminalværdi af investeringer",{"$f":"E37+E165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK37+AK165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ37+BQ165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6746666666666665]
[null,null,null,"Drifts- og vedligeholdelsesomkostninger",{"$f":"E38+E166","v":0},0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,{"$f":"AK38+AK166","v":0.13250000000000001},0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,{"$f":"BQ38+BQ166","v":0.13250000000000001},0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001]
[null,null,null,"Skatteforvridning",{"$f":"(SUM(E35:E38)*$K$21+SUM(E163:E166)*$K$22)*SFF","v":2.0405000000000003E-2},2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,{"$f":"(SUM(AK35:AK38)*$K$21+SUM(AK163:AK166)*$K$22)*SFF","v":2.6499999999999999E-4},2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,{"$f":"(SUM(BQ35:BQ38)*$K$21+SUM(BQ163:BQ166)*$K$22)*SFF","v":2.6499999999999999E-4},2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,1.0865000000000001E-2,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,2.6499999999999999E-4,7.6143333333333332E-3]
[]
[null,null,null,{"$f":"D170","v":"Støj"},{"$f":"E170+E49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK170+AK49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ170+BQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D171","v":"Natur"},{"$f":"E171+E50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK171+AK50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ171+BQ50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Kulstoflagring",{"$f":"E172+E51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK172+AK51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ172+BQ51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Vandbesparelse",{"$f":"E173+E52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK173+AK52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ173+BQ52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Øvrige sidegevinster",{"$f":"E53","v":0},{"$f":"F53","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"BR53","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[]
[null,null,"Generelle forudsætninger"]
[]
[null,null,null,"Anlægsarbejde første gang",null,null,null,"Skattefinansieret andel"]
[null,null,null,"År for anlægsarbejde",null,{"$f":"IFERROR(Brugerinput!E18+FolsFaktorImplementering,0)","v":2016},null,"For direkte indtastning",null,null,{"$f":"Brugerinput!$F$130","v":0.01}]
[null,null,null,"Første år for effekter",null,{"$f":"F21+1","v":2017},null,"For valg af tiltagskataloget",null,null,{"$f":"Brugerinput!$F$253","v":1}]
[]
[]
[null,null,"Tiltagsomkostninger og sidegevinster ved direkte indtastning"]
[]
[null,null,null,"Indtastede tiltagsomkostninger fra brugerinput"]
[null,null,null,{"$f":"Brugerinput!D115","v":"Investeringsomkostning, mio. kr."},{"$f":"Brugerinput!F115","v":7.7}]
[null,null,null,{"$f":"Brugerinput!D116","v":"Levetid fra igangtagning, år"},{"$f":"Brugerinput!F116","v":75}]
[null,null,null,{"$f":"Brugerinput!D117","v":"Drifts- og vedligeholdelsomk. mio.kr/år"},{"$f":"Brugerinput!F117","v":0.1}]
[null,null,null,{"$f":"Brugerinput!D118","v":"Reinvestering i mio.kr"},{"$f":"Brugerinput!F118","v":4}]
[]
[null,null,null,"Tiltagsomkostninger i markedspriser, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E34+1","v":2017},{"$f":"F34+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"Z34+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,{"$f":"CL34+1","v":2102},2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"Investering",{"$f":"IF(E$34=$F$21,$E$28,0)*(1+NAF)*FolsFaktorTiltagsomk","v":10.202500000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$34=$F$21,$E$28,0)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$34=$F$21,$E$28,0)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Reinvestering",{"$f":"IF(E34=($F$21+$E$29),$E$31,0)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK34=($F$21+$E$29),$E$31,0)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ34=($F$21+$E$29),$E$31,0)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,5.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Terminalværdi af investeringer",{"$f":"(IF(AND(E$34=StartAar+100,$E$29>100),$E$28*(($E$29-MOD((StartAar+100)-($F$22+1),$E$29))/$E$29),0)+IF(AND(E$34=StartAar+100,$E$28>0),$E$31*(($E$29-MOD((StartAar+100)-($F$22+1),$E$29))/$E$29),0))*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(AK$34=StartAar+100,$E$29>100),$E$28*(($E$29-MOD((StartAar+100)-($F$22+1),$E$29))/$E$29),0)+IF(AND(AK$34=StartAar+100,$E$28>0),$E$31*(($E$29-MOD((StartAar+100)-($F$22+1),$E$29))/$E$29),0))*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF(AND(BQ$34=StartAar+100,$E$29>100),$E$28*(($E$29-MOD((StartAar+100)-($F$22+1),$E$29))/$E$29),0)+IF(AND(BQ$34=StartAar+100,$E$28>0),$E$31*(($E$29-MOD((StartAar+100)-($F$22+1),$E$29))/$E$29),0))*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6746666666666665]
[null,null,null,"Drifts- og vedligeholdelsesomkostninger",{"$f":"IF(E$34>=$F$22,$E$30,0)*(1+NAF)","v":0},0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,{"$f":"IF(AK$34>=$F$22,$E$30,0)*(1+NAF)","v":0.13250000000000001},0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,{"$f":"IF(BQ$34>=$F$22,$E$30,0)*(1+NAF)","v":0.13250000000000001},0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001,0.13250000000000001]
[]
[null,null,null,"Indtastede sidegevinster fra brugerinput"]
[null,null,null,{"$f":"Brugerinput!D122","v":"Støj"},{"$f":"Brugerinput!F122+Brugerinput!F245","v":0}]
[null,null,null,{"$f":"Brugerinput!D123","v":"Natur/rekreative gevinster"},{"$f":"Brugerinput!F123+Brugerinput!F246","v":0}]
[null,null,null,{"$f":"Brugerinput!D124","v":"Kulstoflagring"},{"$f":"Brugerinput!F124+Brugerinput!F247","v":0}]
[null,null,null,{"$f":"Brugerinput!D125","v":"Vandbesparelse"},{"$f":"Brugerinput!F125+Brugerinput!F248","v":0}]
[null,null,null,{"$f":"Brugerinput!D126","v":"Øvrige sidegevinster"},{"$f":"Brugerinput!F126+Brugerinput!F249","v":0.05}]
[]
[]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E48+1","v":2017},{"$f":"F48+1","v":2018},{"$f":"G48+1","v":2019},{"$f":"H48+1","v":2020},{"$f":"I48+1","v":2021},{"$f":"J48+1","v":2022},{"$f":"K48+1","v":2023},{"$f":"L48+1","v":2024},{"$f":"M48+1","v":2025},{"$f":"N48+1","v":2026},{"$f":"O48+1","v":2027},{"$f":"P48+1","v":2028},{"$f":"Q48+1","v":2029},{"$f":"R48+1","v":2030},{"$f":"S48+1","v":2031},{"$f":"T48+1","v":2032},{"$f":"U48+1","v":2033},{"$f":"V48+1","v":2034},{"$f":"W48+1","v":2035},{"$f":"X48+1","v":2036},{"$f":"Y48+1","v":2037},{"$f":"Z48+1","v":2038},{"$f":"AA48+1","v":2039},{"$f":"AB48+1","v":2040},{"$f":"AC48+1","v":2041},{"$f":"AD48+1","v":2042},{"$f":"AE48+1","v":2043},{"$f":"AF48+1","v":2044},{"$f":"AG48+1","v":2045},{"$f":"AH48+1","v":2046},{"$f":"AI48+1","v":2047},{"$f":"AJ48+1","v":2048},{"$f":"AK48+1","v":2049},{"$f":"AL48+1","v":2050},{"$f":"AM48+1","v":2051},{"$f":"AN48+1","v":2052},{"$f":"AO48+1","v":2053},{"$f":"AP48+1","v":2054},{"$f":"AQ48+1","v":2055},{"$f":"AR48+1","v":2056},{"$f":"AS48+1","v":2057},{"$f":"AT48+1","v":2058},{"$f":"AU48+1","v":2059},{"$f":"AV48+1","v":2060},{"$f":"AW48+1","v":2061},{"$f":"AX48+1","v":2062},{"$f":"AY48+1","v":2063},{"$f":"AZ48+1","v":2064},{"$f":"BA48+1","v":2065},{"$f":"BB48+1","v":2066},{"$f":"BC48+1","v":2067},{"$f":"BD48+1","v":2068},{"$f":"BE48+1","v":2069},{"$f":"BF48+1","v":2070},{"$f":"BG48+1","v":2071},{"$f":"BH48+1","v":2072},{"$f":"BI48+1","v":2073},{"$f":"BJ48+1","v":2074},{"$f":"BK48+1","v":2075},{"$f":"BL48+1","v":2076},{"$f":"BM48+1","v":2077},{"$f":"BN48+1","v":2078},{"$f":"BO48+1","v":2079},{"$f":"BP48+1","v":2080},{"$f":"BQ48+1","v":2081},{"$f":"BR48+1","v":2082},{"$f":"BS48+1","v":2083},{"$f":"BT48+1","v":2084},{"$f":"BU48+1","v":2085},{"$f":"BV48+1","v":2086},{"$f":"BW48+1","v":2087},{"$f":"BX48+1","v":2088},{"$f":"BY48+1","v":2089},{"$f":"BZ48+1","v":2090},{"$f":"CA48+1","v":2091},{"$f":"CB48+1","v":2092},{"$f":"CC48+1","v":2093},{"$f":"CD48+1","v":2094},{"$f":"CE48+1","v":2095},{"$f":"CF48+1","v":2096},{"$f":"CG48+1","v":2097},{"$f":"CH48+1","v":2098},{"$f":"CI48+1","v":2099},{"$f":"CJ48+1","v":2100},{"$f":"CK48+1","v":2101},{"$f":"CL48+1","v":2102},{"$f":"CM48+1","v":2103},{"$f":"CN48+1","v":2104},{"$f":"CO48+1","v":2105},{"$f":"CP48+1","v":2106},{"$f":"CQ48+1","v":2107},{"$f":"CR48+1","v":2108},{"$f":"CS48+1","v":2109},{"$f":"CT48+1","v":2110},{"$f":"CU48+1","v":2111},{"$f":"CV48+1","v":2112},{"$f":"CW48+1","v":2113},{"$f":"CX48+1","v":2114},{"$f":"CY48+1","v":2115},{"$f":"CZ48+1","v":2116}]
[null,null,null,{"$f":"D41","v":"Støj"},{"$f":"IF(E$48>=$F$22,$E41,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$48>=$F$22,$E41,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$48>=$F$22,$E41,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D42","v":"Natur/rekreative gevinster"},{"$f":"IF(E$48>=$F$22,$E42,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$48>=$F$22,$E42,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$48>=$F$22,$E42,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Kulstoflagring",{"$f":"IF(E$48>=$F$22,$E43,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$48>=$F$22,$E43,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$48>=$F$22,$E43,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Vandbesparelse",{"$f":"IF(E$48>=$F$22,$E44,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$48>=$F$22,$E44,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$48>=$F$22,$E44,0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Øvrige sidegevinster",{"$f":"IF(E$48>=$F$22,$E45,0)*FolsFaktorSidegevinst","v":0},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"IF(AK$48>=$F$22,$E45,0)*FolsFaktorSidegevinst","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"IF(BQ$48>=$F$22,$E45,0)*FolsFaktorSidegevinst","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[]
[null,null,"Tiltagsomkostninger ved valg fra teknologikataloget"]
[]
[null,null,null,"Overførsel fra brugerinput og tiltagskataloget"]
[]
[null,null,null,"Brugerindtastede mængder",null,null,null,"Værdier fra tiltagskataloget",null,null,null,null,null,null,null,null,"Værdier til videre beregning"]
[null,null,null,null,null,null,null,{"$f":"Tiltagskatalog!F636","v":"Investerings-omkostning"},{"$f":"Tiltagskatalog!G636","v":"Driftsomkostning"},{"$f":"Tiltagskatalog!H636","v":"Levetid"},{"$f":"Tiltagskatalog!I636","v":"Reinvestering"},{"$f":"Tiltagskatalog!J636","v":"Støj"},{"$f":"Tiltagskatalog!K636","v":"Natur"},{"$f":"Tiltagskatalog!L636","v":"Kulstoflagring"},{"$f":"Tiltagskatalog!M636","v":"Vandbesparelse"},null,"Investeringsomkostning, ","Driftsomkostning, ","År for reinvestering","Reinvestering",{"$f":"\"Restlevetid i \"&StartAar","v":"Restlevetid i 2016"},"Terminalværdi % af nyinvestering",{"$f":"L61","v":"Støj"},{"$f":"M61","v":"Natur"},{"$f":"N61","v":"Kulstoflagring"},{"$f":"O61","v":"Vandbesparelse"}]
[null,null,null,null,"Enhed","Antal",null,{"$f":"Tiltagskatalog!F637","v":"kr/enhed"},{"$f":"Tiltagskatalog!G637","v":"kr/enhed/år"},{"$f":"Tiltagskatalog!H637","v":"år"},{"$f":"Tiltagskatalog!I637","v":"%"},{"$f":"Tiltagskatalog!J637","v":"kr./enhed/år"},{"$f":"Tiltagskatalog!K637","v":"kr./enhed/år"},{"$f":"Tiltagskatalog!L637","v":"kr./enhed/år"},{"$f":"Tiltagskatalog!M637","v":"kr./enhed/år"},null,"mio. kr.","mio. kr./år","år","mio. kr.","år","%","mio.kr/år","mio.kr/år","mio.kr/år","mio.kr/år",null,null,{"$f":"2115-2021","v":94}]
[null,null,null,{"$f":"Tiltagskatalog!D638","v":"Transportsystemer"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC62-75","v":19}]
[null,null,null,{"$f":"Tiltagskatalog!D639","v":"Overordnet renovering af kloaksystem - separering"}]
[null,null,null,{"$f":"Tiltagskatalog!D640","v":"Omlægning af fællessystem til separatsystem, Villa"},{"$f":"Tiltagskatalog!E640","v":"ha"},{"$f":"Brugerinput!G147","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F640","v":2650000},{"$f":"Tiltagskatalog!G640","v":7100},{"$f":"Tiltagskatalog!H640","v":75},{"$f":"Tiltagskatalog!I640","v":1},{"$f":"Tiltagskatalog!J640","v":0},{"$f":"Tiltagskatalog!K640","v":0},{"$f":"Tiltagskatalog!L640","v":0},{"$f":"Tiltagskatalog!M640","v":0},null,{"$f":"IFERROR($F65*H65/10^6,0)","v":0},{"$f":"IFERROR($F65*I65/10^6,0)","v":0},{"$f":"IFERROR($F$22+J65,0)","v":2092},{"$f":"IFERROR(K65*Q65,0)","v":0},{"$f":"IFERROR(J65-MOD(StartAar+100-($F$22+1),J65),0)","v":52},{"$f":"IFERROR(U65/J65,0)","v":0.69333333333333336},{"$f":"IFERROR(L65*$F65/10^6,0)","v":0},{"$f":"IFERROR(M65*$F65/10^6,0)","v":0},{"$f":"IFERROR(N65*$F65/10^6,0)","v":0},{"$f":"IFERROR(O65*$F65/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D641","v":"Omlægning af fællessystem til separatsystem, Bymidte"},{"$f":"Tiltagskatalog!E641","v":"ha"},{"$f":"Brugerinput!G148","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F641","v":4580000},{"$f":"Tiltagskatalog!G641","v":9000},{"$f":"Tiltagskatalog!H641","v":75},{"$f":"Tiltagskatalog!I641","v":1},{"$f":"Tiltagskatalog!J641","v":0},{"$f":"Tiltagskatalog!K641","v":0},{"$f":"Tiltagskatalog!L641","v":0},{"$f":"Tiltagskatalog!M641","v":0},null,{"$f":"IFERROR($F66*H66/10^6,0)","v":0},{"$f":"IFERROR($F66*I66/10^6,0)","v":0},{"$f":"IFERROR($F$22+J66,0)","v":2092},{"$f":"IFERROR(K66*Q66,0)","v":0},{"$f":"IFERROR(J66-MOD(StartAar+100-($F$22+1),J66),0)","v":52},{"$f":"IFERROR(U66/J66,0)","v":0.69333333333333336},{"$f":"IFERROR(L66*$F66/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D642","v":"Omlægning af fællessystem til separatsystem, Erhverv"},{"$f":"Tiltagskatalog!E642","v":"ha"},{"$f":"Brugerinput!G149","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F642","v":1380000},{"$f":"Tiltagskatalog!G642","v":8200},{"$f":"Tiltagskatalog!H642","v":75},{"$f":"Tiltagskatalog!I642","v":1},{"$f":"Tiltagskatalog!J642","v":0},{"$f":"Tiltagskatalog!K642","v":0},{"$f":"Tiltagskatalog!L642","v":0},{"$f":"Tiltagskatalog!M642","v":0},null,0,0,2092,0,{"$f":"IFERROR(J67-MOD(StartAar+100-($F$22+1),J67),0)","v":52},0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D643","v":"Overordnet renovering af kloaksystem - opdimensionering"}]
[null,null,null,{"$f":"Tiltagskatalog!D644","v":"Omlægning af fællessystem til separatsystem, Villa"},{"$f":"Tiltagskatalog!E644","v":"ha"},{"$f":"Brugerinput!G151","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F644","v":1800000},{"$f":"Tiltagskatalog!G644","v":3700},{"$f":"Tiltagskatalog!H644","v":75},{"$f":"Tiltagskatalog!I644","v":1},{"$f":"Tiltagskatalog!J644","v":0},{"$f":"Tiltagskatalog!K644","v":0},{"$f":"Tiltagskatalog!L644","v":0},{"$f":"Tiltagskatalog!M644","v":0},null,{"$f":"IFERROR($F69*H69/10^6,0)","v":0},{"$f":"IFERROR($F69*I69/10^6,0)","v":0},{"$f":"IFERROR($F$22+J69,0)","v":2092},{"$f":"IFERROR(K69*Q69,0)","v":0},{"$f":"IFERROR(J69-MOD(StartAar+100-($F$22+1),J69),0)","v":52},{"$f":"IFERROR(U69/J69,0)","v":0.69333333333333336},{"$f":"IFERROR(L69*$F69/10^6,0)","v":0},{"$f":"IFERROR(M69*$F69/10^6,0)","v":0},{"$f":"IFERROR(N69*$F69/10^6,0)","v":0},{"$f":"IFERROR(O69*$F69/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D645","v":"Omlægning af fællessystem til separatsystem, Bymidte"},{"$f":"Tiltagskatalog!E645","v":"ha"},{"$f":"Brugerinput!G152","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F645","v":3980000},{"$f":"Tiltagskatalog!G645","v":4700},{"$f":"Tiltagskatalog!H645","v":75},{"$f":"Tiltagskatalog!I645","v":1},{"$f":"Tiltagskatalog!J645","v":0},{"$f":"Tiltagskatalog!K645","v":0},{"$f":"Tiltagskatalog!L645","v":0},{"$f":"Tiltagskatalog!M645","v":0},null,0,0,2092,0,{"$f":"IFERROR(J70-MOD(StartAar+100-($F$22+1),J70),0)","v":52},0.69333333333333336,{"$f":"IFERROR(L70*$F70/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D646","v":"Omlægning af fællessystem til separatsystem, Erhverv"},{"$f":"Tiltagskatalog!E646","v":"ha"},{"$f":"Brugerinput!G153","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F646","v":1840000},{"$f":"Tiltagskatalog!G646","v":4300},{"$f":"Tiltagskatalog!H646","v":75},{"$f":"Tiltagskatalog!I646","v":1},{"$f":"Tiltagskatalog!J646","v":0},{"$f":"Tiltagskatalog!K646","v":0},{"$f":"Tiltagskatalog!L646","v":0},{"$f":"Tiltagskatalog!M646","v":0},null,0,0,2092,0,{"$f":"IFERROR(J71-MOD(StartAar+100-($F$22+1),J71),0)","v":52},0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D647","v":"Etablering af rør"}]
[null,null,null,{"$f":"Tiltagskatalog!D648","v":"Gravitationsledning Ø500 mm"},{"$f":"Tiltagskatalog!E648","v":"m"},{"$f":"Brugerinput!G155","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F648","v":1700},{"$f":"Tiltagskatalog!G648","v":30},{"$f":"Tiltagskatalog!H648","v":75},{"$f":"Tiltagskatalog!I648","v":1},{"$f":"Tiltagskatalog!J648","v":0},{"$f":"Tiltagskatalog!K648","v":0},{"$f":"Tiltagskatalog!L648","v":0},{"$f":"Tiltagskatalog!M648","v":0},null,{"$f":"IFERROR($F73*H73/10^6,0)","v":0},{"$f":"IFERROR($F73*I73/10^6,0)","v":0},{"$f":"IFERROR($F$22+J73,0)","v":2092},{"$f":"IFERROR(K73*Q73,0)","v":0},{"$f":"IFERROR(J73-MOD(StartAar+100-($F$22+1),J73),0)","v":52},{"$f":"IFERROR(U73/J73,0)","v":0.69333333333333336},{"$f":"IFERROR(L73*$F73/10^6,0)","v":0},{"$f":"IFERROR(M73*$F73/10^6,0)","v":0},{"$f":"IFERROR(N73*$F73/10^6,0)","v":0},{"$f":"IFERROR(O73*$F73/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D649","v":"Gravitationsledning Ø600 mm"},{"$f":"Tiltagskatalog!E649","v":"m"},{"$f":"Brugerinput!G156","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F649","v":2000},{"$f":"Tiltagskatalog!G649","v":30},{"$f":"Tiltagskatalog!H649","v":75},{"$f":"Tiltagskatalog!I649","v":1},{"$f":"Tiltagskatalog!J649","v":0},{"$f":"Tiltagskatalog!K649","v":0},{"$f":"Tiltagskatalog!L649","v":0},{"$f":"Tiltagskatalog!M649","v":0},null,0,0,2092,0,52,0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D650","v":"Gravitationsledning Ø700 mm"},{"$f":"Tiltagskatalog!E650","v":"m"},{"$f":"Brugerinput!G157","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F650","v":2500},{"$f":"Tiltagskatalog!G650","v":30},{"$f":"Tiltagskatalog!H650","v":75},{"$f":"Tiltagskatalog!I650","v":1},{"$f":"Tiltagskatalog!J650","v":0},{"$f":"Tiltagskatalog!K650","v":0},{"$f":"Tiltagskatalog!L650","v":0},{"$f":"Tiltagskatalog!M650","v":0},null,0,0,2092,0,52,0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D651","v":"Gravitationsledning Ø800 mm"},{"$f":"Tiltagskatalog!E651","v":"m"},{"$f":"Brugerinput!G158","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F651","v":3000},{"$f":"Tiltagskatalog!G651","v":30},{"$f":"Tiltagskatalog!H651","v":75},{"$f":"Tiltagskatalog!I651","v":1},{"$f":"Tiltagskatalog!J651","v":0},{"$f":"Tiltagskatalog!K651","v":0},{"$f":"Tiltagskatalog!L651","v":0},{"$f":"Tiltagskatalog!M651","v":0},null,0,0,2092,0,52,0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D652","v":"Gravitationsledning Ø900 mm"},{"$f":"Tiltagskatalog!E652","v":"m"},{"$f":"Brugerinput!G159","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F652","v":3500},{"$f":"Tiltagskatalog!G652","v":35},{"$f":"Tiltagskatalog!H652","v":75},{"$f":"Tiltagskatalog!I652","v":1},{"$f":"Tiltagskatalog!J652","v":0},{"$f":"Tiltagskatalog!K652","v":0},{"$f":"Tiltagskatalog!L652","v":0},{"$f":"Tiltagskatalog!M652","v":0},null,0,0,2092,0,52,0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D653","v":"Gravitationsledning Ø1000 mm"},{"$f":"Tiltagskatalog!E653","v":"m"},{"$f":"Brugerinput!G160","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F653","v":4000},{"$f":"Tiltagskatalog!G653","v":35},{"$f":"Tiltagskatalog!H653","v":75},{"$f":"Tiltagskatalog!I653","v":1},{"$f":"Tiltagskatalog!J653","v":0},{"$f":"Tiltagskatalog!K653","v":0},{"$f":"Tiltagskatalog!L653","v":0},{"$f":"Tiltagskatalog!M653","v":0},null,0,0,2092,0,52,0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D654","v":"Gravitationsledning Ø1200 mm"},{"$f":"Tiltagskatalog!E654","v":"m"},{"$f":"Brugerinput!G161","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F654","v":5000},{"$f":"Tiltagskatalog!G654","v":35},{"$f":"Tiltagskatalog!H654","v":75},{"$f":"Tiltagskatalog!I654","v":1},{"$f":"Tiltagskatalog!J654","v":0},{"$f":"Tiltagskatalog!K654","v":0},{"$f":"Tiltagskatalog!L654","v":0},{"$f":"Tiltagskatalog!M654","v":0},null,0,0,2092,0,52,0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D655","v":"Gravitationsledning Ø1600 mm"},{"$f":"Tiltagskatalog!E655","v":"m"},{"$f":"Brugerinput!G162","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F655","v":7500},{"$f":"Tiltagskatalog!G655","v":40},{"$f":"Tiltagskatalog!H655","v":75},{"$f":"Tiltagskatalog!I655","v":1},{"$f":"Tiltagskatalog!J655","v":0},{"$f":"Tiltagskatalog!K655","v":0},{"$f":"Tiltagskatalog!L655","v":0},{"$f":"Tiltagskatalog!M655","v":0},null,0,0,2092,0,52,0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D656","v":"Tunnel"}]
[null,null,null,{"$f":"Tiltagskatalog!D657","v":"Skybrudstunnel Ø2500 mm"},{"$f":"Tiltagskatalog!E657","v":"km"},{"$f":"Brugerinput!G164","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F657","v":50000000},{"$f":"Tiltagskatalog!G657","v":60000},{"$f":"Tiltagskatalog!H657","v":75},{"$f":"Tiltagskatalog!I657","v":1},{"$f":"Tiltagskatalog!J657","v":0},{"$f":"Tiltagskatalog!K657","v":0},{"$f":"Tiltagskatalog!L657","v":0},{"$f":"Tiltagskatalog!M657","v":0},null,{"$f":"IFERROR($F82*H82/10^6,0)","v":0},{"$f":"IFERROR($F82*I82/10^6,0)","v":0},{"$f":"IFERROR($F$22+J82,0)","v":2092},{"$f":"IFERROR(K82*Q82,0)","v":0},{"$f":"IFERROR(J82-MOD(StartAar+100-($F$22+1),J82),0)","v":52},{"$f":"IFERROR(U82/J82,0)","v":0.69333333333333336},{"$f":"IFERROR(L82*$F82/10^6,0)","v":0},{"$f":"IFERROR(M82*$F82/10^6,0)","v":0},{"$f":"IFERROR(N82*$F82/10^6,0)","v":0},{"$f":"IFERROR(O82*$F82/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D658","v":"Skybrudstunnel Ø3000 mm"},{"$f":"Tiltagskatalog!E658","v":"km"},{"$f":"Brugerinput!G165","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F658","v":80000000},{"$f":"Tiltagskatalog!G658","v":60000},{"$f":"Tiltagskatalog!H658","v":75},{"$f":"Tiltagskatalog!I658","v":1},{"$f":"Tiltagskatalog!J658","v":0},{"$f":"Tiltagskatalog!K658","v":0},{"$f":"Tiltagskatalog!L658","v":0},{"$f":"Tiltagskatalog!M658","v":0},null,0,0,2092,0,{"$f":"IFERROR(J83-MOD(StartAar+100-($F$22+1),J83),0)","v":52},0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D659","v":"Skybrudsvej"}]
[null,null,null,{"$f":"Tiltagskatalog!D660","v":"Skybrudsvej "},{"$f":"Tiltagskatalog!E660","v":"km"},{"$f":"Brugerinput!G167","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F660","v":10000000},{"$f":"Tiltagskatalog!G660","v":10000},{"$f":"Tiltagskatalog!H660","v":40},{"$f":"Tiltagskatalog!I660","v":1},{"$f":"Tiltagskatalog!J660","v":0},{"$f":"Tiltagskatalog!K660","v":0},{"$f":"Tiltagskatalog!L660","v":0},{"$f":"Tiltagskatalog!M660","v":0},null,{"$f":"IFERROR($F85*H85/10^6,0)","v":0},{"$f":"IFERROR($F85*I85/10^6,0)","v":0},{"$f":"IFERROR($F$22+J85,0)","v":2057},{"$f":"IFERROR(K85*Q85,0)","v":0},{"$f":"IFERROR(J85-MOD(StartAar+100-($F$22+1),J85),0)","v":22},{"$f":"IFERROR(U85/J85,0)","v":0.55000000000000004},{"$f":"IFERROR(L85*$F85/10^6,0)","v":0},{"$f":"IFERROR(M85*$F85/10^6,0)","v":0},{"$f":"IFERROR(N85*$F85/10^6,0)","v":0},{"$f":"IFERROR(O85*$F85/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D661","v":"Grønne veje med regnbede"},{"$f":"Tiltagskatalog!E661","v":"m"},{"$f":"Brugerinput!G168","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F661","v":10000},{"$f":"Tiltagskatalog!G661","v":25},{"$f":"Tiltagskatalog!H661","v":20},{"$f":"Tiltagskatalog!I661","v":1},{"$f":"Tiltagskatalog!J661","v":0},{"$f":"Tiltagskatalog!K661","v":0},{"$f":"Tiltagskatalog!L661","v":0.22829273198651037},{"$f":"Tiltagskatalog!M661","v":0},null,0,0,2037,0,2,0.1,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D663","v":"Vandløb, bundbredde 0,5 m, dybde 1 m"},{"$f":"Tiltagskatalog!E663","v":"km"},{"$f":"Brugerinput!G170","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F663","v":800000},{"$f":"Tiltagskatalog!G663","v":900},{"$f":"Tiltagskatalog!H663","v":100},{"$f":"Tiltagskatalog!I663","v":1},{"$f":"Tiltagskatalog!J663","v":0},{"$f":"Tiltagskatalog!K663","v":4215.9441432490657},{"$f":"Tiltagskatalog!L663","v":8560.9774494941394},{"$f":"Tiltagskatalog!M663","v":0},null,{"$f":"IFERROR($F87*H87/10^6,0)","v":0},{"$f":"IFERROR($F87*I87/10^6,0)","v":0},{"$f":"IFERROR($F$22+J87,0)","v":2117},{"$f":"IFERROR(K87*Q87,0)","v":0},2,{"$f":"IFERROR(U87/J87,0)","v":0.02},{"$f":"IFERROR(L87*$F87/10^6,0)","v":0},{"$f":"IFERROR(M87*$F87/10^6,0)","v":0},{"$f":"IFERROR(N87*$F87/10^6,0)","v":0},{"$f":"IFERROR(O87*$F87/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D664","v":"Vandløb, bundbredde 0,5 m, dybde 2 m"},{"$f":"Tiltagskatalog!E664","v":"km"},{"$f":"Brugerinput!G171","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F664","v":1000000},{"$f":"Tiltagskatalog!G664","v":1700},{"$f":"Tiltagskatalog!H664","v":100},{"$f":"Tiltagskatalog!I664","v":1},{"$f":"Tiltagskatalog!J664","v":0},{"$f":"Tiltagskatalog!K664","v":4215.9441432490657},{"$f":"Tiltagskatalog!L664","v":8560.9774494941394},{"$f":"Tiltagskatalog!M664","v":0},null,0,0,2117,0,2,0.02,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D665","v":"Vandløb, bundbredde 1 m, dybde 1 m"},{"$f":"Tiltagskatalog!E665","v":"km"},{"$f":"Brugerinput!G172","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F665","v":1000000},{"$f":"Tiltagskatalog!G665","v":1000},{"$f":"Tiltagskatalog!H665","v":100},{"$f":"Tiltagskatalog!I665","v":1},{"$f":"Tiltagskatalog!J665","v":0},{"$f":"Tiltagskatalog!K665","v":4215.9441432490657},{"$f":"Tiltagskatalog!L665","v":8560.9774494941394},{"$f":"Tiltagskatalog!M665","v":0},null,0,0,2117,0,2,0.02,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D666","v":"Vandløb, bundbredde 1 m, dybde 2 m"},{"$f":"Tiltagskatalog!E666","v":"km"},{"$f":"Brugerinput!G173","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F666","v":1200000},{"$f":"Tiltagskatalog!G666","v":1800},{"$f":"Tiltagskatalog!H666","v":100},{"$f":"Tiltagskatalog!I666","v":1},{"$f":"Tiltagskatalog!J666","v":0},{"$f":"Tiltagskatalog!K666","v":4215.9441432490657},{"$f":"Tiltagskatalog!L666","v":8560.9774494941394},{"$f":"Tiltagskatalog!M666","v":0},null,0,0,2117,0,2,0.02,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D667","v":"Rende"}]
[null,null,null,{"$f":"Tiltagskatalog!D668","v":"Rende, bundbredde 1 m, dybde 0,2 m, ovenbredde 3m"},{"$f":"Tiltagskatalog!E668","v":"m"},{"$f":"Brugerinput!G175","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F668","v":500},{"$f":"Tiltagskatalog!G668","v":25},{"$f":"Tiltagskatalog!H668","v":100},{"$f":"Tiltagskatalog!I668","v":1},{"$f":"Tiltagskatalog!J668","v":0},{"$f":"Tiltagskatalog!K668","v":0},{"$f":"Tiltagskatalog!L668","v":1.3697563919190623},{"$f":"Tiltagskatalog!M668","v":0},null,{"$f":"IFERROR($F92*H92/10^6,0)","v":0},{"$f":"IFERROR($F92*I92/10^6,0)","v":0},{"$f":"IFERROR($F$22+J92,0)","v":2117},{"$f":"IFERROR(K92*Q92,0)","v":0},{"$f":"IFERROR(J92-MOD(StartAar+100-($F$22+1),J92),0)","v":2},{"$f":"IFERROR(U92/J92,0)","v":0.02},{"$f":"IFERROR(L92*$F92/10^6,0)","v":0},{"$f":"IFERROR(M92*$F92/10^6,0)","v":0},{"$f":"IFERROR(N92*$F92/10^6,0)","v":0},{"$f":"IFERROR(O92*$F92/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D669","v":"Rende, bundbredde 1 m, dybde 0,4 m, ovenbredde 5m"},{"$f":"Tiltagskatalog!E669","v":"m"},{"$f":"Brugerinput!G176","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F669","v":550},{"$f":"Tiltagskatalog!G669","v":30},{"$f":"Tiltagskatalog!H669","v":100},{"$f":"Tiltagskatalog!I669","v":1},{"$f":"Tiltagskatalog!J669","v":0},{"$f":"Tiltagskatalog!K669","v":0},{"$f":"Tiltagskatalog!L669","v":2.2829273198651037},{"$f":"Tiltagskatalog!M669","v":0},null,0,0,2117,0,{"$f":"IFERROR(J93-MOD(StartAar+100-($F$22+1),J93),0)","v":2},0.02,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D670","v":"Rende, bundbredde 2 m, dybde 0,4 m, ovenbredde 6m"},{"$f":"Tiltagskatalog!E670","v":"m"},{"$f":"Brugerinput!G177","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F670","v":700},{"$f":"Tiltagskatalog!G670","v":35},{"$f":"Tiltagskatalog!H670","v":100},{"$f":"Tiltagskatalog!I670","v":1},{"$f":"Tiltagskatalog!J670","v":0},{"$f":"Tiltagskatalog!K670","v":0},{"$f":"Tiltagskatalog!L670","v":2.7395127838381246},{"$f":"Tiltagskatalog!M670","v":0},null,0,0,2117,0,{"$f":"IFERROR(J94-MOD(StartAar+100-($F$22+1),J94),0)","v":2},0.02,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D671","v":"Magasinering og forsinkelse"}]
[null,null,null,{"$f":"Tiltagskatalog!D672","v":"Lukket bassin"}]
[null,null,null,{"$f":"Tiltagskatalog!D673","v":"Lukket bassin uden rensning, <1000 m³"},{"$f":"Tiltagskatalog!E673","v":"m³"},{"$f":"Brugerinput!G181","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F673","v":8000},{"$f":"Tiltagskatalog!G673","v":40},{"$f":"Tiltagskatalog!H673","v":50},{"$f":"Tiltagskatalog!I673","v":1},{"$f":"Tiltagskatalog!J673","v":0},{"$f":"Tiltagskatalog!K673","v":0},{"$f":"Tiltagskatalog!L673","v":0},{"$f":"Tiltagskatalog!M673","v":0},null,{"$f":"IFERROR($F97*H97/10^6,0)","v":0},{"$f":"IFERROR($F97*I97/10^6,0)","v":0},{"$f":"IFERROR($F$22+J97,0)","v":2067},{"$f":"IFERROR(K97*Q97,0)","v":0},{"$f":"IFERROR(J97-MOD(StartAar+100-($F$22+1),J97),0)","v":2},{"$f":"IFERROR(U97/J97,0)","v":0.04},{"$f":"IFERROR(L97*$F97/10^6,0)","v":0},{"$f":"IFERROR(M97*$F97/10^6,0)","v":0},{"$f":"IFERROR(N97*$F97/10^6,0)","v":0},{"$f":"IFERROR(O97*$F97/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D674","v":"Lukket bassin med rensning 500-1000 m³"},{"$f":"Tiltagskatalog!E674","v":"m³"},{"$f":"Brugerinput!G182","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F674","v":9000},{"$f":"Tiltagskatalog!G674","v":40},{"$f":"Tiltagskatalog!H674","v":75},{"$f":"Tiltagskatalog!I674","v":1},{"$f":"Tiltagskatalog!J674","v":0},{"$f":"Tiltagskatalog!K674","v":0},{"$f":"Tiltagskatalog!L674","v":0},{"$f":"Tiltagskatalog!M674","v":0},null,0,0,2092,0,{"$f":"IFERROR(J98-MOD(StartAar+100-($F$22+1),J98),0)","v":52},0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D675","v":"Lukket bassin med rensning 1000-3000 m³"},{"$f":"Tiltagskatalog!E675","v":"m³"},{"$f":"Brugerinput!G183","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F675","v":8000},{"$f":"Tiltagskatalog!G675","v":40},{"$f":"Tiltagskatalog!H675","v":75},{"$f":"Tiltagskatalog!I675","v":1},{"$f":"Tiltagskatalog!J675","v":0},{"$f":"Tiltagskatalog!K675","v":0},{"$f":"Tiltagskatalog!L675","v":0},{"$f":"Tiltagskatalog!M675","v":0},null,0,0,2092,0,{"$f":"IFERROR(J99-MOD(StartAar+100-($F$22+1),J99),0)","v":52},0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D676","v":"Lukket bassin med rensning 5000-10000 m³"},{"$f":"Tiltagskatalog!E676","v":"m³"},{"$f":"Brugerinput!G184","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F676","v":6000},{"$f":"Tiltagskatalog!G676","v":40},{"$f":"Tiltagskatalog!H676","v":75},{"$f":"Tiltagskatalog!I676","v":1},{"$f":"Tiltagskatalog!J676","v":0},{"$f":"Tiltagskatalog!K676","v":0},{"$f":"Tiltagskatalog!L676","v":0},{"$f":"Tiltagskatalog!M676","v":0},null,0,0,2092,0,{"$f":"IFERROR(J100-MOD(StartAar+100-($F$22+1),J100),0)","v":52},0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D677","v":"Lukket bassin med rensning >10.000 m³"},{"$f":"Tiltagskatalog!E677","v":"m³"},{"$f":"Brugerinput!G185","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F677","v":4000},{"$f":"Tiltagskatalog!G677","v":40},{"$f":"Tiltagskatalog!H677","v":75},{"$f":"Tiltagskatalog!I677","v":1},{"$f":"Tiltagskatalog!J677","v":0},{"$f":"Tiltagskatalog!K677","v":0},{"$f":"Tiltagskatalog!L677","v":0},{"$f":"Tiltagskatalog!M677","v":0},null,0,0,2092,0,{"$f":"IFERROR(J101-MOD(StartAar+100-($F$22+1),J101),0)","v":52},0.69333333333333336,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D678","v":"Åbent bassin, beton"}]
[null,null,null,{"$f":"Tiltagskatalog!D679","v":"Åbent bassin, beton"},{"$f":"Tiltagskatalog!E679","v":"m³"},{"$f":"Brugerinput!G187","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F679","v":10000},{"$f":"Tiltagskatalog!G679","v":40},{"$f":"Tiltagskatalog!H679","v":75},{"$f":"Tiltagskatalog!I679","v":1},{"$f":"Tiltagskatalog!J679","v":0},{"$f":"Tiltagskatalog!K679","v":0},{"$f":"Tiltagskatalog!L679","v":0},{"$f":"Tiltagskatalog!M679","v":0},null,{"$f":"IFERROR($F103*H103/10^6,0)","v":0},{"$f":"IFERROR($F103*I103/10^6,0)","v":0},{"$f":"IFERROR($F$22+J103,0)","v":2092},{"$f":"IFERROR(K103*Q103,0)","v":0},{"$f":"IFERROR(J103-MOD(StartAar+100-($F$22+1),J103),0)","v":52},{"$f":"IFERROR(U103/J103,0)","v":0.69333333333333336},{"$f":"IFERROR(L103*$F103/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D680","v":"Åbent bassin, grønt"}]
[null,null,null,{"$f":"Tiltagskatalog!D681","v":"Jordbassin Klasse B"},{"$f":"Tiltagskatalog!E681","v":"m³"},{"$f":"Brugerinput!G189","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F681","v":2000},{"$f":"Tiltagskatalog!G681","v":25},{"$f":"Tiltagskatalog!H681","v":50},{"$f":"Tiltagskatalog!I681","v":0.5},{"$f":"Tiltagskatalog!J681","v":0},{"$f":"Tiltagskatalog!K681","v":0},{"$f":"Tiltagskatalog!L681","v":0},{"$f":"Tiltagskatalog!M681","v":0},null,{"$f":"IFERROR($F105*H105/10^6,0)","v":0},{"$f":"IFERROR($F105*I105/10^6,0)","v":0},{"$f":"IFERROR($F$22+J105,0)","v":2067},{"$f":"IFERROR(K105*Q105,0)","v":0},{"$f":"IFERROR(J105-MOD(StartAar+100-($F$22+1),J105),0)","v":2},{"$f":"IFERROR(U105/J105,0)","v":0.04},{"$f":"IFERROR(L105*$F105/10^6,0)","v":0},{"$f":"IFERROR(M105*$F105/10^6,0)","v":0},{"$f":"IFERROR(N105*$F105/10^6,0)","v":0},{"$f":"IFERROR(O105*$F105/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D682","v":"Jordbassin Klasse A"},{"$f":"Tiltagskatalog!E682","v":"m³"},{"$f":"Brugerinput!G190","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F682","v":950},{"$f":"Tiltagskatalog!G682","v":25},{"$f":"Tiltagskatalog!H682","v":50},{"$f":"Tiltagskatalog!I682","v":0.5},{"$f":"Tiltagskatalog!J682","v":0},{"$f":"Tiltagskatalog!K682","v":0},{"$f":"Tiltagskatalog!L682","v":0},{"$f":"Tiltagskatalog!M682","v":0},null,0,0,2067,0,{"$f":"IFERROR(J106-MOD(StartAar+100-($F$22+1),J106),0)","v":2},0.04,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D683","v":"Forsinkelsesvej"}]
[null,null,null,{"$f":"Tiltagskatalog!D684","v":"Stor forsinkelsesvej >5000 ÅDT"},{"$f":"Tiltagskatalog!E684","v":"m"},{"$f":"Brugerinput!G192","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F684","v":20000},{"$f":"Tiltagskatalog!G684","v":25},{"$f":"Tiltagskatalog!H684","v":50},{"$f":"Tiltagskatalog!I684","v":1},{"$f":"Tiltagskatalog!J684","v":0},{"$f":"Tiltagskatalog!K684","v":0},{"$f":"Tiltagskatalog!L684","v":0.22829273198651037},{"$f":"Tiltagskatalog!M684","v":0},null,{"$f":"IFERROR($F108*H108/10^6,0)","v":0},{"$f":"IFERROR($F108*I108/10^6,0)","v":0},{"$f":"IFERROR($F$22+J108,0)","v":2067},{"$f":"IFERROR(K108*Q108,0)","v":0},{"$f":"IFERROR(J108-MOD(StartAar+100-($F$22+1),J108),0)","v":2},{"$f":"IFERROR(U108/J108,0)","v":0.04},{"$f":"IFERROR(L108*$F108/10^6,0)","v":0},{"$f":"IFERROR(M108*$F108/10^6,0)","v":0},{"$f":"IFERROR(N108*$F108/10^6,0)","v":0},{"$f":"IFERROR(O108*$F108/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D685","v":"Lille forsinkelsesvej <5000 ÅDT"},{"$f":"Tiltagskatalog!E685","v":"m"},{"$f":"Brugerinput!G193","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F685","v":10000},{"$f":"Tiltagskatalog!G685","v":25},{"$f":"Tiltagskatalog!H685","v":50},{"$f":"Tiltagskatalog!I685","v":1},{"$f":"Tiltagskatalog!J685","v":0},{"$f":"Tiltagskatalog!K685","v":0},{"$f":"Tiltagskatalog!L685","v":0.22829273198651037},{"$f":"Tiltagskatalog!M685","v":0},null,0,0,2067,0,{"$f":"IFERROR(J109-MOD(StartAar+100-($F$22+1),J109),0)","v":2},0.04,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D686","v":"Forsinkelsesplads"}]
[null,null,null,{"$f":"Tiltagskatalog!D687","v":"Forsinkelsesplads"},{"$f":"Tiltagskatalog!E687","v":"m³"},{"$f":"Brugerinput!G195","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F687","v":600},{"$f":"Tiltagskatalog!G687","v":25},{"$f":"Tiltagskatalog!H687","v":50},{"$f":"Tiltagskatalog!I687","v":1},{"$f":"Tiltagskatalog!J687","v":0},{"$f":"Tiltagskatalog!K687","v":0},{"$f":"Tiltagskatalog!L687","v":0},{"$f":"Tiltagskatalog!M687","v":0},null,{"$f":"IFERROR($F111*H111/10^6,0)","v":0},{"$f":"IFERROR($F111*I111/10^6,0)","v":0},{"$f":"IFERROR($F$22+J111,0)","v":2067},{"$f":"IFERROR(K111*Q111,0)","v":0},{"$f":"IFERROR(J111-MOD(StartAar+100-($F$22+1),J111),0)","v":2},{"$f":"IFERROR(U111/J111,0)","v":0.04},{"$f":"IFERROR(L111*$F111/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D688","v":"Afkobling"}]
[null,null,null,{"$f":"Tiltagskatalog!D689","v":"Faskine (flere ejendomme)"}]
[null,null,null,{"$f":"Tiltagskatalog!D690","v":"Faskine"},{"$f":"Tiltagskatalog!E690","v":"Antal"},{"$f":"Brugerinput!G199","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F690","v":20000},{"$f":"Tiltagskatalog!G690","v":1000},{"$f":"Tiltagskatalog!H690","v":25},{"$f":"Tiltagskatalog!I690","v":1},{"$f":"Tiltagskatalog!J690","v":0},{"$f":"Tiltagskatalog!K690","v":0},{"$f":"Tiltagskatalog!L690","v":0},{"$f":"Tiltagskatalog!M690","v":0},null,{"$f":"IFERROR($F114*H114/10^6,0)","v":0},{"$f":"IFERROR($F114*I114/10^6,0)","v":0},{"$f":"IFERROR($F$22+J114,0)","v":2042},{"$f":"IFERROR(K114*Q114,0)","v":0},{"$f":"IFERROR(J114-MOD(StartAar+100-($F$22+1),J114),0)","v":2},{"$f":"IFERROR(U114/J114,0)","v":0.08},{"$f":"IFERROR(L114*$F114/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D691","v":"Regnbed"}]
[null,null,null,{"$f":"Tiltagskatalog!D692","v":"Regnbed på vejareal i 1 meters bredde"},{"$f":"Tiltagskatalog!E692","v":"m² "},{"$f":"Brugerinput!G201","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F692","v":10000},{"$f":"Tiltagskatalog!G692","v":25},{"$f":"Tiltagskatalog!H692","v":25},{"$f":"Tiltagskatalog!I692","v":1},{"$f":"Tiltagskatalog!J692","v":0},{"$f":"Tiltagskatalog!K692","v":0},{"$f":"Tiltagskatalog!L692","v":0.45658546397302074},{"$f":"Tiltagskatalog!M692","v":0},null,{"$f":"IFERROR($F116*H116/10^6,0)","v":0},{"$f":"IFERROR($F116*I116/10^6,0)","v":0},{"$f":"IFERROR($F$22+J116,0)","v":2042},{"$f":"IFERROR(K116*Q116,0)","v":0},{"$f":"IFERROR(J116-MOD(StartAar+100-($F$22+1),J116),0)","v":2},{"$f":"IFERROR(U116/J116,0)","v":0.08},{"$f":"IFERROR(L116*$F116/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D693","v":"Trug/render"}]
[null,null,null,{"$f":"Tiltagskatalog!D694","v":"Rende, bundbredde 1 m, dybde 0,2 m, ovenbredde 3m"},{"$f":"Tiltagskatalog!E694","v":"m"},{"$f":"Brugerinput!G203","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F694","v":500},{"$f":"Tiltagskatalog!G694","v":25},{"$f":"Tiltagskatalog!H694","v":100},{"$f":"Tiltagskatalog!I694","v":1},{"$f":"Tiltagskatalog!J694","v":0},{"$f":"Tiltagskatalog!K694","v":0},{"$f":"Tiltagskatalog!L694","v":1.3697563919190623},{"$f":"Tiltagskatalog!M694","v":0},null,{"$f":"IFERROR($F118*H118/10^6,0)","v":0},{"$f":"IFERROR($F118*I118/10^6,0)","v":0},{"$f":"IFERROR($F$22+J118,0)","v":2117},{"$f":"IFERROR(K118*Q118,0)","v":0},{"$f":"IFERROR(J118-MOD(StartAar+100-($F$22+1),J118),0)","v":2},{"$f":"IFERROR(U118/J118,0)","v":0.02},{"$f":"IFERROR(L118*$F118/10^6,0)","v":0},{"$f":"IFERROR(M118*$F118/10^6,0)","v":0},{"$f":"IFERROR(N118*$F118/10^6,0)","v":0},{"$f":"IFERROR(O118*$F118/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D695","v":"Rende, bundbredde 1 m, dybde 0,4 m, ovenbredde 5m"},{"$f":"Tiltagskatalog!E695","v":"m"},{"$f":"Brugerinput!G204","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F695","v":550},{"$f":"Tiltagskatalog!G695","v":30},{"$f":"Tiltagskatalog!H695","v":100},{"$f":"Tiltagskatalog!I695","v":1},{"$f":"Tiltagskatalog!J695","v":0},{"$f":"Tiltagskatalog!K695","v":0},{"$f":"Tiltagskatalog!L695","v":2.2829273198651037},{"$f":"Tiltagskatalog!M695","v":0},null,0,0,2117,0,{"$f":"IFERROR(J119-MOD(StartAar+100-($F$22+1),J119),0)","v":2},0.02,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D696","v":"Rende, bundbredde 2 m, dybde 0,4 m, ovenbredde 6m"},{"$f":"Tiltagskatalog!E696","v":"m"},{"$f":"Brugerinput!G205","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F696","v":700},{"$f":"Tiltagskatalog!G696","v":35},{"$f":"Tiltagskatalog!H696","v":100},{"$f":"Tiltagskatalog!I696","v":1},{"$f":"Tiltagskatalog!J696","v":0},{"$f":"Tiltagskatalog!K696","v":0},{"$f":"Tiltagskatalog!L696","v":2.7395127838381246},{"$f":"Tiltagskatalog!M696","v":0},null,0,0,2117,0,{"$f":"IFERROR(J120-MOD(StartAar+100-($F$22+1),J120),0)","v":2},0.02,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D697","v":"Grønne tage"}]
[null,null,null,{"$f":"Tiltagskatalog!D698","v":"Grønne tage"},{"$f":"Tiltagskatalog!E698","v":"m²"},{"$f":"Brugerinput!G207","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F698","v":450},{"$f":"Tiltagskatalog!G698","v":10},{"$f":"Tiltagskatalog!H698","v":50},{"$f":"Tiltagskatalog!I698","v":1},{"$f":"Tiltagskatalog!J698","v":0},{"$f":"Tiltagskatalog!K698","v":0},{"$f":"Tiltagskatalog!L698","v":0.22829273198651037},{"$f":"Tiltagskatalog!M698","v":19.301112795223148},null,{"$f":"IFERROR($F122*H122/10^6,0)","v":0},{"$f":"IFERROR($F122*I122/10^6,0)","v":0},{"$f":"IFERROR($F$22+J122,0)","v":2067},{"$f":"IFERROR(K122*Q122,0)","v":0},{"$f":"IFERROR(J122-MOD(StartAar+100-($F$22+1),J122),0)","v":2},{"$f":"IFERROR(U122/J122,0)","v":0.04},{"$f":"IFERROR(L122*$F122/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D699","v":"Grønne veje"}]
[null,null,null,{"$f":"Tiltagskatalog!D700","v":"Grønne veje med regnbede"},{"$f":"Tiltagskatalog!E700","v":"m"},{"$f":"Brugerinput!G209","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F700","v":10000},{"$f":"Tiltagskatalog!G700","v":25},{"$f":"Tiltagskatalog!H700","v":20},{"$f":"Tiltagskatalog!I700","v":0},{"$f":"Tiltagskatalog!J700","v":0},{"$f":"Tiltagskatalog!K700","v":0},{"$f":"Tiltagskatalog!L700","v":0.22829273198651037},{"$f":"Tiltagskatalog!M700","v":0},null,{"$f":"IFERROR($F124*H124/10^6,0)","v":0},{"$f":"IFERROR($F124*I124/10^6,0)","v":0},{"$f":"IFERROR($F$22+J124,0)","v":2037},{"$f":"IFERROR(K124*Q124,0)","v":0},{"$f":"IFERROR(J124-MOD(StartAar+100-($F$22+1),J124),0)","v":2},{"$f":"IFERROR(U124/J124,0)","v":0.1},{"$f":"IFERROR(L124*$F124/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D701","v":"Permeable belægninger"}]
[null,null,null,{"$f":"Tiltagskatalog!D702","v":"Græs"},{"$f":"Tiltagskatalog!E702","v":"m²"},{"$f":"Brugerinput!G211","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F702","v":40},{"$f":"Tiltagskatalog!G702","v":2},{"$f":"Tiltagskatalog!H702","v":25},{"$f":"Tiltagskatalog!I702","v":1},{"$f":"Tiltagskatalog!J702","v":42.331925605052831},{"$f":"Tiltagskatalog!K702","v":0},{"$f":"Tiltagskatalog!L702","v":0},{"$f":"Tiltagskatalog!M702","v":0},null,{"$f":"IFERROR($F126*H126/10^6,0)","v":0},{"$f":"IFERROR($F126*I126/10^6,0)","v":0},{"$f":"IFERROR($F$22+J126,0)","v":2042},{"$f":"IFERROR(K126*Q126,0)","v":0},{"$f":"IFERROR(J126-MOD(StartAar+100-($F$22+1),J126),0)","v":2},{"$f":"IFERROR(U126/J126,0)","v":0.08},{"$f":"IFERROR(L126*$F126/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D703","v":"Tiltag mod vandløbsoversvømmelser og strømmende vand på terræn"}]
[null,null,null,{"$f":"Tiltagskatalog!D704","v":"Vådområde"}]
[null,null,null,{"$f":"Tiltagskatalog!D705","v":"Etablering af vådområde"},{"$f":"Tiltagskatalog!E705","v":"ha"},{"$f":"Brugerinput!G215","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F705","v":100000},{"$f":"Tiltagskatalog!G705","v":2000},{"$f":"Tiltagskatalog!H705","v":50},{"$f":"Tiltagskatalog!I705","v":1},{"$f":"Tiltagskatalog!J705","v":0},{"$f":"Tiltagskatalog!K705","v":8431.8882864981315},{"$f":"Tiltagskatalog!L705","v":17121954.89898828},{"$f":"Tiltagskatalog!M705","v":0},null,{"$f":"IFERROR($F129*H129/10^6,0)","v":0},{"$f":"IFERROR($F129*I129/10^6,0)","v":0},{"$f":"IFERROR($F$22+J129,0)","v":2067},{"$f":"IFERROR(K129*Q129,0)","v":0},{"$f":"IFERROR(J129-MOD(StartAar+100-($F$22+1),J129),0)","v":2},{"$f":"IFERROR(U129/J129,0)","v":0.04},{"$f":"IFERROR(L129*$F129/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D706","v":"Opstrøms dæmninger med regulering på vandløb"}]
[null,null,null,{"$f":"Tiltagskatalog!D707","v":"Dæmning på tværs af vandløb, ikke prissat"},{"$f":"Tiltagskatalog!E707","v":"stk"},{"$f":"Brugerinput!G217","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F707","v":"n/a"},{"$f":"Tiltagskatalog!G707","v":"n/a"},{"$f":"Tiltagskatalog!H707","v":"n/a"},{"$f":"Tiltagskatalog!I707","v":"n/a"},{"$f":"Tiltagskatalog!J707","v":0},{"$f":"Tiltagskatalog!K707","v":0},{"$f":"Tiltagskatalog!L707","v":0},{"$f":"Tiltagskatalog!M707","v":0},null,{"$f":"IFERROR($F131*H131/10^6,0)","v":0},{"$f":"IFERROR($F131*I131/10^6,0)","v":0},{"$f":"IFERROR($F$22+J131,0)","v":0},{"$f":"IFERROR(K131*Q131,0)","v":0},{"$f":"IFERROR(J131-MOD(StartAar+100-($F$22+1),J131),0)","v":0},{"$f":"IFERROR(U131/J131,0)","v":0},{"$f":"IFERROR(L131*$F131/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D708","v":"By-dæmninger"}]
[null,null,null,{"$f":"Tiltagskatalog!D709","v":"Dæmning af beton i 1 meters højde"},{"$f":"Tiltagskatalog!E709","v":"m"},{"$f":"Brugerinput!G219","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F709","v":8000},{"$f":"Tiltagskatalog!G709","v":20},{"$f":"Tiltagskatalog!H709","v":50},{"$f":"Tiltagskatalog!I709","v":1},{"$f":"Tiltagskatalog!J709","v":0},{"$f":"Tiltagskatalog!K709","v":0},{"$f":"Tiltagskatalog!L709","v":0},{"$f":"Tiltagskatalog!M709","v":0},null,{"$f":"IFERROR($F133*H133/10^6,0)","v":0},{"$f":"IFERROR($F133*I133/10^6,0)","v":0},{"$f":"IFERROR($F$22+J133,0)","v":2067},{"$f":"IFERROR(K133*Q133,0)","v":0},{"$f":"IFERROR(J133-MOD(StartAar+100-($F$22+1),J133),0)","v":2},{"$f":"IFERROR(U133/J133,0)","v":0.04},{"$f":"IFERROR(L133*$F133/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D710","v":"Diger langs vandløb"}]
[null,null,null,{"$f":"Tiltagskatalog!D711","v":"Jordvold, terræn hæves ca. 1 m"},{"$f":"Tiltagskatalog!E711","v":"m"},{"$f":"Brugerinput!G221","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F711","v":1000},{"$f":"Tiltagskatalog!G711","v":25},{"$f":"Tiltagskatalog!H711","v":50},{"$f":"Tiltagskatalog!I711","v":1},{"$f":"Tiltagskatalog!J711","v":0},{"$f":"Tiltagskatalog!K711","v":0},{"$f":"Tiltagskatalog!L711","v":0},{"$f":"Tiltagskatalog!M711","v":0},null,{"$f":"IFERROR($F135*H135/10^6,0)","v":0},{"$f":"IFERROR($F135*I135/10^6,0)","v":0},{"$f":"IFERROR($F$22+J135,0)","v":2067},{"$f":"IFERROR(K135*Q135,0)","v":0},{"$f":"IFERROR(J135-MOD(StartAar+100-($F$22+1),J135),0)","v":2},{"$f":"IFERROR(U135/J135,0)","v":0.04},{"$f":"IFERROR(L135*$F135/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D712","v":"Pumper på vandløb ifm. kontraklapper og højvandslukker"}]
[null,null,null,{"$f":"Tiltagskatalog!D713","v":"Sluse og pumpe med kapacitet på 8 m³/s"},{"$f":"Tiltagskatalog!E713","v":"stk"},{"$f":"Brugerinput!G223","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F713","v":46000000},{"$f":"Tiltagskatalog!G713","v":460000},{"$f":"Tiltagskatalog!H713","v":50},{"$f":"Tiltagskatalog!I713","v":1},{"$f":"Tiltagskatalog!J713","v":0},{"$f":"Tiltagskatalog!K713","v":0},{"$f":"Tiltagskatalog!L713","v":0},{"$f":"Tiltagskatalog!M713","v":0},null,{"$f":"IFERROR($F137*H137/10^6,0)","v":0},{"$f":"IFERROR($F137*I137/10^6,0)","v":0},{"$f":"IFERROR($F$22+J137,0)","v":2067},{"$f":"IFERROR(K137*Q137,0)","v":0},{"$f":"IFERROR(J137-MOD(StartAar+100-($F$22+1),J137),0)","v":2},{"$f":"IFERROR(U137/J137,0)","v":0.04},{"$f":"IFERROR(L137*$F137/10^6,0)","v":0},{"$f":"IFERROR(M137*$F137/10^6,0)","v":0},{"$f":"IFERROR(N137*$F137/10^6,0)","v":0},{"$f":"IFERROR(O137*$F137/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D714","v":"Sluse og pumpe med kapacitet på 18 m³/s"},{"$f":"Tiltagskatalog!E714","v":"stk"},{"$f":"Brugerinput!G224","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F714","v":30000000},{"$f":"Tiltagskatalog!G714","v":300000},{"$f":"Tiltagskatalog!H714","v":50},{"$f":"Tiltagskatalog!I714","v":1},{"$f":"Tiltagskatalog!J714","v":0},{"$f":"Tiltagskatalog!K714","v":0},{"$f":"Tiltagskatalog!L714","v":0},{"$f":"Tiltagskatalog!M714","v":0},null,0,0,2067,0,{"$f":"IFERROR(J138-MOD(StartAar+100-($F$22+1),J138),0)","v":2},0.04,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D715","v":"Mobile dæmninger"}]
[null,null,null,{"$f":"Tiltagskatalog!D716","v":"Mobil dæmning 50 cm høj"},{"$f":"Tiltagskatalog!E716","v":"m"},{"$f":"Brugerinput!G226","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F716","v":1400},{"$f":"Tiltagskatalog!G716","v":14},{"$f":"Tiltagskatalog!H716","v":20},{"$f":"Tiltagskatalog!I716","v":1},{"$f":"Tiltagskatalog!J716","v":0},{"$f":"Tiltagskatalog!K716","v":0},{"$f":"Tiltagskatalog!L716","v":0},{"$f":"Tiltagskatalog!M716","v":0},null,{"$f":"IFERROR($F140*H140/10^6,0)","v":0},{"$f":"IFERROR($F140*I140/10^6,0)","v":0},{"$f":"IFERROR($F$22+J140,0)","v":2037},{"$f":"IFERROR(K140*Q140,0)","v":0},{"$f":"IFERROR(J140-MOD(StartAar+100-($F$22+1),J140),0)","v":2},{"$f":"IFERROR(U140/J140,0)","v":0.1},{"$f":"IFERROR(L140*$F140/10^6,0)","v":0},{"$f":"IFERROR(M140*$F140/10^6,0)","v":0},{"$f":"IFERROR(N140*$F140/10^6,0)","v":0},{"$f":"IFERROR(O140*$F140/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D717","v":"Mobil dæmning 75 cm høj"},{"$f":"Tiltagskatalog!E717","v":"m"},{"$f":"Brugerinput!G227","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F717","v":1800},{"$f":"Tiltagskatalog!G717","v":18},{"$f":"Tiltagskatalog!H717","v":20},{"$f":"Tiltagskatalog!I717","v":1},{"$f":"Tiltagskatalog!J717","v":0},{"$f":"Tiltagskatalog!K717","v":0},{"$f":"Tiltagskatalog!L717","v":0},{"$f":"Tiltagskatalog!M717","v":0},null,0,0,2037,0,{"$f":"IFERROR(J141-MOD(StartAar+100-($F$22+1),J141),0)","v":2},0.1,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D718","v":"Mobil dæmning 100 cm høj"},{"$f":"Tiltagskatalog!E718","v":"m"},{"$f":"Brugerinput!G228","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F718","v":2200},{"$f":"Tiltagskatalog!G718","v":22},{"$f":"Tiltagskatalog!H718","v":20},{"$f":"Tiltagskatalog!I718","v":1},{"$f":"Tiltagskatalog!J718","v":0},{"$f":"Tiltagskatalog!K718","v":0},{"$f":"Tiltagskatalog!L718","v":0},{"$f":"Tiltagskatalog!M718","v":0},null,0,0,2037,0,{"$f":"IFERROR(J142-MOD(StartAar+100-($F$22+1),J142),0)","v":2},0.1,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D719","v":"Tiltag på ejendomsniveau"}]
[null,null,null,{"$f":"Tiltagskatalog!D720","v":"Faskine (enkeltejendom)"}]
[null,null,null,{"$f":"Tiltagskatalog!D721","v":"Faskine (høj infiltration, sand)"},{"$f":"Tiltagskatalog!E721","v":"antal"},{"$f":"Brugerinput!G232","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F721","v":15000},{"$f":"Tiltagskatalog!G721","v":300},{"$f":"Tiltagskatalog!H721","v":20},{"$f":"Tiltagskatalog!I721","v":1},{"$f":"Tiltagskatalog!J721","v":0},{"$f":"Tiltagskatalog!K721","v":0},{"$f":"Tiltagskatalog!L721","v":0},{"$f":"Tiltagskatalog!M721","v":0},null,{"$f":"IFERROR($F145*H145/10^6,0)","v":0},{"$f":"IFERROR($F145*I145/10^6,0)","v":0},{"$f":"IFERROR($F$22+J145,0)","v":2037},{"$f":"IFERROR(K145*Q145,0)","v":0},{"$f":"IFERROR(J145-MOD(StartAar+100-($F$22+1),J145),0)","v":2},{"$f":"IFERROR(U145/J145,0)","v":0.1},{"$f":"IFERROR(L145*$F145/10^6,0)","v":0},{"$f":"IFERROR(M145*$F145/10^6,0)","v":0},{"$f":"IFERROR(N145*$F145/10^6,0)","v":0},{"$f":"IFERROR(O145*$F145/10^6,0)","v":0}]
[null,null,null,{"$f":"Tiltagskatalog!D722","v":"Faskine (mellem infiltration, silt)"},{"$f":"Tiltagskatalog!E722","v":"antal"},{"$f":"Brugerinput!G233","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F722","v":20000},{"$f":"Tiltagskatalog!G722","v":400},{"$f":"Tiltagskatalog!H722","v":20},{"$f":"Tiltagskatalog!I722","v":1},{"$f":"Tiltagskatalog!J722","v":0},{"$f":"Tiltagskatalog!K722","v":0},{"$f":"Tiltagskatalog!L722","v":0},{"$f":"Tiltagskatalog!M722","v":0},null,0,0,2037,0,{"$f":"IFERROR(J146-MOD(StartAar+100-($F$22+1),J146),0)","v":2},0.1,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D723","v":"Faskine (lav infiltration, ler)"},{"$f":"Tiltagskatalog!E723","v":"antal"},{"$f":"Brugerinput!G234","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F723","v":25000},{"$f":"Tiltagskatalog!G723","v":500},{"$f":"Tiltagskatalog!H723","v":20},{"$f":"Tiltagskatalog!I723","v":1},{"$f":"Tiltagskatalog!J723","v":0},{"$f":"Tiltagskatalog!K723","v":0},{"$f":"Tiltagskatalog!L723","v":0},{"$f":"Tiltagskatalog!M723","v":0},null,0,0,2037,0,{"$f":"IFERROR(J147-MOD(StartAar+100-($F$22+1),J147),0)","v":2},0.1,0,0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D724","v":"Regnbed"}]
[null,null,null,{"$f":"Tiltagskatalog!D725","v":"Regnbed"},{"$f":"Tiltagskatalog!E725","v":"antal"},{"$f":"Brugerinput!G236","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F725","v":40000},{"$f":"Tiltagskatalog!G725","v":1000},{"$f":"Tiltagskatalog!H725","v":20},{"$f":"Tiltagskatalog!I725","v":1},{"$f":"Tiltagskatalog!J725","v":0},{"$f":"Tiltagskatalog!K725","v":0},{"$f":"Tiltagskatalog!L725","v":13.697563919190623},{"$f":"Tiltagskatalog!M725","v":0},null,{"$f":"IFERROR($F149*H149/10^6,0)","v":0},{"$f":"IFERROR($F149*I149/10^6,0)","v":0},{"$f":"IFERROR($F$22+J149,0)","v":2037},{"$f":"IFERROR(K149*Q149,0)","v":0},{"$f":"IFERROR(J149-MOD(StartAar+100-($F$22+1),J149),0)","v":2},{"$f":"IFERROR(U149/J149,0)","v":0.1},{"$f":"IFERROR(L149*$F149/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D726","v":"Pumpebrønd med tilbageløbssikring"}]
[null,null,null,{"$f":"Tiltagskatalog!D727","v":"Etablering af pumpebrønd"},{"$f":"Tiltagskatalog!E727","v":"antal"},{"$f":"Brugerinput!G238","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F727","v":80000},{"$f":"Tiltagskatalog!G727","v":1600},{"$f":"Tiltagskatalog!H727","v":20},{"$f":"Tiltagskatalog!I727","v":1},{"$f":"Tiltagskatalog!J727","v":0},{"$f":"Tiltagskatalog!K727","v":0},{"$f":"Tiltagskatalog!L727","v":0},{"$f":"Tiltagskatalog!M727","v":0},null,{"$f":"IFERROR($F151*H151/10^6,0)","v":0},{"$f":"IFERROR($F151*I151/10^6,0)","v":0},{"$f":"IFERROR($F$22+J151,0)","v":2037},{"$f":"IFERROR(K151*Q151,0)","v":0},{"$f":"IFERROR(J151-MOD(StartAar+100-($F$22+1),J151),0)","v":2},{"$f":"IFERROR(U151/J151,0)","v":0.1},{"$f":"IFERROR(L151*$F151/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D728","v":"Regnvandstank, opsamling på ejendomsniveau"}]
[null,null,null,{"$f":"Tiltagskatalog!D729","v":"Regnvandstank 5 m³"},{"$f":"Tiltagskatalog!E729","v":"antal"},{"$f":"Brugerinput!G240","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F729","v":15000},{"$f":"Tiltagskatalog!G729","v":300},{"$f":"Tiltagskatalog!H729","v":30},{"$f":"Tiltagskatalog!I729","v":0},{"$f":"Tiltagskatalog!J729","v":0},{"$f":"Tiltagskatalog!K729","v":0},{"$f":"Tiltagskatalog!L729","v":0},{"$f":"Tiltagskatalog!M729","v":321.6852132537191},null,{"$f":"IFERROR($F153*H153/10^6,0)","v":0},{"$f":"IFERROR($F153*I153/10^6,0)","v":0},{"$f":"IFERROR($F$22+J153,0)","v":2047},{"$f":"IFERROR(K153*Q153,0)","v":0},{"$f":"IFERROR(J153-MOD(StartAar+100-($F$22+1),J153),0)","v":22},{"$f":"IFERROR(U153/J153,0)","v":0.73333333333333328},{"$f":"IFERROR(L153*$F153/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D730","v":"Højvandslukke"}]
[null,null,null,{"$f":"Tiltagskatalog!D731","v":"Højvandslukke"},{"$f":"Tiltagskatalog!E731","v":"antal"},{"$f":"Brugerinput!G242","v":">Indtast antal<"},null,{"$f":"Tiltagskatalog!F731","v":10000},{"$f":"Tiltagskatalog!G731","v":100},{"$f":"Tiltagskatalog!H731","v":20},{"$f":"Tiltagskatalog!I731","v":1},{"$f":"Tiltagskatalog!J731","v":0},{"$f":"Tiltagskatalog!K731","v":0},{"$f":"Tiltagskatalog!L731","v":0},{"$f":"Tiltagskatalog!M731","v":0},null,{"$f":"IFERROR($F155*H155/10^6,0)","v":0},{"$f":"IFERROR($F155*I155/10^6,0)","v":0},{"$f":"IFERROR($F$22+J155,0)","v":2037},{"$f":"IFERROR(K155*Q155,0)","v":0},{"$f":"IFERROR(J155-MOD(StartAar+100-($F$22+1),J155),0)","v":2},{"$f":"IFERROR(U155/J155,0)","v":0.1},{"$f":"IFERROR(L155*$F155/10^6,0)","v":0},0,0,0]
[null,null,null,{"$f":"Tiltagskatalog!D732","v":"Kilder: Se underafsnit ovenfor for dokumentation"}]
[]
[]
[null,null,null,"Beregning af tiltagsomkostninger og sidegevinster"]
[]
[null,null,null,"Tiltagssomkostninger i markedspriser, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E162+1","v":2017},{"$f":"F162+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BR162+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"Investering",{"$f":"IF(E$162=$F$21,SUM($Q$64:$Q$155),0)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$162=$F$21,SUM($Q$64:$Q$155),0)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$162=$F$21,SUM($Q$64:$Q$155),0)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Reinvestering",{"$f":"SUMIF($S$64:$S$155,E162,$T$64:$T$155)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($S$64:$S$155,AK162,$T$64:$T$155)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($S$64:$S$155,BQ162,$T$64:$T$155)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Terminalværdi af reinvestering",{"$f":"IF(E162=StartAar+100,SUMPRODUCT($Q$64:$Q$155,$V$64:$V$155),0)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK162=StartAar+100,SUMPRODUCT($Q$64:$Q$155,$V$64:$V$155),0)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ162=StartAar+100,SUMPRODUCT($Q$64:$Q$155,$V$64:$V$155),0)*(1+NAF)*FolsFaktorTiltagsomk","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Drift- og vedligeholdelsesomkostninger",{"$f":"IF(E$162>=$F$22,SUM($R$64:$R$155),0)*(1+NAF)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$162>=$F$22,SUM($R$64:$R$155),0)*(1+NAF)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$162>=$F$22,SUM($R$64:$R$155),0)*(1+NAF)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Sidegevinster i markedspriser, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E169+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK169+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ169+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"Støj",{"$f":"IF(E$169>=$F$22,SUM($W$64:$W$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$169>=$F$22,SUM($W$64:$W$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$169>=$F$22,SUM($W$64:$W$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Natur",{"$f":"IF(E$169>=$F$22,SUM($X$64:$X$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$169>=$F$22,SUM($X$64:$X$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$169>=$F$22,SUM($X$64:$X$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Kulstoflagring",{"$f":"IF(E$169>=$F$22,SUM($Y$64:$Y$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$169>=$F$22,SUM($Y$64:$Y$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$169>=$F$22,SUM($Y$64:$Y$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Vandbesparelse",{"$f":"IF(E$169>=$F$22,SUM($Z$64:$Z$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$169>=$F$22,SUM($Z$64:$Z$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$169>=$F$22,SUM($Z$64:$Z$155),0)*FolsFaktorSidegevinst","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Skadesomkostninger","index":10,"n_rows":858,"n_cols":105,"rows_kept":858,"cut":false,"hidden":false,"merged":[[776,19,776,23],[776,5,776,9],[776,10,776,12],[776,13,776,15],[776,16,776,18]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Skadesomkostninger"}]
[]
[null,null,null,"Skadesomkotsninger i mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E4+1","v":2017},{"$f":"F4+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,{"$f":"P4+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,{"$f":"CB4+1","v":2092},2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"Skadesomkostninger uden tiltag"]
[null,null,null,"Skadesomkostning ved direkte indtastning",{"$f":"E124","v":0},{"$f":"F124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Enhedspriser!D154","v":"Bebyggelse"}]
[null,null,null,{"$f":"Enhedspriser!D155","v":"Privat, kælder"},{"$f":"E163","v":7.6454976518723211E-2},{"$f":"F163","v":7.8370272801575117E-2},8.028556908442705E-2,8.2200865367278941E-2,8.4116161650130833E-2,8.6031457932982697E-2,8.7946754215834644E-2,8.9862050498686508E-2,9.1777346781538413E-2,9.3692643064390319E-2,9.560793934724221E-2,9.7523235630094102E-2,9.9438531912946049E-2,0.1013538281957979,0.1032691244786498,0.10518442076150171,0.1070997170443536,0.10901501332720548,0.11093030961005744,0.11284560589290929,0.11476090217576121,0.1166761984586131,0.11859149474146498,0.12050679102431691,0.12242208730716878,0.12433738359002069,0.12625267987287261,0.12816797615572451,0.1300832724385764,0.13199856872142823,0.13391386500428015,0.13582916128713207,0.13774445756998394,0.13965975385283586,0.14157505013568777,0.14349034641853964,0.14540564270139159,0.14732093898424345,0.14923623526709534,0.15115153154994726,0.15306682783279918,0.15498212411565104,0.15689742039850293,0.15881271668135488,0.16072801296420677,0.16264330924705869,0.16455860552991058,0.16647390181276242,0.16838919809561431,0.17030449437846618,0.17221979066131812,0.17413508694417001,0.17605038322702196,0.1779656795098738,0.17988097579272569,0.18179627207557758,0.18371156835842956,0.18562686464128142,0.18754216092413328,0.18945745720698526,0.19137275348983707,0.19328804977268899,0.19520334605554085,0.1971301223688055,0.19909659088514325,{"$f":"BR163","v":0.20106305940148095},0.20302952791781861,0.20499599643415634,0.20696246495049406,0.20892893346683183,0.2108954019831695,0.21286187049950722,0.21482833901584483,0.21679480753218258,0.2187612760485203,0.22127923949902753,0.22381813309000437,0.22635702668098107,0.22889592027195788,0.23143481386293457,0.23405290768466244,0.23671740999033189,0.2393819122960012,0.24204641460167059,0.2447109169073399,0.24737541921300923,0.25003992151867854,0.25270442382434799,0.25536892613001727,0.25803342843568661,0.26069793074135594,0.26336243304702533,0.26602693535269473,0.26869143765836395,0.2713559399640334,0.27402044226970274,0.27668494457537207,0.2793494468810413,0.28201394918671069,0.28467845149238008,0.28734295379804942]
[null,null,null,{"$f":"Enhedspriser!D156","v":"Privat, stueetage"},{"$f":"E200","v":0.66769787075975084},{"$f":"F200","v":0.68185697046609062},0.6960160701724305,0.71017516987877005,0.72433426958510994,0.73849336929144926,0.75265246899778937,0.76681156870412881,0.78097066841046847,0.79512976811680824,0.80928886782314824,0.82344796752948757,0.83760706723582778,0.85176616694216711,0.86592526664850689,0.88008436635484655,0.8942434660611861,0.90840256576752565,0.92256166547386564,0.93672076518020519,0.95087986488654508,0.96503896459288474,0.9791980642992244,0.99335716400556406,1.0075162637119039,1.0216753634182434,1.0358344631245835,1.0499935628309227,1.064152662537263,1.078311762243602,1.0924708619499419,1.1066299616562816,1.1207890613626215,1.1349481610689611,1.1491072607753008,1.1632663604816402,1.1774254601879806,1.19158455989432,1.2057436596006599,1.2199027593069993,1.234061859013339,1.2482209587196784,1.2623800584260185,1.2765391581323582,1.2906982578386978,1.304857357545038,1.3190164572513772,1.3331755569577171,1.3473346566640569,1.3614937563703964,1.375652856076736,1.3898119557830759,1.403971055489416,1.418130155195755,1.4322892549020951,1.4464483546084344,1.4606074543147747,1.4747665540211143,1.4889256537274533,1.5030847534337939,1.5172438531401329,1.531402952846473,1.5455620525528124,1.5595464156848309,1.5729266271427764,{"$f":"BR200","v":1.5863068386007215},1.5996870500586662,1.6130672615166108,1.6264474729745555,1.6398276844325006,1.6532078958904453,1.6665881073483899,1.6799683188063346,1.6933485302642799,1.7067287417222241,1.7229423972328353,1.7392635866088737,1.7555847759849115,1.7719059653609497,1.7882271547369875,1.8054095882725691,1.8230966798800883,1.8407837714876061,1.858470863095125,1.8761579547026428,1.893845046310161,1.9115321379176797,1.9292192295251982,1.9469063211327164,1.9645934127402347,1.9822805043477532,1.9999675959552716,2.0176546875627897,2.0353417791703081,2.0530288707778266,2.0707159623853451,2.0884030539928631,2.1060901456003815,2.1237772372079,2.1414643288154185,2.159151420422937]
[null,null,null,{"$f":"Enhedspriser!D157","v":"Erhverv, bygningsskader"},{"$f":"E236","v":2.1655381593834039E-2},{"$f":"F236","v":2.2000346217724266E-2},2.2345310841614535E-2,2.2690275465504763E-2,2.3035240089395032E-2,2.3380204713285259E-2,2.3725169337175528E-2,2.4070133961065755E-2,2.4415098584956024E-2,2.4760063208846252E-2,2.5105027832736524E-2,2.5449992456626748E-2,2.579495708051702E-2,2.6139921704407248E-2,2.6484886328297493E-2,2.6829850952187744E-2,2.7174815576077992E-2,2.7519780199968237E-2,2.7864744823858489E-2,2.8209709447748737E-2,2.8554674071638989E-2,2.8899638695529233E-2,2.9244603319419481E-2,2.9589567943309709E-2,2.9934532567199978E-2,3.0279497191090205E-2,3.0624461814980478E-2,3.0969426438870701E-2,3.1314391062760974E-2,3.1659355686651201E-2,3.200432031054147E-2,3.2349284934431698E-2,3.2694249558321967E-2,3.3039214182212187E-2,3.3384178806102463E-2,3.372914342999269E-2,3.4074108053882959E-2,3.441907267777318E-2,3.4764037301663428E-2,3.5109001925553676E-2,3.5453966549443931E-2,3.5798931173334173E-2,3.6143895797224421E-2,3.6488860421114669E-2,3.6833825045004917E-2,3.7178789668895165E-2,3.7523754292785393E-2,3.7868718916675641E-2,3.821368354056591E-2,3.8558648164456137E-2,3.8903612788346385E-2,3.9248577412236633E-2,3.9593542036126902E-2,3.9938506660017137E-2,4.0283471283907378E-2,4.0628435907797633E-2,4.0973400531687902E-2,4.1318365155578123E-2,4.166332977946835E-2,4.2008294403358626E-2,4.2353259027248846E-2,4.2698223651139122E-2,4.3043188275029343E-2,4.3310763187668071E-2,4.3310763187668071E-2,{"$f":"BR236","v":4.3310763187668071E-2},4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3411595180787479E-2,4.3571511091833451E-2,4.3731427002879422E-2,4.3891342913925373E-2,4.4051258824971337E-2,4.4211174736017309E-2,4.437109064706328E-2,4.4531006558109251E-2,4.4690922469155195E-2,4.4850838380201166E-2,4.5010754291247138E-2,4.5170670202293102E-2,4.5330586113339053E-2,4.5490502024385024E-2,4.5650417935430995E-2,4.5810333846476967E-2,4.5970249757522924E-2,4.6130165668568882E-2,4.6290081579614867E-2,4.6449997490660824E-2,4.6609913401706789E-2]
[null,null,null,{"$f":"Enhedspriser!D158","v":"Erhverv, drifts-/produktionstab"},{"$f":"E272","v":1.6499338357206884E-2},{"$f":"F272","v":1.6762168546837534E-2},1.7024998736468216E-2,1.7287828926098866E-2,1.7550659115729547E-2,1.7813489305360194E-2,1.8076319494990882E-2,1.8339149684621525E-2,1.860197987425221E-2,1.886481006388286E-2,1.9127640253513538E-2,1.9390470443144188E-2,1.9653300632774873E-2,1.9916130822405516E-2,2.0178961012036187E-2,2.0441791201666851E-2,2.0704621391297515E-2,2.0967451580928186E-2,2.123028177055885E-2,2.1493111960189513E-2,2.1755942149820177E-2,2.2018772339450848E-2,2.2281602529081512E-2,2.2544432718712162E-2,2.280726290834284E-2,2.307009309797349E-2,2.3332923287604175E-2,2.3595753477234825E-2,2.3858583666865503E-2,2.4121413856496153E-2,2.4384244046126838E-2,2.4647074235757481E-2,2.4909904425388166E-2,2.5172734615018816E-2,2.5435564804649494E-2,{"$f":"AN272","v":2.5698394994280144E-2},2.5961225183910829E-2,2.6224055373541472E-2,2.6486885563172143E-2,2.6749715752802807E-2,2.701254594243347E-2,2.7275376132064134E-2,2.7538206321694805E-2,2.7801036511325469E-2,2.8063866700956133E-2,2.8326696890586797E-2,2.8589527080217447E-2,2.8852357269848111E-2,2.9115187459478796E-2,2.9378017649109446E-2,2.964084783874011E-2,2.9903678028370774E-2,3.0166508218001459E-2,3.0429338407632109E-2,3.0692168597262773E-2,3.0954998786893437E-2,3.1217828976524122E-2,3.1480659166154765E-2,3.1743489355785415E-2,3.20063195454161E-2,3.2269149735046743E-2,3.2531979924677427E-2,3.2794810114308078E-2,3.2998676714413776E-2,3.2998676714413776E-2,{"$f":"BR272","v":3.2998676714413776E-2},3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.3075501090123804E-2,3.3197341784254063E-2,3.3319182478384321E-2,3.3441023172514572E-2,3.3562863866644838E-2,3.3684704560775096E-2,3.3806545254905361E-2,3.3928385949035619E-2,3.4050226643165871E-2,3.4172067337296129E-2,3.4293908031426394E-2,3.4415748725556652E-2,3.4537589419686904E-2,3.4659430113817169E-2,3.4781270807947427E-2,3.4903111502077692E-2,3.5024952196207951E-2,3.5146792890338202E-2,3.5268633584468474E-2,3.5390474278598726E-2,3.5512314972728984E-2]
[null,null,null,{"$f":"Enhedspriser!D159","v":"Erhverv, tab af løsøre"},{"$f":"E308","v":1.3921316738893311E-2},{"$f":"F308","v":1.4143079711394169E-2},1.4364842683895058E-2,1.4586605656395918E-2,1.4808368628896805E-2,1.5030131601397666E-2,1.5251894573898554E-2,1.5473657546399414E-2,1.5695420518900299E-2,1.5917183491401161E-2,1.613894646390205E-2,1.6360709436402908E-2,1.6582472408903797E-2,1.6804235381404659E-2,1.702599835390553E-2,1.7247761326406406E-2,1.7469524298907278E-2,1.7691287271408153E-2,1.7913050243909025E-2,1.81348132164099E-2,1.8356576188910775E-2,1.8578339161411647E-2,1.8800102133912523E-2,1.9021865106413384E-2,1.924362807891427E-2,1.9465391051415131E-2,1.968715402391602E-2,1.9908916996416878E-2,2.0130679968917767E-2,2.0352442941418629E-2,2.0574205913919515E-2,2.0795968886420373E-2,2.1017731858921265E-2,2.1239494831422123E-2,2.1461257803923009E-2,2.1683020776423874E-2,2.190478374892476E-2,2.2126546721425618E-2,2.2348309693926489E-2,2.2570072666427368E-2,2.279183563892824E-2,2.3013598611429115E-2,2.3235361583929991E-2,2.3457124556430863E-2,2.3678887528931738E-2,2.390065050143261E-2,2.4122413473933471E-2,2.4344176446434343E-2,2.4565939418935229E-2,2.478770239143609E-2,2.5009465363936969E-2,2.5231228336437837E-2,2.545299130893873E-2,2.5674754281439588E-2,2.589651725394046E-2,2.6118280226441339E-2,2.6340043198942224E-2,2.6561806171443086E-2,2.6783569143943947E-2,2.7005332116444833E-2,2.7227095088945691E-2,2.7448858061446577E-2,2.7670621033947438E-2,2.7842633477786621E-2,2.7842633477786621E-2,{"$f":"BR308","v":2.7842633477786621E-2},2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7907454044791953E-2,2.8010257130464362E-2,2.811306021613677E-2,2.8215863301809169E-2,2.8318666387481577E-2,2.8421469473153986E-2,2.8524272558826395E-2,2.8627075644498803E-2,2.8729878730171202E-2,2.8832681815843607E-2,2.8935484901516019E-2,2.9038287987188424E-2,2.9141091072860822E-2,2.9243894158533235E-2,2.934669724420564E-2,2.9449500329878048E-2,2.9552303415550457E-2,2.9655106501222855E-2,2.9757909586895274E-2,2.9860712672567673E-2,2.9963515758240078E-2]
[null,null,null,{"$f":"Enhedspriser!D160","v":"Infrastruktur og trafik"}]
[null,null,null,{"$f":"Enhedspriser!D161","v":"Oprydning"},{"$f":"E347","v":3.1619581074367993E-3},{"$f":"F347","v":3.2384586605999958E-3},3.3149592137631935E-3,3.3914597669263916E-3,3.4679603200895876E-3,3.5444608732527836E-3,3.6209614264159822E-3,3.697461979579179E-3,3.7739625327423759E-3,3.8504630859055736E-3,3.9269636390687705E-3,4.0034641922319682E-3,4.079964745395165E-3,4.1564652985583601E-3,4.2329658517215605E-3,4.3094664048847564E-3,4.3859669580479533E-3,4.4624675112111493E-3,4.5389680643743487E-3,4.6154686175375456E-3,4.6919691707007407E-3,4.7684697238639393E-3,4.8449702770271353E-3,4.9214708301903339E-3,4.9979713833535316E-3,5.0744719365167284E-3,5.1509724896799253E-3,5.227473042843123E-3,5.3039735960063198E-3,5.3804741491695141E-3,5.4569747023327109E-3,5.5334752554959087E-3,5.6099758086591055E-3,5.6864763618223041E-3,5.7629769149855009E-3,5.8394774681486978E-3,5.9159780213118938E-3,5.9924785744750915E-3,6.0689791276382901E-3,6.1454796808014869E-3,6.2219802339646838E-3,6.2984807871278798E-3,6.3749813402910784E-3,6.4514818934542752E-3,6.5279824466174721E-3,6.6044829997806698E-3,6.6809835529438666E-3,6.7574841061070626E-3,6.8339846592702621E-3,6.9104852124334563E-3,6.9869857655966549E-3,7.0634863187598509E-3,7.1399868719230503E-3,7.2164874250862437E-3,7.292987978249444E-3,7.3694885314126409E-3,7.4459890845758395E-3,7.5224896377390363E-3,7.5989901909022306E-3,7.6754907440654309E-3,7.7519912972286251E-3,7.8284918503918229E-3,7.9049924035550188E-3,7.9816991464746606E-3,8.0591187904398686E-3,{"$f":"BR347","v":8.1365384344050783E-3},8.2139580783702863E-3,8.2913777223354908E-3,8.3687973663006988E-3,8.4462170102659086E-3,8.5236366542311148E-3,8.6010562981963211E-3,8.6784759421615273E-3,8.7558955861267371E-3,8.8333152300919433E-3,8.9397622133925662E-3,9.0473108319977166E-3,9.1548594506028584E-3,9.2624080692080071E-3,9.3699566878131524E-3,9.4783059824630842E-3,9.5871244444502134E-3,9.6959429064373392E-3,9.8047613684244684E-3,9.9135798304115941E-3,1.0022398292398723E-2,1.0131216754385847E-2,1.024003521637298E-2,1.0348853678360102E-2,1.0457672140347232E-2,1.0566490602334359E-2,1.0675309064321487E-2,1.0784127526308612E-2,1.0892945988295738E-2,1.1001764450282867E-2,1.1110582912269993E-2,1.1219401374257122E-2,1.1328219836244248E-2,1.1437038298231377E-2,1.1545856760218503E-2,1.1654675222205629E-2]
[null,null,null,{"$f":"Enhedspriser!D162","v":"Genopførelse"},{"$f":"E384","v":4.4267413504115189E-3},{"$f":"F384","v":4.6724041562400736E-3},4.9180669620686353E-3,5.16372976789719E-3,5.409392573725743E-3,5.655055379554296E-3,5.9007181853828576E-3,6.1463809912114167E-3,6.3920437970399679E-3,6.637706602868533E-3,6.8833694086970791E-3,7.1290322145256399E-3,7.3746950203541946E-3,7.6203578261827502E-3,7.866020632011311E-3,8.1116834378398665E-3,8.3573462436684169E-3,8.6030090494969725E-3,8.8486718553255333E-3,9.0943346611540871E-3,9.3399974669826427E-3,9.5856602728112035E-3,9.8313230786397504E-3,1.0076985884468315E-2,1.0322648690296865E-2,1.0568311496125431E-2,1.0813974301953987E-2,1.105963710778254E-2,1.1305299913611093E-2,1.1550962719439645E-2,1.1796625525268199E-2,1.2042288331096759E-2,1.228795113692531E-2,1.2533613942753874E-2,1.2779276748582421E-2,1.3024939554410985E-2,1.3270602360239532E-2,1.3516265166068098E-2,1.3761927971896657E-2,1.4007590777725211E-2,1.4253253583553768E-2,1.4498916389382315E-2,1.4744579195210881E-2,1.4990242001039435E-2,1.5235904806867994E-2,1.5481567612696546E-2,1.5727230418525105E-2,1.5972893224353666E-2,1.621855603018222E-2,1.646421883601077E-2,1.6709881641839324E-2,1.6955544447667885E-2,1.7201207253496449E-2,1.7446870059324993E-2,1.7692532865153546E-2,1.7938195670982107E-2,1.8183858476810668E-2,1.8429521282639225E-2,1.8675184088467772E-2,1.8920846894296336E-2,1.9166509700124887E-2,1.9412172505953451E-2,1.9657835311781998E-2,1.9903498117610559E-2,2.014916092343912E-2,{"$f":"BR384","v":2.039482372926768E-2},2.0640486535096227E-2,2.0886149340924785E-2,2.1131812146753345E-2,2.1377474952581903E-2,2.1623137758410453E-2,2.1868800564239007E-2,2.2114463370067554E-2,2.2360126175896118E-2,2.2605788981724675E-2,2.3025316089907859E-2,2.3451441634532545E-2,2.3877567179157212E-2,2.4303692723781897E-2,2.4729818268406548E-2,2.5155943813031233E-2,2.5582069357655918E-2,2.6008194902280582E-2,2.6434320446905267E-2,2.6860445991529949E-2,2.7286571536154613E-2,2.7712697080779301E-2,2.8138822625403972E-2,2.8564948170028644E-2,2.8991073714653322E-2,2.9417199259278E-2,2.9843324803902675E-2,3.0269450348527356E-2,3.0695575893152034E-2,3.1121701437776698E-2,3.1547826982401383E-2,3.1973952527026062E-2,3.2400078071650733E-2,3.2826203616275418E-2,3.3252329160900096E-2,3.367845470552476E-2]
[null,null,null,{"$f":"Enhedspriser!D163","v":"Trafikforstyrrelse"},{"$f":"E421","v":7.6126624639861022E-3},{"$f":"F421","v":7.7975337729703602E-3},7.9824050819546268E-3,8.1672763909388831E-3,8.352147699923148E-3,8.5370190089074007E-3,8.7218903178916708E-3,8.9067616268759288E-3,9.0916329358601902E-3,9.2765042448444517E-3,9.4613755538287114E-3,9.6462468628129728E-3,9.831118171797236E-3,1.0015989480781492E-2,1.0200860789765755E-2,1.0385732098750017E-2,1.0570603407734276E-2,1.0755474716718536E-2,1.0940346025702798E-2,1.1125217334687059E-2,1.1310088643671319E-2,1.1494959952655584E-2,1.167983126163984E-2,1.1864702570624101E-2,1.2049573879608364E-2,1.2234445188592622E-2,1.2419316497576889E-2,1.2604187806561147E-2,1.2789059115545409E-2,1.2973930424529665E-2,1.3158801733513928E-2,1.3343673042498189E-2,1.3528544351482449E-2,1.371341566046671E-2,1.3898286969450972E-2,1.408315827843523E-2,1.4268029587419495E-2,1.4452900896403754E-2,1.4637772205388018E-2,1.4822643514372276E-2,1.5007514823356541E-2,1.5192386132340795E-2,1.5377257441325062E-2,1.5562128750309321E-2,1.5747000059293581E-2,1.5931871368277842E-2,1.61167426772621E-2,1.6301613986246362E-2,1.6486485295230623E-2,1.6671356604214881E-2,1.6856227913199143E-2,1.7041099222183408E-2,1.7225970531167673E-2,1.7410841840151924E-2,1.7595713149136185E-2,1.7780584458120446E-2,1.7965455767104715E-2,1.8150327076088973E-2,1.8335198385073227E-2,1.8520069694057499E-2,1.870494100304175E-2,1.8889812312026018E-2,1.9074683621010273E-2,1.9254434385559935E-2,1.9416480868654183E-2,{"$f":"BR421","v":1.9578527351748434E-2},1.9740573834842675E-2,1.9902620317936923E-2,2.006466680103117E-2,2.0226713284125418E-2,2.0388759767219662E-2,2.0550806250313906E-2,2.0712852733408151E-2,2.0874899216502402E-2,2.1036945699596642E-2,2.1234758554512876E-2,2.1433928802108426E-2,2.1633099049703969E-2,2.183226929729952E-2,2.2031439544895056E-2,2.2249598802035322E-2,2.2478884935147568E-2,2.27081710682598E-2,2.2937457201372049E-2,2.3166743334484288E-2,2.339602946759653E-2,2.3625315600708765E-2,2.385460173382101E-2,2.4083887866933249E-2,2.4313174000045491E-2,2.454246013315773E-2,2.4771746266269969E-2,2.5001032399382211E-2,2.5230318532494446E-2,2.5459604665606685E-2,2.568889079871893E-2,2.5918176931831169E-2,2.6147463064943408E-2,2.6376749198055653E-2,2.6606035331167895E-2,2.683532146428013E-2]
[null,null,null,{"$f":"Enhedspriser!D164","v":"Hotspots"}]
[null,null,null,{"$f":"Enhedspriser!D165","v":"Elsvigt, private"},{"$f":"E460","v":1.0107376942951726E-3},{"$f":"F460","v":1.0304398251109912E-3},1.0501419559268109E-3,1.0698440867426293E-3,1.089546217558449E-3,1.1092483483742673E-3,1.1289504791900874E-3,1.1486526100059056E-3,1.1683547408217255E-3,1.1880568716375439E-3,1.2077590024533636E-3,1.2274611332691824E-3,1.2471632640850023E-3,1.2668653949008204E-3,1.2865675257166399E-3,1.3062696565324587E-3,1.3259717873482777E-3,1.3456739181640968E-3,1.3653760489799164E-3,1.3850781797957352E-3,1.4047803106115545E-3,1.4244824414273733E-3,1.4441845722431923E-3,1.4638867030590111E-3,1.4835888338748308E-3,1.5032909646906494E-3,1.5229930955064691E-3,1.5426952263222873E-3,1.5623973571381074E-3,1.5820994879539255E-3,1.6018016187697454E-3,1.6215037495855642E-3,1.6412058804013835E-3,1.6609080112172025E-3,1.680610142033022E-3,1.7003122728488404E-3,1.72001440366466E-3,1.7397165344804786E-3,1.7594186652962979E-3,1.7791207961121169E-3,1.7988229269279359E-3,1.8185250577437552E-3,1.8382271885595742E-3,1.8579293193753935E-3,1.8776314501912123E-3,1.8973335810070319E-3,1.9170357118228503E-3,1.9367378426386694E-3,1.9564399734544892E-3,1.9761421042703074E-3,1.9958442350861269E-3,2.0155463659019455E-3,2.0352484967177658E-3,2.054950627533584E-3,2.0746527583494034E-3,2.0943548891652224E-3,2.1140570199810423E-3,2.1337591507968605E-3,2.1534612816126787E-3,2.173163412428499E-3,2.1928655432443172E-3,2.2125676740601371E-3,2.2322698048759561E-3,2.249924843184837E-3,2.2605020595216599E-3,{"$f":"BR460","v":2.2710792758584833E-3},2.2816564921953066E-3,2.2922337085321295E-3,2.3028109248689524E-3,2.3133881412057758E-3,2.3239653575425987E-3,2.3345425738794216E-3,2.3451197902162445E-3,2.3556970065530683E-3,2.3662742228898908E-3,2.3783497608275369E-3,2.3904821625360547E-3,2.4026145642445729E-3,2.4147469659530911E-3,2.4268793676616089E-3,2.4426134579693098E-3,2.4604580081321404E-3,2.4783025582949701E-3,2.4961471084578007E-3,2.5139916586206304E-3,2.531836208783461E-3,2.5496807589462907E-3,2.5675253091091213E-3,2.5853698592719506E-3,2.6032144094347812E-3,2.6210589595976118E-3,2.6389035097604419E-3,2.6567480599232712E-3,2.6745926100861022E-3,2.6924371602489315E-3,2.7102817104117621E-3,2.7281262605745923E-3,2.745970810737422E-3,2.763815360900253E-3,2.7816599110630823E-3,2.7995044612259125E-3]
[null,null,null,{"$f":"Enhedspriser!D166","v":"Elsvigt, offentlige"},{"$f":"E497","v":0},{"$f":"F497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Enhedspriser!D167","v":"Elsvigt, erhverv"},{"$f":"E534","v":9.2839574313830674E-5},{"$f":"F534","v":9.7991723154815981E-5},1.0314387199580136E-4,1.0829602083678666E-4,1.1344816967777182E-4,1.1860031851875714E-4,1.2375246735974252E-4,1.2890461620072781E-4,1.3405676504171302E-4,1.3920891388269848E-4,1.4436106272368358E-4,1.4951321156466896E-4,1.5466536040565425E-4,1.5981750924663949E-4,1.6496965808762495E-4,1.7012180692861011E-4,1.752739557695954E-4,1.8042610461058061E-4,1.8557825345156609E-4,1.9073040229255128E-4,1.9588255113353657E-4,2.0103469997452195E-4,2.0618684881550705E-4,2.1133899765649256E-4,2.1649114649747775E-4,2.216432953384632E-4,2.2679544417944844E-4,2.3194759302043385E-4,2.3709974186141909E-4,2.4225189070240416E-4,2.4740403954338951E-4,2.5255618838437486E-4,2.577083372253601E-4,2.6286048606634555E-4,2.6801263490733068E-4,2.7316478374831609E-4,2.7831693258930127E-4,2.8346908143028667E-4,2.8862123027127202E-4,2.9377337911225731E-4,2.9892552795324255E-4,3.0407767679422769E-4,3.092298256352132E-4,3.1438197447619838E-4,3.1953412331718373E-4,3.2468627215816902E-4,3.2983842099915432E-4,3.3499056984013966E-4,3.401427186811249E-4,3.4529486752211014E-4,3.5044701636309538E-4,3.5559916520408068E-4,3.6075131404506608E-4,3.6590346288605132E-4,3.7105561172703656E-4,3.762077605680218E-4,3.8135990940900725E-4,3.8651205824999276E-4,3.9166420709097784E-4,3.9681635593196319E-4,4.0196850477294837E-4,4.0712065361393388E-4,4.1227280245491912E-4,4.1742495129590436E-4,4.2257710013688982E-4,{"$f":"BR534","v":4.2772924897787506E-4},4.3288139781886051E-4,4.3803354665984554E-4,4.4318569550083088E-4,4.4833784434181623E-4,4.5348999318280169E-4,4.5864214202378671E-4,4.6379429086477168E-4,4.689464397057573E-4,4.7409858854674265E-4,4.8289709630984436E-4,4.9183398939566404E-4,5.0077088248148339E-4,5.0970777556730317E-4,5.1864466865312242E-4,5.2758156173894188E-4,5.3651845482476166E-4,5.4545534791058123E-4,5.543922409964008E-4,5.6332913408222026E-4,5.7226602716803983E-4,5.8120292025385951E-4,5.9013981333967908E-4,5.9907670642549843E-4,6.0801359951131789E-4,6.1695049259713757E-4,6.2588738568295714E-4,6.348242787687767E-4,6.4376117185459616E-4,6.5269806494041552E-4,6.616349580262353E-4,6.7057185111205498E-4,6.7950874419787422E-4,6.8844563728369401E-4,6.9738253036951358E-4,7.0631942345533304E-4]
[null,null,null,{"$f":"Enhedspriser!D168","v":"Landbrug"}]
[null,null,null,{"$f":"Enhedspriser!D169","v":"Husdyr, kvæg"},{"$f":"E573","v":0},{"$f":"F573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Enhedspriser!D170","v":"Husdyr, svin"},{"$f":"E610","v":0},{"$f":"F610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Enhedspriser!D171","v":"Afgrøder"},{"$f":"E647","v":0},{"$f":"F647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D806","v":"Brugerdefinerede"}]
[null,null,null,{"$f":"Brugerinput!E324","v":">Indtast type 1<"},{"$f":"E673","v":0},{"$f":"F673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Brugerinput!F324","v":">Indtast type 2<"},{"$f":"E697","v":0},{"$f":"F697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Brugerinput!G324","v":">Indtast type 3<"},{"$f":"E721","v":0},{"$f":"F721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Brugerinput!H324","v":">Indtast type 4<"},{"$f":"E745","v":0},{"$f":"F745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Brugerinput!I324","v":">Indtast type 5<"},{"$f":"E769","v":0},{"$f":"F769","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR769","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Undgåede skadesomkostninger med tiltag"]
[null,null,null,{"$f":"D6","v":"Skadesomkostning ved direkte indtastning"},{"$f":"E787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Bebyggelse",{"$f":"SUM(E34:E38)","v":0},{"$f":"SUM(F34:F38)","v":0.81313283774362177},{"$f":"SUM(G34:G38)","v":0.83003679151883536},0.84694074529404839,0.86384469906926209,0.88074865284447512,0.89765260661968893,0.91455656039490196,0.93146051417011533,0.9483644679453288,0.9652684217205425,0.98217237549575553,0.99907632927096957,1.0159802830461824,1.032884236821396,1.0497881905966091,1.0666921443718227,1.0835960981470356,1.1005000519222494,1.1174040056974626,1.1343079594726762,1.1512119132478895,1.1681158670231031,1.1850198207983162,1.2019237745735301,1.218827728348743,1.235731682123957,1.2526356358991695,1.2695395896743835,1.2864435434495962,1.30334749722481,1.3202514510000232,1.337155404775237,1.3540593585504501,1.3709633123256637,1.3878672661008764,1.4047712198760907,1.4216751736513036,1.4385791274265172,1.4554830812017303,1.4723870349769439,1.4892909887521568,1.5061949425273709,1.523098896302584,1.5400028500777974,1.5569068038530112,1.5738107576282241,1.5907147114034372,1.6076186651786513,1.6245226189538642,1.6414265727290778,1.6583305265042911,1.6752344802795049,1.6921384340547176,1.7090423878299315,1.7259463416051442,1.7428502953803586,1.7597542491555718,1.7766582029307845,1.7935621567059985,1.8104661104812112,1.827370064256425,1.8442740180316382,1.8608286114335049,1.876175291407788,{"$f":"SUM(BR34:BR38)","v":1.8915219713820708},1.9068686513563533,1.9222153313306356,1.9375620113049179,1.9529086912792009,1.9682553712534832,1.9836020512277655,1.9989487312020477,2.0142954111763309,2.0296420911506132,2.0483737101117314,2.067233793078747,2.0860938760457612,2.1049539590127764,2.1238140419797911,2.1438570462729349,2.1645931998769723,2.1853293534810079,2.2060655070850443,2.2268016606890804,2.2475378142931168,2.2682739678971533,2.2890101215011902,2.3097462751052258,2.3304824287092623,2.3512185823132987,2.3719547359173347,2.3926908895213712,2.4134270431254072,2.4341631967294441,2.4548993503334806,2.4756355039375162,2.4963716575415531,2.5171078111455891,2.5378439647496256,2.5585801183536621]
[null,null,null,"Privat, kælder",{"$f":"E789","v":0},{"$f":"F789","v":7.8370272801575117E-2},8.028556908442705E-2,8.2200865367278941E-2,8.4116161650130833E-2,8.6031457932982697E-2,8.7946754215834644E-2,8.9862050498686508E-2,9.1777346781538413E-2,9.3692643064390319E-2,9.560793934724221E-2,9.7523235630094102E-2,9.9438531912946049E-2,0.1013538281957979,0.1032691244786498,0.10518442076150171,0.1070997170443536,0.10901501332720548,0.11093030961005744,0.11284560589290929,0.11476090217576121,0.1166761984586131,0.11859149474146498,0.12050679102431691,0.12242208730716878,0.12433738359002069,0.12625267987287261,0.12816797615572451,0.1300832724385764,0.13199856872142823,0.13391386500428015,0.13582916128713207,0.13774445756998394,0.13965975385283586,0.14157505013568777,0.14349034641853964,0.14540564270139159,0.14732093898424345,0.14923623526709534,0.15115153154994726,0.15306682783279918,0.15498212411565104,0.15689742039850293,0.15881271668135488,0.16072801296420677,0.16264330924705869,0.16455860552991058,0.16647390181276242,0.16838919809561431,0.17030449437846618,0.17221979066131812,0.17413508694417001,0.17605038322702196,0.1779656795098738,0.17988097579272569,0.18179627207557758,0.18371156835842956,0.18562686464128142,0.18754216092413328,0.18945745720698526,0.19137275348983707,0.19328804977268899,0.19520334605554085,0.1971301223688055,0.19909659088514325,{"$f":"BR789","v":0.20106305940148095},0.20302952791781861,0.20499599643415634,0.20696246495049406,0.20892893346683183,0.2108954019831695,0.21286187049950722,0.21482833901584483,0.21679480753218258,0.2187612760485203,0.22127923949902753,0.22381813309000437,0.22635702668098107,0.22889592027195788,0.23143481386293457,0.23405290768466244,0.23671740999033189,0.2393819122960012,0.24204641460167059,0.2447109169073399,0.24737541921300923,0.25003992151867854,0.25270442382434799,0.25536892613001727,0.25803342843568661,0.26069793074135594,0.26336243304702533,0.26602693535269473,0.26869143765836395,0.2713559399640334,0.27402044226970274,0.27668494457537207,0.2793494468810413,0.28201394918671069,0.28467845149238008,0.28734295379804942]
[null,null,null,"Privat, stueetage",{"$f":"E790","v":0},{"$f":"F790","v":0.68185697046609062},0.6960160701724305,0.71017516987877005,0.72433426958510994,0.73849336929144926,0.75265246899778937,0.76681156870412881,0.78097066841046847,0.79512976811680824,0.80928886782314824,0.82344796752948757,0.83760706723582778,0.85176616694216711,0.86592526664850689,0.88008436635484655,0.8942434660611861,0.90840256576752565,0.92256166547386564,0.93672076518020519,0.95087986488654508,0.96503896459288474,0.9791980642992244,0.99335716400556406,1.0075162637119039,1.0216753634182434,1.0358344631245835,1.0499935628309227,1.064152662537263,1.078311762243602,1.0924708619499419,1.1066299616562816,1.1207890613626215,1.1349481610689611,1.1491072607753008,1.1632663604816402,1.1774254601879806,1.19158455989432,1.2057436596006599,1.2199027593069993,1.234061859013339,1.2482209587196784,1.2623800584260185,1.2765391581323582,1.2906982578386978,1.304857357545038,1.3190164572513772,1.3331755569577171,1.3473346566640569,1.3614937563703964,1.375652856076736,1.3898119557830759,1.403971055489416,1.418130155195755,1.4322892549020951,1.4464483546084344,1.4606074543147747,1.4747665540211143,1.4889256537274533,1.5030847534337939,1.5172438531401329,1.531402952846473,1.5455620525528124,1.5595464156848309,1.5729266271427764,1.5863068386007215,1.5996870500586662,1.6130672615166108,1.6264474729745555,1.6398276844325006,1.6532078958904453,1.6665881073483899,1.6799683188063346,1.6933485302642799,1.7067287417222241,1.7229423972328353,1.7392635866088737,1.7555847759849115,1.7719059653609497,1.7882271547369875,1.8054095882725691,1.8230966798800883,1.8407837714876061,1.858470863095125,1.8761579547026428,1.893845046310161,1.9115321379176797,1.9292192295251982,1.9469063211327164,1.9645934127402347,1.9822805043477532,1.9999675959552716,2.0176546875627897,2.0353417791703081,2.0530288707778266,2.0707159623853451,2.0884030539928631,2.1060901456003815,2.1237772372079,2.1414643288154185,2.159151420422937]
[null,null,null,"Erhverv, bygningsskader",{"$f":"E791","v":0},{"$f":"F791","v":2.2000346217724266E-2},{"$f":"G791","v":2.2345310841614535E-2},2.2690275465504763E-2,2.3035240089395032E-2,2.3380204713285259E-2,2.3725169337175528E-2,2.4070133961065755E-2,2.4415098584956024E-2,2.4760063208846252E-2,2.5105027832736524E-2,2.5449992456626748E-2,2.579495708051702E-2,2.6139921704407248E-2,2.6484886328297493E-2,2.6829850952187744E-2,2.7174815576077992E-2,2.7519780199968237E-2,2.7864744823858489E-2,2.8209709447748737E-2,2.8554674071638989E-2,2.8899638695529233E-2,2.9244603319419481E-2,2.9589567943309709E-2,2.9934532567199978E-2,3.0279497191090205E-2,3.0624461814980478E-2,3.0969426438870701E-2,3.1314391062760974E-2,3.1659355686651201E-2,3.200432031054147E-2,3.2349284934431698E-2,3.2694249558321967E-2,3.3039214182212187E-2,3.3384178806102463E-2,3.372914342999269E-2,3.4074108053882959E-2,3.441907267777318E-2,3.4764037301663428E-2,3.5109001925553676E-2,3.5453966549443931E-2,3.5798931173334173E-2,3.6143895797224421E-2,3.6488860421114669E-2,3.6833825045004917E-2,3.7178789668895165E-2,3.7523754292785393E-2,3.7868718916675641E-2,3.821368354056591E-2,3.8558648164456137E-2,3.8903612788346385E-2,3.9248577412236633E-2,3.9593542036126902E-2,3.9938506660017137E-2,4.0283471283907378E-2,4.0628435907797633E-2,4.0973400531687902E-2,4.1318365155578123E-2,4.166332977946835E-2,4.2008294403358626E-2,4.2353259027248846E-2,4.2698223651139122E-2,4.3043188275029343E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3310763187668071E-2,4.3411595180787479E-2,4.3571511091833451E-2,4.3731427002879422E-2,4.3891342913925373E-2,4.4051258824971337E-2,4.4211174736017309E-2,4.437109064706328E-2,4.4531006558109251E-2,4.4690922469155195E-2,4.4850838380201166E-2,4.5010754291247138E-2,4.5170670202293102E-2,4.5330586113339053E-2,4.5490502024385024E-2,4.5650417935430995E-2,4.5810333846476967E-2,4.5970249757522924E-2,4.6130165668568882E-2,4.6290081579614867E-2,4.6449997490660824E-2,4.6609913401706789E-2]
[null,null,null,"Erhverv, drifts-/produktionstab",{"$f":"E792","v":0},1.6762168546837534E-2,1.7024998736468216E-2,1.7287828926098866E-2,1.7550659115729547E-2,1.7813489305360194E-2,1.8076319494990882E-2,1.8339149684621525E-2,1.860197987425221E-2,1.886481006388286E-2,1.9127640253513538E-2,1.9390470443144188E-2,1.9653300632774873E-2,1.9916130822405516E-2,2.0178961012036187E-2,2.0441791201666851E-2,2.0704621391297515E-2,2.0967451580928186E-2,2.123028177055885E-2,2.1493111960189513E-2,2.1755942149820177E-2,2.2018772339450848E-2,2.2281602529081512E-2,2.2544432718712162E-2,2.280726290834284E-2,2.307009309797349E-2,2.3332923287604175E-2,2.3595753477234825E-2,2.3858583666865503E-2,2.4121413856496153E-2,2.4384244046126838E-2,2.4647074235757481E-2,2.4909904425388166E-2,2.5172734615018816E-2,2.5435564804649494E-2,2.5698394994280144E-2,2.5961225183910829E-2,2.6224055373541472E-2,2.6486885563172143E-2,2.6749715752802807E-2,2.701254594243347E-2,2.7275376132064134E-2,2.7538206321694805E-2,2.7801036511325469E-2,2.8063866700956133E-2,2.8326696890586797E-2,2.8589527080217447E-2,2.8852357269848111E-2,2.9115187459478796E-2,2.9378017649109446E-2,2.964084783874011E-2,2.9903678028370774E-2,3.0166508218001459E-2,3.0429338407632109E-2,3.0692168597262773E-2,3.0954998786893437E-2,3.1217828976524122E-2,3.1480659166154765E-2,3.1743489355785415E-2,3.20063195454161E-2,3.2269149735046743E-2,3.2531979924677427E-2,3.2794810114308078E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.2998676714413776E-2,3.3075501090123804E-2,3.3197341784254063E-2,3.3319182478384321E-2,3.3441023172514572E-2,3.3562863866644838E-2,3.3684704560775096E-2,3.3806545254905361E-2,3.3928385949035619E-2,3.4050226643165871E-2,3.4172067337296129E-2,3.4293908031426394E-2,3.4415748725556652E-2,3.4537589419686904E-2,3.4659430113817169E-2,3.4781270807947427E-2,3.4903111502077692E-2,3.5024952196207951E-2,3.5146792890338202E-2,3.5268633584468474E-2,3.5390474278598726E-2,3.5512314972728984E-2]
[null,null,null,"Erhverv, tab af løsøre",{"$f":"E793","v":0},1.4143079711394169E-2,1.4364842683895058E-2,{"$f":"H793","v":1.4586605656395918E-2},1.4808368628896805E-2,1.5030131601397666E-2,1.5251894573898554E-2,1.5473657546399414E-2,1.5695420518900299E-2,1.5917183491401161E-2,1.613894646390205E-2,1.6360709436402908E-2,1.6582472408903797E-2,1.6804235381404659E-2,1.702599835390553E-2,1.7247761326406406E-2,1.7469524298907278E-2,1.7691287271408153E-2,1.7913050243909025E-2,1.81348132164099E-2,1.8356576188910775E-2,1.8578339161411647E-2,1.8800102133912523E-2,1.9021865106413384E-2,1.924362807891427E-2,1.9465391051415131E-2,1.968715402391602E-2,1.9908916996416878E-2,2.0130679968917767E-2,2.0352442941418629E-2,2.0574205913919515E-2,2.0795968886420373E-2,2.1017731858921265E-2,2.1239494831422123E-2,2.1461257803923009E-2,2.1683020776423874E-2,2.190478374892476E-2,2.2126546721425618E-2,2.2348309693926489E-2,2.2570072666427368E-2,2.279183563892824E-2,2.3013598611429115E-2,2.3235361583929991E-2,2.3457124556430863E-2,2.3678887528931738E-2,2.390065050143261E-2,2.4122413473933471E-2,2.4344176446434343E-2,2.4565939418935229E-2,2.478770239143609E-2,2.5009465363936969E-2,2.5231228336437837E-2,2.545299130893873E-2,2.5674754281439588E-2,2.589651725394046E-2,2.6118280226441339E-2,2.6340043198942224E-2,2.6561806171443086E-2,2.6783569143943947E-2,2.7005332116444833E-2,2.7227095088945691E-2,2.7448858061446577E-2,2.7670621033947438E-2,2.7842633477786621E-2,2.7842633477786621E-2,{"$f":"BR793","v":2.7842633477786621E-2},2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7842633477786621E-2,2.7907454044791953E-2,2.8010257130464362E-2,2.811306021613677E-2,2.8215863301809169E-2,2.8318666387481577E-2,2.8421469473153986E-2,2.8524272558826395E-2,2.8627075644498803E-2,2.8729878730171202E-2,2.8832681815843607E-2,2.8935484901516019E-2,2.9038287987188424E-2,2.9141091072860822E-2,2.9243894158533235E-2,2.934669724420564E-2,2.9449500329878048E-2,2.9552303415550457E-2,2.9655106501222855E-2,2.9757909586895274E-2,2.9860712672567673E-2,2.9963515758240078E-2]
[null,null,null,"Infrastruktur og trafik",{"$f":"SUM(E40:E42)","v":0},{"$f":"SUM(F40:F42)","v":1.5708396589810429E-2},1.6215431257786454E-2,1.6722465925762466E-2,1.7229500593738477E-2,1.7736535261714481E-2,1.824356992969051E-2,1.8750604597666524E-2,1.9257639265642536E-2,1.9764673933618557E-2,2.0271708601594558E-2,2.0778743269570583E-2,2.1285777937546595E-2,2.1792812605522602E-2,2.2299847273498628E-2,2.2806881941474639E-2,2.3313916609450647E-2,2.3820951277426658E-2,2.432798594540268E-2,2.4835020613378691E-2,2.5342055281354702E-2,2.5849089949330724E-2,2.6356124617306725E-2,2.686315928528275E-2,2.7370193953258761E-2,2.7877228621234783E-2,2.8384263289210801E-2,2.8891297957186812E-2,2.939833262516282E-2,2.9905367293138821E-2,3.0412401961114839E-2,3.0919436629090857E-2,3.1426471297066862E-2,3.1933505965042887E-2,3.2440540633018891E-2,3.2947575300994916E-2,3.3454609968970921E-2,3.3961644636946946E-2,3.4468679304922964E-2,3.4975713972898975E-2,3.5482748640874993E-2,3.5989783308850991E-2,3.6496817976827023E-2,3.7003852644803034E-2,3.7510887312779045E-2,3.8017921980755057E-2,3.8524956648731068E-2,3.9031991316707093E-2,3.9539025984683104E-2,4.0046060652659109E-2,4.055309532063512E-2,4.1060129988611145E-2,4.156716465658717E-2,4.2074199324563161E-2,4.2581233992539172E-2,4.3088268660515197E-2,4.3595303328491222E-2,4.4102337996467234E-2,4.4609372664443231E-2,4.511640733241927E-2,4.562344200039526E-2,4.6130476668371292E-2,4.663751133634729E-2,4.7139631649645158E-2,4.762476058253317E-2,{"$f":"SUM(BR40:BR42)","v":4.8109889515421195E-2},4.8595018448309185E-2,4.9080147381197196E-2,4.9565276314085215E-2,5.0050405246973226E-2,5.053553417986123E-2,5.1020663112749234E-2,5.1505792045637232E-2,5.1990920978525257E-2,5.2476049911413261E-2,5.3199836857813307E-2,5.3932681268638691E-2,5.4665525679464033E-2,5.5398370090289424E-2,5.613121450111476E-2,5.6883848597529638E-2,5.7648078737253701E-2,5.8412308876977723E-2,5.9176539016701779E-2,5.9940769156425835E-2,6.0704999296149864E-2,6.1469229435873921E-2,6.2233459575597963E-2,6.2997689715321992E-2,6.3761919855046034E-2,6.4526149994770091E-2,6.5290380134494119E-2,6.6054610274218176E-2,6.6818840413942218E-2,6.7583070553666247E-2,6.8347300693390303E-2,6.911153083311436E-2,6.9875760972838388E-2,7.0639991112562445E-2,7.1404221252286501E-2,7.216845139201053E-2]
[null,null,null,"Oprydning",{"$f":"E795","v":0},{"$f":"F795","v":3.2384586605999958E-3},3.3149592137631935E-3,3.3914597669263916E-3,3.4679603200895876E-3,3.5444608732527836E-3,3.6209614264159822E-3,3.697461979579179E-3,3.7739625327423759E-3,3.8504630859055736E-3,3.9269636390687705E-3,4.0034641922319682E-3,4.079964745395165E-3,4.1564652985583601E-3,4.2329658517215605E-3,4.3094664048847564E-3,4.3859669580479533E-3,4.4624675112111493E-3,4.5389680643743487E-3,4.6154686175375456E-3,4.6919691707007407E-3,4.7684697238639393E-3,4.8449702770271353E-3,4.9214708301903339E-3,4.9979713833535316E-3,5.0744719365167284E-3,5.1509724896799253E-3,5.227473042843123E-3,5.3039735960063198E-3,5.3804741491695141E-3,5.4569747023327109E-3,5.5334752554959087E-3,5.6099758086591055E-3,5.6864763618223041E-3,5.7629769149855009E-3,5.8394774681486978E-3,5.9159780213118938E-3,5.9924785744750915E-3,6.0689791276382901E-3,6.1454796808014869E-3,6.2219802339646838E-3,6.2984807871278798E-3,6.3749813402910784E-3,6.4514818934542752E-3,6.5279824466174721E-3,6.6044829997806698E-3,6.6809835529438666E-3,6.7574841061070626E-3,6.8339846592702621E-3,6.9104852124334563E-3,6.9869857655966549E-3,7.0634863187598509E-3,7.1399868719230503E-3,7.2164874250862437E-3,7.292987978249444E-3,7.3694885314126409E-3,7.4459890845758395E-3,7.5224896377390363E-3,7.5989901909022306E-3,7.6754907440654309E-3,7.7519912972286251E-3,7.8284918503918229E-3,7.9049924035550188E-3,7.9816991464746606E-3,8.0591187904398686E-3,{"$f":"BR795","v":8.1365384344050783E-3},8.2139580783702863E-3,8.2913777223354908E-3,8.3687973663006988E-3,8.4462170102659086E-3,8.5236366542311148E-3,8.6010562981963211E-3,8.6784759421615273E-3,8.7558955861267371E-3,8.8333152300919433E-3,8.9397622133925662E-3,9.0473108319977166E-3,9.1548594506028584E-3,9.2624080692080071E-3,9.3699566878131524E-3,9.4783059824630842E-3,9.5871244444502134E-3,9.6959429064373392E-3,9.8047613684244684E-3,9.9135798304115941E-3,1.0022398292398723E-2,1.0131216754385847E-2,1.024003521637298E-2,1.0348853678360102E-2,1.0457672140347232E-2,1.0566490602334359E-2,1.0675309064321487E-2,1.0784127526308612E-2,1.0892945988295738E-2,1.1001764450282867E-2,1.1110582912269993E-2,1.1219401374257122E-2,1.1328219836244248E-2,1.1437038298231377E-2,1.1545856760218503E-2,1.1654675222205629E-2]
[null,null,null,"Genopførelse",{"$f":"E796","v":0},4.6724041562400736E-3,4.9180669620686353E-3,5.16372976789719E-3,5.409392573725743E-3,5.655055379554296E-3,5.9007181853828576E-3,6.1463809912114167E-3,6.3920437970399679E-3,6.637706602868533E-3,6.8833694086970791E-3,7.1290322145256399E-3,7.3746950203541946E-3,7.6203578261827502E-3,7.866020632011311E-3,8.1116834378398665E-3,8.3573462436684169E-3,8.6030090494969725E-3,8.8486718553255333E-3,9.0943346611540871E-3,9.3399974669826427E-3,9.5856602728112035E-3,9.8313230786397504E-3,1.0076985884468315E-2,1.0322648690296865E-2,1.0568311496125431E-2,1.0813974301953987E-2,1.105963710778254E-2,1.1305299913611093E-2,1.1550962719439645E-2,1.1796625525268199E-2,1.2042288331096759E-2,1.228795113692531E-2,1.2533613942753874E-2,1.2779276748582421E-2,1.3024939554410985E-2,1.3270602360239532E-2,1.3516265166068098E-2,1.3761927971896657E-2,1.4007590777725211E-2,1.4253253583553768E-2,1.4498916389382315E-2,1.4744579195210881E-2,1.4990242001039435E-2,1.5235904806867994E-2,1.5481567612696546E-2,1.5727230418525105E-2,1.5972893224353666E-2,1.621855603018222E-2,1.646421883601077E-2,1.6709881641839324E-2,1.6955544447667885E-2,1.7201207253496449E-2,1.7446870059324993E-2,1.7692532865153546E-2,1.7938195670982107E-2,1.8183858476810668E-2,1.8429521282639225E-2,1.8675184088467772E-2,1.8920846894296336E-2,1.9166509700124887E-2,1.9412172505953451E-2,1.9657835311781998E-2,1.9903498117610559E-2,2.014916092343912E-2,2.039482372926768E-2,2.0640486535096227E-2,2.0886149340924785E-2,2.1131812146753345E-2,2.1377474952581903E-2,2.1623137758410453E-2,2.1868800564239007E-2,2.2114463370067554E-2,2.2360126175896118E-2,2.2605788981724675E-2,2.3025316089907859E-2,2.3451441634532545E-2,2.3877567179157212E-2,2.4303692723781897E-2,2.4729818268406548E-2,2.5155943813031233E-2,2.5582069357655918E-2,2.6008194902280582E-2,2.6434320446905267E-2,2.6860445991529949E-2,2.7286571536154613E-2,2.7712697080779301E-2,2.8138822625403972E-2,2.8564948170028644E-2,2.8991073714653322E-2,2.9417199259278E-2,2.9843324803902675E-2,3.0269450348527356E-2,3.0695575893152034E-2,3.1121701437776698E-2,3.1547826982401383E-2,3.1973952527026062E-2,3.2400078071650733E-2,3.2826203616275418E-2,3.3252329160900096E-2,3.367845470552476E-2]
[null,null,null,"Trafikforstyrrelse",{"$f":"E797","v":0},7.7975337729703602E-3,7.9824050819546268E-3,8.1672763909388831E-3,8.352147699923148E-3,8.5370190089074007E-3,8.7218903178916708E-3,8.9067616268759288E-3,9.0916329358601902E-3,9.2765042448444517E-3,9.4613755538287114E-3,9.6462468628129728E-3,9.831118171797236E-3,1.0015989480781492E-2,1.0200860789765755E-2,1.0385732098750017E-2,1.0570603407734276E-2,1.0755474716718536E-2,1.0940346025702798E-2,1.1125217334687059E-2,1.1310088643671319E-2,1.1494959952655584E-2,1.167983126163984E-2,1.1864702570624101E-2,1.2049573879608364E-2,1.2234445188592622E-2,1.2419316497576889E-2,1.2604187806561147E-2,1.2789059115545409E-2,1.2973930424529665E-2,1.3158801733513928E-2,1.3343673042498189E-2,1.3528544351482449E-2,1.371341566046671E-2,1.3898286969450972E-2,1.408315827843523E-2,1.4268029587419495E-2,1.4452900896403754E-2,1.4637772205388018E-2,1.4822643514372276E-2,1.5007514823356541E-2,1.5192386132340795E-2,1.5377257441325062E-2,1.5562128750309321E-2,1.5747000059293581E-2,1.5931871368277842E-2,1.61167426772621E-2,1.6301613986246362E-2,1.6486485295230623E-2,1.6671356604214881E-2,1.6856227913199143E-2,1.7041099222183408E-2,1.7225970531167673E-2,1.7410841840151924E-2,1.7595713149136185E-2,1.7780584458120446E-2,1.7965455767104715E-2,1.8150327076088973E-2,1.8335198385073227E-2,1.8520069694057499E-2,1.870494100304175E-2,1.8889812312026018E-2,1.9074683621010273E-2,1.9254434385559935E-2,1.9416480868654183E-2,1.9578527351748434E-2,1.9740573834842675E-2,1.9902620317936923E-2,2.006466680103117E-2,2.0226713284125418E-2,2.0388759767219662E-2,2.0550806250313906E-2,2.0712852733408151E-2,2.0874899216502402E-2,2.1036945699596642E-2,2.1234758554512876E-2,2.1433928802108426E-2,2.1633099049703969E-2,2.183226929729952E-2,2.2031439544895056E-2,2.2249598802035322E-2,2.2478884935147568E-2,2.27081710682598E-2,2.2937457201372049E-2,2.3166743334484288E-2,2.339602946759653E-2,2.3625315600708765E-2,2.385460173382101E-2,2.4083887866933249E-2,2.4313174000045491E-2,2.454246013315773E-2,2.4771746266269969E-2,2.5001032399382211E-2,2.5230318532494446E-2,2.5459604665606685E-2,2.568889079871893E-2,2.5918176931831169E-2,2.6147463064943408E-2,2.6376749198055653E-2,2.6606035331167895E-2,2.683532146428013E-2]
[null,null,null,"Hotspots",{"$f":"SUM(E44:E46)","v":0},{"$f":"SUM(F44:F46)","v":1.1284315482658072E-3},1.1532858279226122E-3,1.1781401075794159E-3,1.2029943872362207E-3,1.2278486668930244E-3,1.2527029465498299E-3,1.2775572262066334E-3,1.3024115058634384E-3,1.3272657855202424E-3,1.3521200651770472E-3,1.3769743448338514E-3,1.4018286244906566E-3,1.4266829041474599E-3,1.4515371838042649E-3,1.4763914634610689E-3,1.5012457431178732E-3,1.5261000227746774E-3,1.5509543024314824E-3,1.5758085820882866E-3,1.6006628617450912E-3,1.6255171414018953E-3,1.6503714210586995E-3,1.6752257007155037E-3,1.7000799803723087E-3,1.7249342600291126E-3,1.7497885396859174E-3,1.7746428193427212E-3,1.7994970989995264E-3,1.8243513786563297E-3,1.8492056583131349E-3,1.8740599379699391E-3,1.8989142176267437E-3,1.9237684972835481E-3,1.9486227769403527E-3,1.9734770565971566E-3,1.9983313362539612E-3,2.0231856159107654E-3,2.04803989556757E-3,2.0728941752243741E-3,2.0977484548811787E-3,2.1226027345379829E-3,2.1474570141947875E-3,2.1723112938515921E-3,2.1971655735083962E-3,2.2220198531652008E-3,2.2468741328220045E-3,2.2717284124788091E-3,2.2965826921356142E-3,2.3214369717924174E-3,2.346291251449222E-3,2.3711455311060262E-3,2.3959998107628321E-3,2.4208540904196354E-3,2.44570837007644E-3,2.4705626497332441E-3,2.4954169293900496E-3,2.5202712090468533E-3,2.5451254887036566E-3,2.5699797683604621E-3,2.5948340480172654E-3,2.6196883276740708E-3,2.6445426073308754E-3,2.6673497944807415E-3,2.6830791596585499E-3,{"$f":"SUM(BR44:BR46)","v":2.6988085248363584E-3},2.7145378900141669E-3,2.730267255191975E-3,2.7459966203697834E-3,2.7617259855475919E-3,2.7774553507254004E-3,2.7931847159032084E-3,2.8089140810810161E-3,2.8246434462588258E-3,2.8403728114366335E-3,2.8612468571373815E-3,2.8823161519317187E-3,2.9033854467260564E-3,2.9244547415203945E-3,2.9455240363147313E-3,2.9701950197082517E-3,2.9969764629569021E-3,3.0237579062055513E-3,3.0505393494542014E-3,3.0773207927028506E-3,3.1041022359515006E-3,3.1308836792001502E-3,3.1576651224488003E-3,3.184446565697449E-3,3.2112280089460991E-3,3.2380094521947496E-3,3.2647908954433992E-3,3.2915723386920479E-3,3.3183537819406984E-3,3.3451352251893472E-3,3.3719166684379976E-3,3.3986981116866473E-3,3.425479554935296E-3,3.4522609981839469E-3,3.4790424414325961E-3,3.5058238846812457E-3]
[null,null,null,"Elsvigt, private",{"$f":"E799","v":0},{"$f":"F799","v":1.0304398251109912E-3},1.0501419559268109E-3,1.0698440867426293E-3,1.089546217558449E-3,1.1092483483742673E-3,1.1289504791900874E-3,1.1486526100059056E-3,1.1683547408217255E-3,1.1880568716375439E-3,1.2077590024533636E-3,1.2274611332691824E-3,1.2471632640850023E-3,1.2668653949008204E-3,1.2865675257166399E-3,1.3062696565324587E-3,1.3259717873482777E-3,1.3456739181640968E-3,1.3653760489799164E-3,1.3850781797957352E-3,1.4047803106115545E-3,1.4244824414273733E-3,1.4441845722431923E-3,1.4638867030590111E-3,1.4835888338748308E-3,1.5032909646906494E-3,1.5229930955064691E-3,1.5426952263222873E-3,1.5623973571381074E-3,1.5820994879539255E-3,1.6018016187697454E-3,1.6215037495855642E-3,1.6412058804013835E-3,1.6609080112172025E-3,1.680610142033022E-3,1.7003122728488404E-3,1.72001440366466E-3,1.7397165344804786E-3,1.7594186652962979E-3,1.7791207961121169E-3,1.7988229269279359E-3,1.8185250577437552E-3,1.8382271885595742E-3,1.8579293193753935E-3,1.8776314501912123E-3,1.8973335810070319E-3,1.9170357118228503E-3,1.9367378426386694E-3,1.9564399734544892E-3,1.9761421042703074E-3,1.9958442350861269E-3,2.0155463659019455E-3,2.0352484967177658E-3,2.054950627533584E-3,2.0746527583494034E-3,2.0943548891652224E-3,2.1140570199810423E-3,2.1337591507968605E-3,2.1534612816126787E-3,2.173163412428499E-3,2.1928655432443172E-3,2.2125676740601371E-3,2.2322698048759561E-3,2.249924843184837E-3,2.2605020595216599E-3,{"$f":"BR799","v":2.2710792758584833E-3},2.2816564921953066E-3,2.2922337085321295E-3,2.3028109248689524E-3,2.3133881412057758E-3,2.3239653575425987E-3,2.3345425738794216E-3,2.3451197902162445E-3,2.3556970065530683E-3,2.3662742228898908E-3,2.3783497608275369E-3,2.3904821625360547E-3,2.4026145642445729E-3,2.4147469659530911E-3,2.4268793676616089E-3,2.4426134579693098E-3,2.4604580081321404E-3,2.4783025582949701E-3,2.4961471084578007E-3,2.5139916586206304E-3,2.531836208783461E-3,2.5496807589462907E-3,2.5675253091091213E-3,2.5853698592719506E-3,2.6032144094347812E-3,2.6210589595976118E-3,2.6389035097604419E-3,2.6567480599232712E-3,2.6745926100861022E-3,2.6924371602489315E-3,2.7102817104117621E-3,2.7281262605745923E-3,2.745970810737422E-3,2.763815360900253E-3,2.7816599110630823E-3,2.7995044612259125E-3]
[null,null,null,"Elsvigt, offentlige",{"$f":"E800","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Elsvigt, erhverv",{"$f":"E801","v":0},9.7991723154815981E-5,1.0314387199580136E-4,1.0829602083678666E-4,1.1344816967777182E-4,1.1860031851875714E-4,1.2375246735974252E-4,1.2890461620072781E-4,1.3405676504171302E-4,1.3920891388269848E-4,1.4436106272368358E-4,1.4951321156466896E-4,1.5466536040565425E-4,1.5981750924663949E-4,1.6496965808762495E-4,1.7012180692861011E-4,1.752739557695954E-4,1.8042610461058061E-4,1.8557825345156609E-4,1.9073040229255128E-4,1.9588255113353657E-4,2.0103469997452195E-4,2.0618684881550705E-4,2.1133899765649256E-4,2.1649114649747775E-4,2.216432953384632E-4,2.2679544417944844E-4,2.3194759302043385E-4,2.3709974186141909E-4,2.4225189070240416E-4,2.4740403954338951E-4,2.5255618838437486E-4,2.577083372253601E-4,2.6286048606634555E-4,2.6801263490733068E-4,2.7316478374831609E-4,2.7831693258930127E-4,2.8346908143028667E-4,2.8862123027127202E-4,2.9377337911225731E-4,2.9892552795324255E-4,3.0407767679422769E-4,3.092298256352132E-4,3.1438197447619838E-4,3.1953412331718373E-4,3.2468627215816902E-4,3.2983842099915432E-4,3.3499056984013966E-4,3.401427186811249E-4,3.4529486752211014E-4,3.5044701636309538E-4,3.5559916520408068E-4,3.6075131404506608E-4,3.6590346288605132E-4,3.7105561172703656E-4,3.762077605680218E-4,3.8135990940900725E-4,3.8651205824999276E-4,3.9166420709097784E-4,3.9681635593196319E-4,4.0196850477294837E-4,4.0712065361393388E-4,4.1227280245491912E-4,4.1742495129590436E-4,4.2257710013688982E-4,4.2772924897787506E-4,4.3288139781886051E-4,4.3803354665984554E-4,4.4318569550083088E-4,4.4833784434181623E-4,4.5348999318280169E-4,4.5864214202378671E-4,4.6379429086477168E-4,4.689464397057573E-4,4.7409858854674265E-4,4.8289709630984436E-4,4.9183398939566404E-4,5.0077088248148339E-4,5.0970777556730317E-4,5.1864466865312242E-4,5.2758156173894188E-4,5.3651845482476166E-4,5.4545534791058123E-4,5.543922409964008E-4,5.6332913408222026E-4,5.7226602716803983E-4,5.8120292025385951E-4,5.9013981333967908E-4,5.9907670642549843E-4,6.0801359951131789E-4,6.1695049259713757E-4,6.2588738568295714E-4,6.348242787687767E-4,6.4376117185459616E-4,6.5269806494041552E-4,6.616349580262353E-4,6.7057185111205498E-4,6.7950874419787422E-4,6.8844563728369401E-4,6.9738253036951358E-4,7.0631942345533304E-4]
[null,null,null,"Landbrug",{"$f":"SUM(E48:E50)","v":0},{"$f":"SUM(F48:F50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR48:BR50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Husdyr, kvæg",{"$f":"E803","v":0},{"$f":"F803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR803","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Husdyr, svin",{"$f":"E804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Afgrøder",{"$f":"E805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Brugerdefinerede",{"$f":"SUM(E52:E56)","v":0},{"$f":"SUM(F52:F56)","v":0},{"$f":"SUM(G52:G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR52:BR56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,">Indtast type 1<",{"$f":"E807","v":0},{"$f":"F807","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR807","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,">Indtast type 2<",{"$f":"E808","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,">Indtast type 3<",{"$f":"E809","v":0},{"$f":"F809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,">Indtast type 4<",{"$f":"E810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,">Indtast type 5<",{"$f":"E811","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Regnintensitet i analyseperioden"]
[]
[null,null,null,"Regnintensitet fordelt på hændelser"]
[null,null,null,{"$f":"D179","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E62+1","v":2017},{"$f":"F62+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BR62+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"Forudsætninger!J83","v":7.9954363483528734},{"$f":"Forudsætninger!K83","v":8.015424939223756},{"$f":"Forudsætninger!L83","v":8.0354135300946368},{"$f":"Forudsætninger!M83","v":8.0554021209655211},{"$f":"Forudsætninger!N83","v":8.0753907118364019},{"$f":"Forudsætninger!O83","v":8.0953793027072845},{"$f":"Forudsætninger!P83","v":8.1153678935781652},{"$f":"Forudsætninger!Q83","v":8.1353564844490496},{"$f":"Forudsætninger!R83","v":8.1553450753199304},{"$f":"Forudsætninger!S83","v":8.1753336661908129},{"$f":"Forudsætninger!T83","v":8.1953222570616937},{"$f":"Forudsætninger!U83","v":8.215310847932578},{"$f":"Forudsætninger!V83","v":8.2352994388034606},{"$f":"Forudsætninger!W83","v":8.2552880296743414},{"$f":"Forudsætninger!X83","v":8.2752766205452239},{"$f":"Forudsætninger!Y83","v":8.2952652114161065},{"$f":"Forudsætninger!Z83","v":8.3152538022869891},{"$f":"Forudsætninger!AA83","v":8.3352423931578699},{"$f":"Forudsætninger!AB83","v":8.3552309840287524},{"$f":"Forudsætninger!AC83","v":8.375219574899635},{"$f":"Forudsætninger!AD83","v":8.3952081657705175},{"$f":"Forudsætninger!AE83","v":8.4151967566413983},{"$f":"Forudsætninger!AF83","v":8.4351853475122809},{"$f":"Forudsætninger!AG83","v":8.4551739383831652},{"$f":"Forudsætninger!AH83","v":8.475162529254046},{"$f":"Forudsætninger!AI83","v":8.4951511201249286},{"$f":"Forudsætninger!AJ83","v":8.5151397109958094},{"$f":"Forudsætninger!AK83","v":8.5351283018666919},{"$f":"Forudsætninger!AL83","v":8.5551168927375745},{"$f":"Forudsætninger!AM83","v":8.575105483608457},{"$f":"Forudsætninger!AN83","v":8.5950940744793378},{"$f":"Forudsætninger!AO83","v":8.6150826653502204},{"$f":"Forudsætninger!AP83","v":8.6350712562211047},{"$f":"Forudsætninger!AQ83","v":8.6550598470919855},{"$f":"Forudsætninger!AR83","v":8.6750484379628681},{"$f":"Forudsætninger!AS83","v":8.6950370288337488},{"$f":"Forudsætninger!AT83","v":8.7150256197046332},{"$f":"Forudsætninger!AU83","v":8.735014210575514},{"$f":"Forudsætninger!AV83","v":8.7550028014463965},{"$f":"Forudsætninger!AW83","v":8.7749913923172773},{"$f":"Forudsætninger!AX83","v":8.7949799831881617},{"$f":"Forudsætninger!AY83","v":8.8149685740590424},{"$f":"Forudsætninger!AZ83","v":8.834957164929925},{"$f":"Forudsætninger!BA83","v":8.8549457558008076},{"$f":"Forudsætninger!BB83","v":8.8749343466716901},{"$f":"Forudsætninger!BC83","v":8.8949229375425727},{"$f":"Forudsætninger!BD83","v":8.9149115284134535},{"$f":"Forudsætninger!BE83","v":8.934900119284336},{"$f":"Forudsætninger!BF83","v":8.9548887101552186},{"$f":"Forudsætninger!BG83","v":8.9748773010261012},{"$f":"Forudsætninger!BH83","v":8.9948658918969819},{"$f":"Forudsætninger!BI83","v":9.0148544827678645},{"$f":"Forudsætninger!BJ83","v":9.0348430736387453},{"$f":"Forudsætninger!BK83","v":9.0548316645096296},{"$f":"Forudsætninger!BL83","v":9.0748202553805122},{"$f":"Forudsætninger!BM83","v":9.094808846251393},{"$f":"Forudsætninger!BN83","v":9.1147974371222773},{"$f":"Forudsætninger!BO83","v":9.1347860279931581},{"$f":"Forudsætninger!BP83","v":9.1547746188640406},{"$f":"Forudsætninger!BQ83","v":9.1747632097349214},{"$f":"Forudsætninger!BR83","v":9.194751800605804},{"$f":"Forudsætninger!BS83","v":9.2147403914766866},{"$f":"Forudsætninger!BT83","v":9.2347289823475691},{"$f":"Forudsætninger!BU83","v":9.2547175732184499},{"$f":"Forudsætninger!BV83","v":9.2747061640893325},{"$f":"Forudsætninger!BW83","v":9.2946947549602168},{"$f":"Forudsætninger!BX83","v":9.3146833458310976},{"$f":"Forudsætninger!BY83","v":9.3346719367019801},{"$f":"Forudsætninger!BZ83","v":9.3546605275728609},{"$f":"Forudsætninger!CA83","v":9.3746491184437453},{"$f":"Forudsætninger!CB83","v":9.3946377093146261},{"$f":"Forudsætninger!CC83","v":9.4146263001855086},{"$f":"Forudsætninger!CD83","v":9.4346148910563894},{"$f":"Forudsætninger!CE83","v":9.4546034819272737},{"$f":"Forudsætninger!CF83","v":9.4745920727981563},{"$f":"Forudsætninger!CG83","v":9.4945806636690371},{"$f":"Forudsætninger!CH83","v":9.5145692545399196},{"$f":"Forudsætninger!CI83","v":9.5345578454108004},{"$f":"Forudsætninger!CJ83","v":9.5545464362816848},{"$f":"Forudsætninger!CK83","v":9.5745350271525655},{"$f":"Forudsætninger!CL83","v":9.5945236180234481},{"$f":"Forudsætninger!CM83","v":9.6145122088943307},{"$f":"Forudsætninger!CN83","v":9.6345007997652132},{"$f":"Forudsætninger!CO83","v":9.654489390636094},{"$f":"Forudsætninger!CP83","v":9.6744779815069766},{"$f":"Forudsætninger!CQ83","v":9.6944665723778591},{"$f":"Forudsætninger!CR83","v":9.7144551632487417},{"$f":"Forudsætninger!CS83","v":9.7344437541196243},{"$f":"Forudsætninger!CT83","v":9.754432344990505},{"$f":"Forudsætninger!CU83","v":9.7744209358613876},{"$f":"Forudsætninger!CV83","v":9.7944095267322702},{"$f":"Forudsætninger!CW83","v":9.8143981176031527},{"$f":"Forudsætninger!CX83","v":9.8343867084740335},{"$f":"Forudsætninger!CY83","v":9.8543752993449161},{"$f":"Forudsætninger!CZ83","v":9.8743638902157986},{"$f":"Forudsætninger!DA83","v":9.8943524810866812},{"$f":"Forudsætninger!DB83","v":9.9143410719575638},{"$f":"Forudsætninger!DC83","v":9.9343296628284445},{"$f":"Forudsætninger!DD83","v":9.9543182536993289},{"$f":"Forudsætninger!DE83","v":9.9743068445702097},{"$f":"Forudsætninger!DF83","v":9.9942954354410922}]
[null,null,null,10,{"$f":"Forudsætninger!J84","v":9.5819201851068811},{"$f":"Forudsætninger!K84","v":9.6106659456622001},{"$f":"Forudsætninger!L84","v":9.6394117062175226},{"$f":"Forudsætninger!M84","v":9.6681574667728416},{"$f":"Forudsætninger!N84","v":9.6969032273281641},{"$f":"Forudsætninger!O84","v":9.7256489878834831},{"$f":"Forudsætninger!P84","v":9.7543947484388056},{"$f":"Forudsætninger!Q84","v":9.7831405089941246},{"$f":"Forudsætninger!R84","v":9.8118862695494471},{"$f":"Forudsætninger!S84","v":9.8406320301047661},{"$f":"Forudsætninger!T84","v":9.8693777906600886},{"$f":"Forudsætninger!U84","v":9.8981235512154075},{"$f":"Forudsætninger!V84","v":9.9268693117707301},{"$f":"Forudsætninger!W84","v":9.955615072326049},{"$f":"Forudsætninger!X84","v":9.9843608328813698},{"$f":"Forudsætninger!Y84","v":10.013106593436691},{"$f":"Forudsætninger!Z84","v":10.041852353992011},{"$f":"Forudsætninger!AA84","v":10.070598114547332},{"$f":"Forudsætninger!AB84","v":10.099343875102653},{"$f":"Forudsætninger!AC84","v":10.128089635657973},{"$f":"Forudsætninger!AD84","v":10.156835396213294},{"$f":"Forudsætninger!AE84","v":10.185581156768615},{"$f":"Forudsætninger!AF84","v":10.214326917323936},{"$f":"Forudsætninger!AG84","v":10.243072677879255},{"$f":"Forudsætninger!AH84","v":10.271818438434577},{"$f":"Forudsætninger!AI84","v":10.300564198989896},{"$f":"Forudsætninger!AJ84","v":10.329309959545219},{"$f":"Forudsætninger!AK84","v":10.358055720100538},{"$f":"Forudsætninger!AL84","v":10.38680148065586},{"$f":"Forudsætninger!AM84","v":10.415547241211179},{"$f":"Forudsætninger!AN84","v":10.444293001766502},{"$f":"Forudsætninger!AO84","v":10.473038762321821},{"$f":"Forudsætninger!AP84","v":10.501784522877143},{"$f":"Forudsætninger!AQ84","v":10.530530283432462},{"$f":"Forudsætninger!AR84","v":10.559276043987785},{"$f":"Forudsætninger!AS84","v":10.588021804543104},{"$f":"Forudsætninger!AT84","v":10.616767565098426},{"$f":"Forudsætninger!AU84","v":10.645513325653745},{"$f":"Forudsætninger!AV84","v":10.674259086209066},{"$f":"Forudsætninger!AW84","v":10.703004846764387},{"$f":"Forudsætninger!AX84","v":10.731750607319707},{"$f":"Forudsætninger!AY84","v":10.760496367875028},{"$f":"Forudsætninger!AZ84","v":10.789242128430349},{"$f":"Forudsætninger!BA84","v":10.81798788898567},{"$f":"Forudsætninger!BB84","v":10.84673364954099},{"$f":"Forudsætninger!BC84","v":10.875479410096311},{"$f":"Forudsætninger!BD84","v":10.90422517065163},{"$f":"Forudsætninger!BE84","v":10.932970931206951},{"$f":"Forudsætninger!BF84","v":10.961716691762273},{"$f":"Forudsætninger!BG84","v":10.990462452317592},{"$f":"Forudsætninger!BH84","v":11.019208212872913},{"$f":"Forudsætninger!BI84","v":11.047953973428234},{"$f":"Forudsætninger!BJ84","v":11.076699733983556},{"$f":"Forudsætninger!BK84","v":11.105445494538875},{"$f":"Forudsætninger!BL84","v":11.134191255094196},{"$f":"Forudsætninger!BM84","v":11.162937015649517},{"$f":"Forudsætninger!BN84","v":11.191682776204839},{"$f":"Forudsætninger!BO84","v":11.220428536760158},{"$f":"Forudsætninger!BP84","v":11.249174297315477},{"$f":"Forudsætninger!BQ84","v":11.2779200578708},{"$f":"Forudsætninger!BR84","v":11.306665818426119},{"$f":"Forudsætninger!BS84","v":11.335411578981441},{"$f":"Forudsætninger!BT84","v":11.36415733953676},{"$f":"Forudsætninger!BU84","v":11.392903100092083},{"$f":"Forudsætninger!BV84","v":11.421648860647402},{"$f":"Forudsætninger!BW84","v":11.450394621202724},{"$f":"Forudsætninger!BX84","v":11.479140381758043},{"$f":"Forudsætninger!BY84","v":11.507886142313366},{"$f":"Forudsætninger!BZ84","v":11.536631902868685},{"$f":"Forudsætninger!CA84","v":11.565377663424007},{"$f":"Forudsætninger!CB84","v":11.594123423979326},{"$f":"Forudsætninger!CC84","v":11.622869184534647},{"$f":"Forudsætninger!CD84","v":11.651614945089968},{"$f":"Forudsætninger!CE84","v":11.680360705645288},{"$f":"Forudsætninger!CF84","v":11.709106466200609},{"$f":"Forudsætninger!CG84","v":11.73785222675593},{"$f":"Forudsætninger!CH84","v":11.766597987311251},{"$f":"Forudsætninger!CI84","v":11.795343747866571},{"$f":"Forudsætninger!CJ84","v":11.824089508421892},{"$f":"Forudsætninger!CK84","v":11.852835268977213},{"$f":"Forudsætninger!CL84","v":11.881581029532532},{"$f":"Forudsætninger!CM84","v":11.910326790087854},{"$f":"Forudsætninger!CN84","v":11.939072550643173},{"$f":"Forudsætninger!CO84","v":11.967818311198496},{"$f":"Forudsætninger!CP84","v":11.996564071753815},{"$f":"Forudsætninger!CQ84","v":12.025309832309137},{"$f":"Forudsætninger!CR84","v":12.054055592864456},{"$f":"Forudsætninger!CS84","v":12.082801353419779},{"$f":"Forudsætninger!CT84","v":12.111547113975098},{"$f":"Forudsætninger!CU84","v":12.14029287453042},{"$f":"Forudsætninger!CV84","v":12.169038635085739},{"$f":"Forudsætninger!CW84","v":12.197784395641062},{"$f":"Forudsætninger!CX84","v":12.226530156196381},{"$f":"Forudsætninger!CY84","v":12.2552759167517},{"$f":"Forudsætninger!CZ84","v":12.284021677307022},{"$f":"Forudsætninger!DA84","v":12.312767437862343},{"$f":"Forudsætninger!DB84","v":12.341513198417664},{"$f":"Forudsætninger!DC84","v":12.370258958972983},{"$f":"Forudsætninger!DD84","v":12.399004719528305},{"$f":"Forudsætninger!DE84","v":12.427750480083626},{"$f":"Forudsætninger!DF84","v":12.456496240638947}]
[null,null,null,20,{"$f":"Forudsætninger!J85","v":11.386454247209736},{"$f":"Forudsætninger!K85","v":11.42402954622553},{"$f":"Forudsætninger!L85","v":11.46160484524132},{"$f":"Forudsætninger!M85","v":11.499180144257112},{"$f":"Forudsætninger!N85","v":11.536755443272906},{"$f":"Forudsætninger!O85","v":11.574330742288696},{"$f":"Forudsætninger!P85","v":11.61190604130449},{"$f":"Forudsætninger!Q85","v":11.64948134032028},{"$f":"Forudsætninger!R85","v":11.687056639336072},{"$f":"Forudsætninger!S85","v":11.724631938351866},{"$f":"Forudsætninger!T85","v":11.762207237367656},{"$f":"Forudsætninger!U85","v":11.79978253638345},{"$f":"Forudsætninger!V85","v":11.837357835399242},{"$f":"Forudsætninger!W85","v":11.874933134415032},{"$f":"Forudsætninger!X85","v":11.912508433430826},{"$f":"Forudsætninger!Y85","v":11.950083732446618},{"$f":"Forudsætninger!Z85","v":11.98765903146241},{"$f":"Forudsætninger!AA85","v":12.025234330478202},{"$f":"Forudsætninger!AB85","v":12.062809629493996},{"$f":"Forudsætninger!AC85","v":12.100384928509786},{"$f":"Forudsætninger!AD85","v":12.137960227525578},{"$f":"Forudsætninger!AE85","v":12.175535526541371},{"$f":"Forudsætninger!AF85","v":12.213110825557163},{"$f":"Forudsætninger!AG85","v":12.250686124572956},{"$f":"Forudsætninger!AH85","v":12.288261423588747},{"$f":"Forudsætninger!AI85","v":12.325836722604539},{"$f":"Forudsætninger!AJ85","v":12.363412021620332},{"$f":"Forudsætninger!AK85","v":12.400987320636123},{"$f":"Forudsætninger!AL85","v":12.438562619651917},{"$f":"Forudsætninger!AM85","v":12.476137918667709},{"$f":"Forudsætninger!AN85","v":12.513713217683499},{"$f":"Forudsætninger!AO85","v":12.551288516699293},{"$f":"Forudsætninger!AP85","v":12.588863815715083},{"$f":"Forudsætninger!AQ85","v":12.626439114730877},{"$f":"Forudsætninger!AR85","v":12.664014413746669},{"$f":"Forudsætninger!AS85","v":12.701589712762459},{"$f":"Forudsætninger!AT85","v":12.739165011778253},{"$f":"Forudsætninger!AU85","v":12.776740310794045},{"$f":"Forudsætninger!AV85","v":12.814315609809837},{"$f":"Forudsætninger!AW85","v":12.851890908825629},{"$f":"Forudsætninger!AX85","v":12.889466207841423},{"$f":"Forudsætninger!AY85","v":12.927041506857213},{"$f":"Forudsætninger!AZ85","v":12.964616805873005},{"$f":"Forudsætninger!BA85","v":13.002192104888799},{"$f":"Forudsætninger!BB85","v":13.039767403904589},{"$f":"Forudsætninger!BC85","v":13.077342702920383},{"$f":"Forudsætninger!BD85","v":13.114918001936175},{"$f":"Forudsætninger!BE85","v":13.152493300951965},{"$f":"Forudsætninger!BF85","v":13.190068599967759},{"$f":"Forudsætninger!BG85","v":13.227643898983549},{"$f":"Forudsætninger!BH85","v":13.265219197999343},{"$f":"Forudsætninger!BI85","v":13.302794497015135},{"$f":"Forudsætninger!BJ85","v":13.340369796030926},{"$f":"Forudsætninger!BK85","v":13.377945095046719},{"$f":"Forudsætninger!BL85","v":13.415520394062513},{"$f":"Forudsætninger!BM85","v":13.453095693078303},{"$f":"Forudsætninger!BN85","v":13.490670992094095},{"$f":"Forudsætninger!BO85","v":13.528246291109886},{"$f":"Forudsætninger!BP85","v":13.56582159012568},{"$f":"Forudsætninger!BQ85","v":13.603396889141473},{"$f":"Forudsætninger!BR85","v":13.640972188157264},{"$f":"Forudsætninger!BS85","v":13.678547487173056},{"$f":"Forudsætninger!BT85","v":13.71612278618885},{"$f":"Forudsætninger!BU85","v":13.75369808520464},{"$f":"Forudsætninger!BV85","v":13.791273384220434},{"$f":"Forudsætninger!BW85","v":13.828848683236226},{"$f":"Forudsætninger!BX85","v":13.866423982252016},{"$f":"Forudsætninger!BY85","v":13.90399928126781},{"$f":"Forudsætninger!BZ85","v":13.941574580283602},{"$f":"Forudsætninger!CA85","v":13.979149879299392},{"$f":"Forudsætninger!CB85","v":14.016725178315186},{"$f":"Forudsætninger!CC85","v":14.05430047733098},{"$f":"Forudsætninger!CD85","v":14.09187577634677},{"$f":"Forudsætninger!CE85","v":14.129451075362562},{"$f":"Forudsætninger!CF85","v":14.167026374378352},{"$f":"Forudsætninger!CG85","v":14.204601673394146},{"$f":"Forudsætninger!CH85","v":14.24217697240994},{"$f":"Forudsætninger!CI85","v":14.27975227142573},{"$f":"Forudsætninger!CJ85","v":14.317327570441522},{"$f":"Forudsætninger!CK85","v":14.354902869457312},{"$f":"Forudsætninger!CL85","v":14.392478168473106},{"$f":"Forudsætninger!CM85","v":14.4300534674889},{"$f":"Forudsætninger!CN85","v":14.46762876650469},{"$f":"Forudsætninger!CO85","v":14.505204065520482},{"$f":"Forudsætninger!CP85","v":14.542779364536276},{"$f":"Forudsætninger!CQ85","v":14.580354663552066},{"$f":"Forudsætninger!CR85","v":14.61792996256786},{"$f":"Forudsætninger!CS85","v":14.655505261583652},{"$f":"Forudsætninger!CT85","v":14.693080560599443},{"$f":"Forudsætninger!CU85","v":14.730655859615236},{"$f":"Forudsætninger!CV85","v":14.768231158631028},{"$f":"Forudsætninger!CW85","v":14.80580645764682},{"$f":"Forudsætninger!CX85","v":14.843381756662613},{"$f":"Forudsætninger!CY85","v":14.880957055678406},{"$f":"Forudsætninger!CZ85","v":14.918532354694197},{"$f":"Forudsætninger!DA85","v":14.956107653709989},{"$f":"Forudsætninger!DB85","v":14.993682952725782},{"$f":"Forudsætninger!DC85","v":15.031258251741573},{"$f":"Forudsætninger!DD85","v":15.068833550757367},{"$f":"Forudsætninger!DE85","v":15.106408849773159},{"$f":"Forudsætninger!DF85","v":15.143984148788949}]
[null,null,null,50,{"$f":"Forudsætninger!J86","v":14.168400276957799},{"$f":"Forudsætninger!K86","v":14.220823357982544},{"$f":"Forudsætninger!L86","v":14.273246439007288},{"$f":"Forudsætninger!M86","v":14.325669520032033},{"$f":"Forudsætninger!N86","v":14.378092601056773},{"$f":"Forudsætninger!O86","v":14.430515682081518},{"$f":"Forudsætninger!P86","v":14.482938763106262},{"$f":"Forudsætninger!Q86","v":14.535361844131007},{"$f":"Forudsætninger!R86","v":14.58778492515575},{"$f":"Forudsætninger!S86","v":14.640208006180496},{"$f":"Forudsætninger!T86","v":14.692631087205237},{"$f":"Forudsætninger!U86","v":14.745054168229981},{"$f":"Forudsætninger!V86","v":14.797477249254726},{"$f":"Forudsætninger!W86","v":14.849900330279469},{"$f":"Forudsætninger!X86","v":14.902323411304215},{"$f":"Forudsætninger!Y86","v":14.954746492328958},{"$f":"Forudsætninger!Z86","v":15.0071695733537},{"$f":"Forudsætninger!AA86","v":15.059592654378443},{"$f":"Forudsætninger!AB86","v":15.112015735403189},{"$f":"Forudsætninger!AC86","v":15.164438816427932},{"$f":"Forudsætninger!AD86","v":15.216861897452677},{"$f":"Forudsætninger!AE86","v":15.269284978477421},{"$f":"Forudsætninger!AF86","v":15.321708059502162},{"$f":"Forudsætninger!AG86","v":15.374131140526908},{"$f":"Forudsætninger!AH86","v":15.426554221551651},{"$f":"Forudsætninger!AI86","v":15.478977302576396},{"$f":"Forudsætninger!AJ86","v":15.53140038360114},{"$f":"Forudsætninger!AK86","v":15.583823464625885},{"$f":"Forudsætninger!AL86","v":15.636246545650629},{"$f":"Forudsætninger!AM86","v":15.68866962667537},{"$f":"Forudsætninger!AN86","v":15.741092707700114},{"$f":"Forudsætninger!AO86","v":15.793515788724859},{"$f":"Forudsætninger!AP86","v":15.845938869749602},{"$f":"Forudsætninger!AQ86","v":15.898361950774348},{"$f":"Forudsætninger!AR86","v":15.950785031799089},{"$f":"Forudsætninger!AS86","v":16.003208112823835},{"$f":"Forudsætninger!AT86","v":16.055631193848576},{"$f":"Forudsætninger!AU86","v":16.108054274873322},{"$f":"Forudsætninger!AV86","v":16.160477355898067},{"$f":"Forudsætninger!AW86","v":16.212900436922812},{"$f":"Forudsætninger!AX86","v":16.265323517947554},{"$f":"Forudsætninger!AY86","v":16.317746598972295},{"$f":"Forudsætninger!AZ86","v":16.370169679997041},{"$f":"Forudsætninger!BA86","v":16.422592761021786},{"$f":"Forudsætninger!BB86","v":16.475015842046531},{"$f":"Forudsætninger!BC86","v":16.527438923071273},{"$f":"Forudsætninger!BD86","v":16.579862004096018},{"$f":"Forudsætninger!BE86","v":16.632285085120763},{"$f":"Forudsætninger!BF86","v":16.684708166145505},{"$f":"Forudsætninger!BG86","v":16.737131247170247},{"$f":"Forudsætninger!BH86","v":16.789554328194992},{"$f":"Forudsætninger!BI86","v":16.841977409219737},{"$f":"Forudsætninger!BJ86","v":16.894400490244482},{"$f":"Forudsætninger!BK86","v":16.946823571269224},{"$f":"Forudsætninger!BL86","v":16.999246652293966},{"$f":"Forudsætninger!BM86","v":17.051669733318711},{"$f":"Forudsætninger!BN86","v":17.104092814343456},{"$f":"Forudsætninger!BO86","v":17.156515895368202},{"$f":"Forudsætninger!BP86","v":17.208938976392943},{"$f":"Forudsætninger!BQ86","v":17.261362057417688},{"$f":"Forudsætninger!BR86","v":17.31378513844243},{"$f":"Forudsætninger!BS86","v":17.366208219467175},{"$f":"Forudsætninger!BT86","v":17.418631300491917},{"$f":"Forudsætninger!BU86","v":17.471054381516662},{"$f":"Forudsætninger!BV86","v":17.523477462541408},{"$f":"Forudsætninger!BW86","v":17.575900543566153},{"$f":"Forudsætninger!BX86","v":17.628323624590895},{"$f":"Forudsætninger!BY86","v":17.680746705615636},{"$f":"Forudsætninger!BZ86","v":17.733169786640381},{"$f":"Forudsætninger!CA86","v":17.785592867665127},{"$f":"Forudsætninger!CB86","v":17.838015948689872},{"$f":"Forudsætninger!CC86","v":17.890439029714614},{"$f":"Forudsætninger!CD86","v":17.942862110739355},{"$f":"Forudsætninger!CE86","v":17.995285191764101},{"$f":"Forudsætninger!CF86","v":18.047708272788846},{"$f":"Forudsætninger!CG86","v":18.100131353813591},{"$f":"Forudsætninger!CH86","v":18.152554434838333},{"$f":"Forudsætninger!CI86","v":18.204977515863078},{"$f":"Forudsætninger!CJ86","v":18.257400596887823},{"$f":"Forudsætninger!CK86","v":18.309823677912565},{"$f":"Forudsætninger!CL86","v":18.362246758937307},{"$f":"Forudsætninger!CM86","v":18.414669839962052},{"$f":"Forudsætninger!CN86","v":18.467092920986797},{"$f":"Forudsætninger!CO86","v":18.519516002011542},{"$f":"Forudsætninger!CP86","v":18.571939083036284},{"$f":"Forudsætninger!CQ86","v":18.624362164061029},{"$f":"Forudsætninger!CR86","v":18.676785245085771},{"$f":"Forudsætninger!CS86","v":18.729208326110516},{"$f":"Forudsætninger!CT86","v":18.781631407135261},{"$f":"Forudsætninger!CU86","v":18.834054488160003},{"$f":"Forudsætninger!CV86","v":18.886477569184748},{"$f":"Forudsætninger!CW86","v":18.93890065020949},{"$f":"Forudsætninger!CX86","v":18.991323731234235},{"$f":"Forudsætninger!CY86","v":19.043746812258977},{"$f":"Forudsætninger!CZ86","v":19.096169893283722},{"$f":"Forudsætninger!DA86","v":19.148592974308468},{"$f":"Forudsætninger!DB86","v":19.201016055333209},{"$f":"Forudsætninger!DC86","v":19.253439136357954},{"$f":"Forudsætninger!DD86","v":19.305862217382696},{"$f":"Forudsætninger!DE86","v":19.358285298407441},{"$f":"Forudsætninger!DF86","v":19.410708379432187}]
[null,null,null,100,{"$f":"Forudsætninger!J87","v":16.626320488327377},{"$f":"Forudsætninger!K87","v":16.692825770280685},{"$f":"Forudsætninger!L87","v":16.759331052233996},{"$f":"Forudsætninger!M87","v":16.825836334187304},{"$f":"Forudsætninger!N87","v":16.892341616140616},{"$f":"Forudsætninger!O87","v":16.958846898093924},{"$f":"Forudsætninger!P87","v":17.025352180047236},{"$f":"Forudsætninger!Q87","v":17.091857462000544},{"$f":"Forudsætninger!R87","v":17.158362743953852},{"$f":"Forudsætninger!S87","v":17.224868025907163},{"$f":"Forudsætninger!T87","v":17.291373307860471},{"$f":"Forudsætninger!U87","v":17.357878589813783},{"$f":"Forudsætninger!V87","v":17.424383871767091},{"$f":"Forudsætninger!W87","v":17.490889153720399},{"$f":"Forudsætninger!X87","v":17.557394435673711},{"$f":"Forudsætninger!Y87","v":17.623899717627019},{"$f":"Forudsætninger!Z87","v":17.690404999580331},{"$f":"Forudsætninger!AA87","v":17.756910281533639},{"$f":"Forudsætninger!AB87","v":17.82341556348695},{"$f":"Forudsætninger!AC87","v":17.889920845440258},{"$f":"Forudsætninger!AD87","v":17.956426127393566},{"$f":"Forudsætninger!AE87","v":18.022931409346878},{"$f":"Forudsætninger!AF87","v":18.089436691300186},{"$f":"Forudsætninger!AG87","v":18.155941973253498},{"$f":"Forudsætninger!AH87","v":18.222447255206806},{"$f":"Forudsætninger!AI87","v":18.288952537160117},{"$f":"Forudsætninger!AJ87","v":18.355457819113425},{"$f":"Forudsætninger!AK87","v":18.421963101066734},{"$f":"Forudsætninger!AL87","v":18.488468383020042},{"$f":"Forudsætninger!AM87","v":18.55497366497335},{"$f":"Forudsætninger!AN87","v":18.621478946926661},{"$f":"Forudsætninger!AO87","v":18.687984228879969},{"$f":"Forudsætninger!AP87","v":18.754489510833277},{"$f":"Forudsætninger!AQ87","v":18.820994792786589},{"$f":"Forudsætninger!AR87","v":18.887500074739897},{"$f":"Forudsætninger!AS87","v":18.954005356693209},{"$f":"Forudsætninger!AT87","v":19.020510638646517},{"$f":"Forudsætninger!AU87","v":19.087015920599828},{"$f":"Forudsætninger!AV87","v":19.153521202553137},{"$f":"Forudsætninger!AW87","v":19.220026484506445},{"$f":"Forudsætninger!AX87","v":19.286531766459756},{"$f":"Forudsætninger!AY87","v":19.353037048413064},{"$f":"Forudsætninger!AZ87","v":19.419542330366376},{"$f":"Forudsætninger!BA87","v":19.486047612319684},{"$f":"Forudsætninger!BB87","v":19.552552894272992},{"$f":"Forudsætninger!BC87","v":19.619058176226304},{"$f":"Forudsætninger!BD87","v":19.685563458179612},{"$f":"Forudsætninger!BE87","v":19.752068740132923},{"$f":"Forudsætninger!BF87","v":19.818574022086231},{"$f":"Forudsætninger!BG87","v":19.885079304039543},{"$f":"Forudsætninger!BH87","v":19.951584585992851},{"$f":"Forudsætninger!BI87","v":20.018089867946159},{"$f":"Forudsætninger!BJ87","v":20.084595149899471},{"$f":"Forudsætninger!BK87","v":20.151100431852779},{"$f":"Forudsætninger!BL87","v":20.217605713806091},{"$f":"Forudsætninger!BM87","v":20.284110995759399},{"$f":"Forudsætninger!BN87","v":20.35061627771271},{"$f":"Forudsætninger!BO87","v":20.417121559666018},{"$f":"Forudsætninger!BP87","v":20.483626841619326},{"$f":"Forudsætninger!BQ87","v":20.550132123572638},{"$f":"Forudsætninger!BR87","v":20.616637405525946},{"$f":"Forudsætninger!BS87","v":20.683142687479258},{"$f":"Forudsætninger!BT87","v":20.749647969432566},{"$f":"Forudsætninger!BU87","v":20.816153251385874},{"$f":"Forudsætninger!BV87","v":20.882658533339185},{"$f":"Forudsætninger!BW87","v":20.949163815292493},{"$f":"Forudsætninger!BX87","v":21.015669097245805},{"$f":"Forudsætninger!BY87","v":21.082174379199113},{"$f":"Forudsætninger!BZ87","v":21.148679661152425},{"$f":"Forudsætninger!CA87","v":21.215184943105733},{"$f":"Forudsætninger!CB87","v":21.281690225059041},{"$f":"Forudsætninger!CC87","v":21.348195507012349},{"$f":"Forudsætninger!CD87","v":21.414700788965657},{"$f":"Forudsætninger!CE87","v":21.481206070918969},{"$f":"Forudsætninger!CF87","v":21.547711352872277},{"$f":"Forudsætninger!CG87","v":21.614216634825585},{"$f":"Forudsætninger!CH87","v":21.680721916778896},{"$f":"Forudsætninger!CI87","v":21.747227198732205},{"$f":"Forudsætninger!CJ87","v":21.813732480685516},{"$f":"Forudsætninger!CK87","v":21.880237762638824},{"$f":"Forudsætninger!CL87","v":21.946743044592136},{"$f":"Forudsætninger!CM87","v":22.013248326545444},{"$f":"Forudsætninger!CN87","v":22.079753608498752},{"$f":"Forudsætninger!CO87","v":22.146258890452064},{"$f":"Forudsætninger!CP87","v":22.212764172405372},{"$f":"Forudsætninger!CQ87","v":22.279269454358683},{"$f":"Forudsætninger!CR87","v":22.345774736311991},{"$f":"Forudsætninger!CS87","v":22.412280018265303},{"$f":"Forudsætninger!CT87","v":22.478785300218611},{"$f":"Forudsætninger!CU87","v":22.545290582171919},{"$f":"Forudsætninger!CV87","v":22.611795864125231},{"$f":"Forudsætninger!CW87","v":22.678301146078539},{"$f":"Forudsætninger!CX87","v":22.74480642803185},{"$f":"Forudsætninger!CY87","v":22.811311709985159},{"$f":"Forudsætninger!CZ87","v":22.877816991938467},{"$f":"Forudsætninger!DA87","v":22.944322273891778},{"$f":"Forudsætninger!DB87","v":23.010827555845086},{"$f":"Forudsætninger!DC87","v":23.077332837798398},{"$f":"Forudsætninger!DD87","v":23.143838119751706},{"$f":"Forudsætninger!DE87","v":23.210343401705018},{"$f":"Forudsætninger!DF87","v":23.276848683658326}]
[null,null,null,"Note: regnintensiteten er beregnet ved at benytte en gennemsnitlig nedbørsmængde i Danmark og korrigere denne med Klimafaktorerne fra Skrift 29. Denne beregning er foretaget i fanen ' Forudsætninger'"]
[]
[null,null,"Beregning af intensitet over tid"]
[]
[null,null,null,"Dataår for skadesomkostninger",{"$f":"IFERROR(Brugerinput!$E$26*1,StartAar)","v":2015}]
[null,null,null,"Note: Denne er sat til startåret, hvis du ikke har tastet et dataår ind i fanen 'Brugerinput'"]
[]
[null,null,null,{"$f":"Forudsætninger!D55","v":"Hændelse"},{"$f":"Forudsætninger!E55","v":"Intensitet μm/s"}]
[null,null,null,null,0]
[null,null,2,{"$f":"Forudsætninger!D56","v":5},{"$f":"HLOOKUP($E$72,Forudsætninger!$E$82:$DF$87,C77,FALSE)","v":7.9954363483528734}]
[null,null,{"$f":"C77+1","v":3},{"$f":"Forudsætninger!D57","v":10},{"$f":"HLOOKUP($E$72,Forudsætninger!$E$82:$DF$87,C78,FALSE)","v":9.5819201851068811}]
[null,null,{"$f":"C78+1","v":4},{"$f":"Forudsætninger!D58","v":20},{"$f":"HLOOKUP($E$72,Forudsætninger!$E$82:$DF$87,C79,FALSE)","v":11.386454247209736}]
[null,null,{"$f":"C79+1","v":5},{"$f":"Forudsætninger!D59","v":50},{"$f":"HLOOKUP($E$72,Forudsætninger!$E$82:$DF$87,C80,FALSE)","v":14.168400276957799}]
[null,null,{"$f":"C80+1","v":6},{"$f":"Forudsætninger!D60","v":100},{"$f":"HLOOKUP($E$72,Forudsætninger!$E$82:$DF$87,C81,FALSE)","v":16.626320488327377}]
[null,null,null,null,{"$f":"10*(E81-E80)+E81","v":41.205522602023152}]
[]
[null,null,null,"Beregning af hændelsesintensitet, μm/s"]
[null,null,null,{"$f":"D75","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E85+1","v":2017},{"$f":"F85+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BR85+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"D77","v":5},{"$f":"E63*FolsFaktorintensitet","v":7.9954363483528734},{"$f":"F63*FolsFaktorintensitet","v":8.015424939223756},8.0354135300946368,8.0554021209655211,8.0753907118364019,8.0953793027072845,8.1153678935781652,8.1353564844490496,8.1553450753199304,8.1753336661908129,8.1953222570616937,8.215310847932578,8.2352994388034606,8.2552880296743414,8.2752766205452239,8.2952652114161065,8.3152538022869891,8.3352423931578699,8.3552309840287524,8.375219574899635,8.3952081657705175,8.4151967566413983,8.4351853475122809,8.4551739383831652,8.475162529254046,8.4951511201249286,8.5151397109958094,8.5351283018666919,8.5551168927375745,8.575105483608457,8.5950940744793378,8.6150826653502204,{"$f":"AK63*FolsFaktorintensitet","v":8.6350712562211047},8.6550598470919855,8.6750484379628681,8.6950370288337488,8.7150256197046332,8.735014210575514,8.7550028014463965,8.7749913923172773,8.7949799831881617,8.8149685740590424,8.834957164929925,8.8549457558008076,8.8749343466716901,8.8949229375425727,8.9149115284134535,8.934900119284336,8.9548887101552186,8.9748773010261012,8.9948658918969819,9.0148544827678645,9.0348430736387453,9.0548316645096296,9.0748202553805122,9.094808846251393,9.1147974371222773,9.1347860279931581,9.1547746188640406,9.1747632097349214,9.194751800605804,9.2147403914766866,9.2347289823475691,9.2547175732184499,{"$f":"BQ63*FolsFaktorintensitet","v":9.2747061640893325},9.2946947549602168,9.3146833458310976,9.3346719367019801,9.3546605275728609,9.3746491184437453,9.3946377093146261,9.4146263001855086,9.4346148910563894,9.4546034819272737,9.4745920727981563,9.4945806636690371,9.5145692545399196,9.5345578454108004,9.5545464362816848,9.5745350271525655,9.5945236180234481,9.6145122088943307,9.6345007997652132,9.654489390636094,9.6744779815069766,9.6944665723778591,9.7144551632487417,9.7344437541196243,9.754432344990505,9.7744209358613876,9.7944095267322702,9.8143981176031527,9.8343867084740335,9.8543752993449161,9.8743638902157986,9.8943524810866812,9.9143410719575638,9.9343296628284445,9.9543182536993289,9.9743068445702097,9.9942954354410922]
[null,null,null,{"$f":"D78","v":10},{"$f":"E64*FolsFaktorintensitet","v":9.5819201851068811},9.6106659456622001,9.6394117062175226,9.6681574667728416,9.6969032273281641,9.7256489878834831,9.7543947484388056,9.7831405089941246,9.8118862695494471,9.8406320301047661,9.8693777906600886,9.8981235512154075,9.9268693117707301,9.955615072326049,9.9843608328813698,10.013106593436691,10.041852353992011,10.070598114547332,10.099343875102653,10.128089635657973,10.156835396213294,10.185581156768615,10.214326917323936,10.243072677879255,10.271818438434577,10.300564198989896,10.329309959545219,10.358055720100538,10.38680148065586,10.415547241211179,10.444293001766502,10.473038762321821,{"$f":"AK64*FolsFaktorintensitet","v":10.501784522877143},10.530530283432462,10.559276043987785,10.588021804543104,10.616767565098426,10.645513325653745,10.674259086209066,10.703004846764387,10.731750607319707,10.760496367875028,10.789242128430349,10.81798788898567,10.84673364954099,10.875479410096311,10.90422517065163,10.932970931206951,10.961716691762273,10.990462452317592,11.019208212872913,11.047953973428234,11.076699733983556,11.105445494538875,11.134191255094196,11.162937015649517,11.191682776204839,11.220428536760158,11.249174297315477,11.2779200578708,11.306665818426119,11.335411578981441,11.36415733953676,11.392903100092083,{"$f":"BQ64*FolsFaktorintensitet","v":11.421648860647402},11.450394621202724,11.479140381758043,11.507886142313366,11.536631902868685,11.565377663424007,11.594123423979326,11.622869184534647,11.651614945089968,11.680360705645288,11.709106466200609,11.73785222675593,11.766597987311251,11.795343747866571,11.824089508421892,11.852835268977213,11.881581029532532,11.910326790087854,11.939072550643173,11.967818311198496,11.996564071753815,12.025309832309137,12.054055592864456,12.082801353419779,12.111547113975098,12.14029287453042,12.169038635085739,12.197784395641062,12.226530156196381,12.2552759167517,12.284021677307022,12.312767437862343,12.341513198417664,12.370258958972983,12.399004719528305,12.427750480083626,12.456496240638947]
[null,null,null,{"$f":"D79","v":20},{"$f":"E65*FolsFaktorintensitet","v":11.386454247209736},11.42402954622553,11.46160484524132,11.499180144257112,11.536755443272906,11.574330742288696,11.61190604130449,11.64948134032028,11.687056639336072,11.724631938351866,11.762207237367656,11.79978253638345,11.837357835399242,11.874933134415032,11.912508433430826,11.950083732446618,11.98765903146241,12.025234330478202,12.062809629493996,12.100384928509786,12.137960227525578,12.175535526541371,12.213110825557163,12.250686124572956,12.288261423588747,12.325836722604539,12.363412021620332,12.400987320636123,12.438562619651917,12.476137918667709,12.513713217683499,12.551288516699293,{"$f":"AK65*FolsFaktorintensitet","v":12.588863815715083},12.626439114730877,12.664014413746669,12.701589712762459,12.739165011778253,12.776740310794045,12.814315609809837,12.851890908825629,12.889466207841423,12.927041506857213,12.964616805873005,13.002192104888799,13.039767403904589,13.077342702920383,13.114918001936175,13.152493300951965,13.190068599967759,13.227643898983549,13.265219197999343,13.302794497015135,13.340369796030926,13.377945095046719,13.415520394062513,13.453095693078303,13.490670992094095,13.528246291109886,13.56582159012568,13.603396889141473,13.640972188157264,13.678547487173056,13.71612278618885,13.75369808520464,{"$f":"BQ65*FolsFaktorintensitet","v":13.791273384220434},13.828848683236226,13.866423982252016,13.90399928126781,13.941574580283602,13.979149879299392,14.016725178315186,14.05430047733098,14.09187577634677,14.129451075362562,14.167026374378352,14.204601673394146,14.24217697240994,14.27975227142573,14.317327570441522,14.354902869457312,14.392478168473106,14.4300534674889,14.46762876650469,14.505204065520482,14.542779364536276,14.580354663552066,14.61792996256786,14.655505261583652,14.693080560599443,14.730655859615236,14.768231158631028,14.80580645764682,14.843381756662613,14.880957055678406,14.918532354694197,14.956107653709989,14.993682952725782,15.031258251741573,15.068833550757367,15.106408849773159,15.143984148788949]
[null,null,null,{"$f":"D80","v":50},{"$f":"E66*FolsFaktorintensitet","v":14.168400276957799},14.220823357982544,14.273246439007288,14.325669520032033,14.378092601056773,14.430515682081518,14.482938763106262,14.535361844131007,14.58778492515575,14.640208006180496,14.692631087205237,14.745054168229981,14.797477249254726,14.849900330279469,14.902323411304215,14.954746492328958,15.0071695733537,15.059592654378443,15.112015735403189,15.164438816427932,15.216861897452677,15.269284978477421,15.321708059502162,15.374131140526908,15.426554221551651,15.478977302576396,15.53140038360114,15.583823464625885,15.636246545650629,15.68866962667537,15.741092707700114,15.793515788724859,{"$f":"AK66*FolsFaktorintensitet","v":15.845938869749602},15.898361950774348,15.950785031799089,16.003208112823835,16.055631193848576,16.108054274873322,16.160477355898067,16.212900436922812,16.265323517947554,16.317746598972295,16.370169679997041,16.422592761021786,16.475015842046531,16.527438923071273,16.579862004096018,16.632285085120763,16.684708166145505,16.737131247170247,16.789554328194992,16.841977409219737,16.894400490244482,16.946823571269224,16.999246652293966,17.051669733318711,17.104092814343456,17.156515895368202,17.208938976392943,17.261362057417688,17.31378513844243,17.366208219467175,17.418631300491917,17.471054381516662,{"$f":"BQ66*FolsFaktorintensitet","v":17.523477462541408},17.575900543566153,17.628323624590895,17.680746705615636,17.733169786640381,17.785592867665127,17.838015948689872,17.890439029714614,17.942862110739355,17.995285191764101,18.047708272788846,18.100131353813591,18.152554434838333,18.204977515863078,18.257400596887823,18.309823677912565,18.362246758937307,18.414669839962052,18.467092920986797,18.519516002011542,18.571939083036284,18.624362164061029,18.676785245085771,18.729208326110516,18.781631407135261,18.834054488160003,18.886477569184748,18.93890065020949,18.991323731234235,19.043746812258977,19.096169893283722,19.148592974308468,19.201016055333209,19.253439136357954,19.305862217382696,19.358285298407441,19.410708379432187]
[null,null,null,{"$f":"D81","v":100},{"$f":"E67*FolsFaktorintensitet","v":16.626320488327377},16.692825770280685,16.759331052233996,16.825836334187304,16.892341616140616,16.958846898093924,17.025352180047236,17.091857462000544,17.158362743953852,17.224868025907163,17.291373307860471,17.357878589813783,17.424383871767091,17.490889153720399,17.557394435673711,17.623899717627019,17.690404999580331,17.756910281533639,17.82341556348695,17.889920845440258,17.956426127393566,18.022931409346878,18.089436691300186,18.155941973253498,18.222447255206806,18.288952537160117,18.355457819113425,18.421963101066734,18.488468383020042,18.55497366497335,18.621478946926661,18.687984228879969,{"$f":"AK67*FolsFaktorintensitet","v":18.754489510833277},18.820994792786589,18.887500074739897,18.954005356693209,19.020510638646517,19.087015920599828,19.153521202553137,19.220026484506445,19.286531766459756,19.353037048413064,19.419542330366376,19.486047612319684,19.552552894272992,19.619058176226304,19.685563458179612,19.752068740132923,19.818574022086231,19.885079304039543,19.951584585992851,20.018089867946159,20.084595149899471,20.151100431852779,20.217605713806091,20.284110995759399,20.35061627771271,20.417121559666018,20.483626841619326,20.550132123572638,20.616637405525946,20.683142687479258,20.749647969432566,20.816153251385874,{"$f":"BQ67*FolsFaktorintensitet","v":20.882658533339185},20.949163815292493,21.015669097245805,21.082174379199113,21.148679661152425,21.215184943105733,21.281690225059041,21.348195507012349,21.414700788965657,21.481206070918969,21.547711352872277,21.614216634825585,21.680721916778896,21.747227198732205,21.813732480685516,21.880237762638824,21.946743044592136,22.013248326545444,22.079753608498752,22.146258890452064,22.212764172405372,22.279269454358683,22.345774736311991,22.412280018265303,22.478785300218611,22.545290582171919,22.611795864125231,22.678301146078539,22.74480642803185,22.811311709985159,22.877816991938467,22.944322273891778,23.010827555845086,23.077332837798398,23.143838119751706,23.210343401705018,23.276848683658326]
[null,null,null,"Note: Inkl. følsomhedsfaktor for regnintensitet"]
[]
[null,null,null,"Rækkenummer til opslag i senere beregninger (mellemregning)"]
[null,null,null,{"$f":"D85","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E94+1","v":2017},{"$f":"F94+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BR94+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"MATCH(E86,$E$76:$E$82,1)+1","v":3},{"$f":"MATCH(F86,$E$76:$E$82,1)+1","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MATCH(AK86,$E$76:$E$82,1)+1","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MATCH(BQ86,$E$76:$E$82,1)+1","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,10,{"$f":"MATCH(E87,$E$76:$E$82,1)+1","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"MATCH(AK87,$E$76:$E$82,1)+1","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,{"$f":"MATCH(BQ87,$E$76:$E$82,1)+1","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,20,{"$f":"MATCH(E88,$E$76:$E$82,1)+1","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"MATCH(AK88,$E$76:$E$82,1)+1","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"MATCH(BQ88,$E$76:$E$82,1)+1","v":5},5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,50,{"$f":"MATCH(E89,$E$76:$E$82,1)+1","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"MATCH(AK89,$E$76:$E$82,1)+1","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"MATCH(BQ89,$E$76:$E$82,1)+1","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,100,{"$f":"MATCH(E90,$E$76:$E$82,1)+1","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"MATCH(AK90,$E$76:$E$82,1)+1","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"MATCH(BQ90,$E$76:$E$82,1)+1","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[]
[]
[null,null,"Beregning af skadesomkostninger ved direkte indtastning"]
[]
[null,null,null,"Indtastede skadesomkostninger i mio. kr."]
[null,null,null,"Hændelse",{"$f":"Brugerinput!E26","v":2015},"Hældning"]
[null,null,null,5,{"$f":"Brugerinput!E42*FolsFaktorSkadesomk","v":0},{"$f":"F107","v":0}]
[null,null,null,10,{"$f":"Brugerinput!E43*FolsFaktorSkadesomk","v":0},{"$f":"(E107-E106)/(E78-E77)","v":0}]
[null,null,null,20,{"$f":"Brugerinput!E44*FolsFaktorSkadesomk","v":0},{"$f":"(E108-E107)/(E79-E78)","v":0}]
[null,null,null,50,{"$f":"Brugerinput!E45*FolsFaktorSkadesomk","v":0},{"$f":"(E109-E108)/(E80-E79)","v":0}]
[null,null,null,100,{"$f":"Brugerinput!E46*FolsFaktorSkadesomk","v":0},{"$f":"(E110-E109)/(E81-E80)","v":0}]
[null,null,null,null,{"$f":"10*(E110-E109)+E110","v":0},{"$f":"F110","v":0}]
[null,null,null,"Note: Overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Skadesomkostninger i mio. kr. ved direkte indtastning"]
[null,null,null,{"$f":"D105","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E115+1","v":2017},{"$f":"F115+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BR115+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$105:$E$111,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$105:$F$111,E95))","v":0},{"$f":"IF(F$86<$E$77,0,INDEX($E$105:$E$111,F95)+(F86-INDEX($E$76:$E$82,F95))*INDEX($F$105:$F$111,F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR$86<$E$77,0,INDEX($E$105:$E$111,BR95)+(BR86-INDEX($E$76:$E$82,BR95))*INDEX($F$105:$F$111,BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$105:$E$111,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$105:$F$111,E96)","v":0},{"$f":"INDEX($E$105:$E$111,F96)+(F87-INDEX($E$76:$E$82,F96))*INDEX($F$105:$F$111,F96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$105:$E$111,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$105:$F$111,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$105:$E$111,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$105:$F$111,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$105:$E$111,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$105:$F$111,E97)","v":0},{"$f":"INDEX($E$105:$E$111,F97)+(F88-INDEX($E$76:$E$82,F97))*INDEX($F$105:$F$111,F97)","v":0},{"$f":"INDEX($E$105:$E$111,G97)+(G88-INDEX($E$76:$E$82,G97))*INDEX($F$105:$F$111,G97)","v":0},0,0,{"$f":"INDEX($E$105:$E$111,J97)+(J88-INDEX($E$76:$E$82,J97))*INDEX($F$105:$F$111,J97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$105:$E$111,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$105:$F$111,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$105:$E$111,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$105:$F$111,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"INDEX($E$105:$E$111,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$105:$F$111,E98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$105:$E$111,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$105:$F$111,AK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$105:$E$111,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$105:$F$111,BQ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"INDEX($E$105:$E$111,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$105:$F$111,E99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$105:$E$111,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$105:$F$111,AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$105:$E$111,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$105:$F$111,BQ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beregnet skadesomkostning i mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E123+1","v":2017},{"$f":"F123+1","v":2018},{"$f":"G123+1","v":2019},{"$f":"H123+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BT123+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E116+E117)+Forudsætninger!$E$45*(E117+E118)+Forudsætninger!$E$46*(E118+E119)+Forudsætninger!$E$47*(E119+E120))+Forudsætninger!$E$48*E120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(F116+F117)+Forudsætninger!$E$45*(F117+F118)+Forudsætninger!$E$46*(F118+F119)+Forudsætninger!$E$47*(F119+F120))+Forudsætninger!$E$48*F120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(G116+G117)+Forudsætninger!$E$45*(G117+G118)+Forudsætninger!$E$46*(G118+G119)+Forudsætninger!$E$47*(G119+G120))+Forudsætninger!$E$48*G120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(H116+H117)+Forudsætninger!$E$45*(H117+H118)+Forudsætninger!$E$46*(H118+H119)+Forudsætninger!$E$47*(H119+H120))+Forudsætninger!$E$48*H120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(I116+I117)+Forudsætninger!$E$45*(I117+I118)+Forudsætninger!$E$46*(I118+I119)+Forudsætninger!$E$47*(I119+I120))+Forudsætninger!$E$48*I120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(J116+J117)+Forudsætninger!$E$45*(J117+J118)+Forudsætninger!$E$46*(J118+J119)+Forudsætninger!$E$47*(J119+J120))+Forudsætninger!$E$48*J120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(K116+K117)+Forudsætninger!$E$45*(K117+K118)+Forudsætninger!$E$46*(K118+K119)+Forudsætninger!$E$47*(K119+K120))+Forudsætninger!$E$48*K120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(L116+L117)+Forudsætninger!$E$45*(L117+L118)+Forudsætninger!$E$46*(L118+L119)+Forudsætninger!$E$47*(L119+L120))+Forudsætninger!$E$48*L120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(M116+M117)+Forudsætninger!$E$45*(M117+M118)+Forudsætninger!$E$46*(M118+M119)+Forudsætninger!$E$47*(M119+M120))+Forudsætninger!$E$48*M120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(N116+N117)+Forudsætninger!$E$45*(N117+N118)+Forudsætninger!$E$46*(N118+N119)+Forudsætninger!$E$47*(N119+N120))+Forudsætninger!$E$48*N120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(O116+O117)+Forudsætninger!$E$45*(O117+O118)+Forudsætninger!$E$46*(O118+O119)+Forudsætninger!$E$47*(O119+O120))+Forudsætninger!$E$48*O120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(P116+P117)+Forudsætninger!$E$45*(P117+P118)+Forudsætninger!$E$46*(P118+P119)+Forudsætninger!$E$47*(P119+P120))+Forudsætninger!$E$48*P120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Q116+Q117)+Forudsætninger!$E$45*(Q117+Q118)+Forudsætninger!$E$46*(Q118+Q119)+Forudsætninger!$E$47*(Q119+Q120))+Forudsætninger!$E$48*Q120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(R116+R117)+Forudsætninger!$E$45*(R117+R118)+Forudsætninger!$E$46*(R118+R119)+Forudsætninger!$E$47*(R119+R120))+Forudsætninger!$E$48*R120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(S116+S117)+Forudsætninger!$E$45*(S117+S118)+Forudsætninger!$E$46*(S118+S119)+Forudsætninger!$E$47*(S119+S120))+Forudsætninger!$E$48*S120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(T116+T117)+Forudsætninger!$E$45*(T117+T118)+Forudsætninger!$E$46*(T118+T119)+Forudsætninger!$E$47*(T119+T120))+Forudsætninger!$E$48*T120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(U116+U117)+Forudsætninger!$E$45*(U117+U118)+Forudsætninger!$E$46*(U118+U119)+Forudsætninger!$E$47*(U119+U120))+Forudsætninger!$E$48*U120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(V116+V117)+Forudsætninger!$E$45*(V117+V118)+Forudsætninger!$E$46*(V118+V119)+Forudsætninger!$E$47*(V119+V120))+Forudsætninger!$E$48*V120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(W116+W117)+Forudsætninger!$E$45*(W117+W118)+Forudsætninger!$E$46*(W118+W119)+Forudsætninger!$E$47*(W119+W120))+Forudsætninger!$E$48*W120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(X116+X117)+Forudsætninger!$E$45*(X117+X118)+Forudsætninger!$E$46*(X118+X119)+Forudsætninger!$E$47*(X119+X120))+Forudsætninger!$E$48*X120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Y116+Y117)+Forudsætninger!$E$45*(Y117+Y118)+Forudsætninger!$E$46*(Y118+Y119)+Forudsætninger!$E$47*(Y119+Y120))+Forudsætninger!$E$48*Y120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Z116+Z117)+Forudsætninger!$E$45*(Z117+Z118)+Forudsætninger!$E$46*(Z118+Z119)+Forudsætninger!$E$47*(Z119+Z120))+Forudsætninger!$E$48*Z120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AA116+AA117)+Forudsætninger!$E$45*(AA117+AA118)+Forudsætninger!$E$46*(AA118+AA119)+Forudsætninger!$E$47*(AA119+AA120))+Forudsætninger!$E$48*AA120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AB116+AB117)+Forudsætninger!$E$45*(AB117+AB118)+Forudsætninger!$E$46*(AB118+AB119)+Forudsætninger!$E$47*(AB119+AB120))+Forudsætninger!$E$48*AB120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AC116+AC117)+Forudsætninger!$E$45*(AC117+AC118)+Forudsætninger!$E$46*(AC118+AC119)+Forudsætninger!$E$47*(AC119+AC120))+Forudsætninger!$E$48*AC120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AD116+AD117)+Forudsætninger!$E$45*(AD117+AD118)+Forudsætninger!$E$46*(AD118+AD119)+Forudsætninger!$E$47*(AD119+AD120))+Forudsætninger!$E$48*AD120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AE116+AE117)+Forudsætninger!$E$45*(AE117+AE118)+Forudsætninger!$E$46*(AE118+AE119)+Forudsætninger!$E$47*(AE119+AE120))+Forudsætninger!$E$48*AE120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AF116+AF117)+Forudsætninger!$E$45*(AF117+AF118)+Forudsætninger!$E$46*(AF118+AF119)+Forudsætninger!$E$47*(AF119+AF120))+Forudsætninger!$E$48*AF120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AG116+AG117)+Forudsætninger!$E$45*(AG117+AG118)+Forudsætninger!$E$46*(AG118+AG119)+Forudsætninger!$E$47*(AG119+AG120))+Forudsætninger!$E$48*AG120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AH116+AH117)+Forudsætninger!$E$45*(AH117+AH118)+Forudsætninger!$E$46*(AH118+AH119)+Forudsætninger!$E$47*(AH119+AH120))+Forudsætninger!$E$48*AH120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AI116+AI117)+Forudsætninger!$E$45*(AI117+AI118)+Forudsætninger!$E$46*(AI118+AI119)+Forudsætninger!$E$47*(AI119+AI120))+Forudsætninger!$E$48*AI120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AJ116+AJ117)+Forudsætninger!$E$45*(AJ117+AJ118)+Forudsætninger!$E$46*(AJ118+AJ119)+Forudsætninger!$E$47*(AJ119+AJ120))+Forudsætninger!$E$48*AJ120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AK116+AK117)+Forudsætninger!$E$45*(AK117+AK118)+Forudsætninger!$E$46*(AK118+AK119)+Forudsætninger!$E$47*(AK119+AK120))+Forudsætninger!$E$48*AK120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AL116+AL117)+Forudsætninger!$E$45*(AL117+AL118)+Forudsætninger!$E$46*(AL118+AL119)+Forudsætninger!$E$47*(AL119+AL120))+Forudsætninger!$E$48*AL120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AM116+AM117)+Forudsætninger!$E$45*(AM117+AM118)+Forudsætninger!$E$46*(AM118+AM119)+Forudsætninger!$E$47*(AM119+AM120))+Forudsætninger!$E$48*AM120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AN116+AN117)+Forudsætninger!$E$45*(AN117+AN118)+Forudsætninger!$E$46*(AN118+AN119)+Forudsætninger!$E$47*(AN119+AN120))+Forudsætninger!$E$48*AN120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AO116+AO117)+Forudsætninger!$E$45*(AO117+AO118)+Forudsætninger!$E$46*(AO118+AO119)+Forudsætninger!$E$47*(AO119+AO120))+Forudsætninger!$E$48*AO120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AP116+AP117)+Forudsætninger!$E$45*(AP117+AP118)+Forudsætninger!$E$46*(AP118+AP119)+Forudsætninger!$E$47*(AP119+AP120))+Forudsætninger!$E$48*AP120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AQ116+AQ117)+Forudsætninger!$E$45*(AQ117+AQ118)+Forudsætninger!$E$46*(AQ118+AQ119)+Forudsætninger!$E$47*(AQ119+AQ120))+Forudsætninger!$E$48*AQ120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AR116+AR117)+Forudsætninger!$E$45*(AR117+AR118)+Forudsætninger!$E$46*(AR118+AR119)+Forudsætninger!$E$47*(AR119+AR120))+Forudsætninger!$E$48*AR120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AS116+AS117)+Forudsætninger!$E$45*(AS117+AS118)+Forudsætninger!$E$46*(AS118+AS119)+Forudsætninger!$E$47*(AS119+AS120))+Forudsætninger!$E$48*AS120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AT116+AT117)+Forudsætninger!$E$45*(AT117+AT118)+Forudsætninger!$E$46*(AT118+AT119)+Forudsætninger!$E$47*(AT119+AT120))+Forudsætninger!$E$48*AT120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AU116+AU117)+Forudsætninger!$E$45*(AU117+AU118)+Forudsætninger!$E$46*(AU118+AU119)+Forudsætninger!$E$47*(AU119+AU120))+Forudsætninger!$E$48*AU120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AV116+AV117)+Forudsætninger!$E$45*(AV117+AV118)+Forudsætninger!$E$46*(AV118+AV119)+Forudsætninger!$E$47*(AV119+AV120))+Forudsætninger!$E$48*AV120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AW116+AW117)+Forudsætninger!$E$45*(AW117+AW118)+Forudsætninger!$E$46*(AW118+AW119)+Forudsætninger!$E$47*(AW119+AW120))+Forudsætninger!$E$48*AW120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AX116+AX117)+Forudsætninger!$E$45*(AX117+AX118)+Forudsætninger!$E$46*(AX118+AX119)+Forudsætninger!$E$47*(AX119+AX120))+Forudsætninger!$E$48*AX120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AY116+AY117)+Forudsætninger!$E$45*(AY117+AY118)+Forudsætninger!$E$46*(AY118+AY119)+Forudsætninger!$E$47*(AY119+AY120))+Forudsætninger!$E$48*AY120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AZ116+AZ117)+Forudsætninger!$E$45*(AZ117+AZ118)+Forudsætninger!$E$46*(AZ118+AZ119)+Forudsætninger!$E$47*(AZ119+AZ120))+Forudsætninger!$E$48*AZ120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BA116+BA117)+Forudsætninger!$E$45*(BA117+BA118)+Forudsætninger!$E$46*(BA118+BA119)+Forudsætninger!$E$47*(BA119+BA120))+Forudsætninger!$E$48*BA120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BB116+BB117)+Forudsætninger!$E$45*(BB117+BB118)+Forudsætninger!$E$46*(BB118+BB119)+Forudsætninger!$E$47*(BB119+BB120))+Forudsætninger!$E$48*BB120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BC116+BC117)+Forudsætninger!$E$45*(BC117+BC118)+Forudsætninger!$E$46*(BC118+BC119)+Forudsætninger!$E$47*(BC119+BC120))+Forudsætninger!$E$48*BC120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BD116+BD117)+Forudsætninger!$E$45*(BD117+BD118)+Forudsætninger!$E$46*(BD118+BD119)+Forudsætninger!$E$47*(BD119+BD120))+Forudsætninger!$E$48*BD120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BE116+BE117)+Forudsætninger!$E$45*(BE117+BE118)+Forudsætninger!$E$46*(BE118+BE119)+Forudsætninger!$E$47*(BE119+BE120))+Forudsætninger!$E$48*BE120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BF116+BF117)+Forudsætninger!$E$45*(BF117+BF118)+Forudsætninger!$E$46*(BF118+BF119)+Forudsætninger!$E$47*(BF119+BF120))+Forudsætninger!$E$48*BF120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BG116+BG117)+Forudsætninger!$E$45*(BG117+BG118)+Forudsætninger!$E$46*(BG118+BG119)+Forudsætninger!$E$47*(BG119+BG120))+Forudsætninger!$E$48*BG120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BH116+BH117)+Forudsætninger!$E$45*(BH117+BH118)+Forudsætninger!$E$46*(BH118+BH119)+Forudsætninger!$E$47*(BH119+BH120))+Forudsætninger!$E$48*BH120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BI116+BI117)+Forudsætninger!$E$45*(BI117+BI118)+Forudsætninger!$E$46*(BI118+BI119)+Forudsætninger!$E$47*(BI119+BI120))+Forudsætninger!$E$48*BI120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BJ116+BJ117)+Forudsætninger!$E$45*(BJ117+BJ118)+Forudsætninger!$E$46*(BJ118+BJ119)+Forudsætninger!$E$47*(BJ119+BJ120))+Forudsætninger!$E$48*BJ120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BK116+BK117)+Forudsætninger!$E$45*(BK117+BK118)+Forudsætninger!$E$46*(BK118+BK119)+Forudsætninger!$E$47*(BK119+BK120))+Forudsætninger!$E$48*BK120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BL116+BL117)+Forudsætninger!$E$45*(BL117+BL118)+Forudsætninger!$E$46*(BL118+BL119)+Forudsætninger!$E$47*(BL119+BL120))+Forudsætninger!$E$48*BL120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BM116+BM117)+Forudsætninger!$E$45*(BM117+BM118)+Forudsætninger!$E$46*(BM118+BM119)+Forudsætninger!$E$47*(BM119+BM120))+Forudsætninger!$E$48*BM120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BN116+BN117)+Forudsætninger!$E$45*(BN117+BN118)+Forudsætninger!$E$46*(BN118+BN119)+Forudsætninger!$E$47*(BN119+BN120))+Forudsætninger!$E$48*BN120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BO116+BO117)+Forudsætninger!$E$45*(BO117+BO118)+Forudsætninger!$E$46*(BO118+BO119)+Forudsætninger!$E$47*(BO119+BO120))+Forudsætninger!$E$48*BO120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BP116+BP117)+Forudsætninger!$E$45*(BP117+BP118)+Forudsætninger!$E$46*(BP118+BP119)+Forudsætninger!$E$47*(BP119+BP120))+Forudsætninger!$E$48*BP120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BQ116+BQ117)+Forudsætninger!$E$45*(BQ117+BQ118)+Forudsætninger!$E$46*(BQ118+BQ119)+Forudsætninger!$E$47*(BQ119+BQ120))+Forudsætninger!$E$48*BQ120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BR116+BR117)+Forudsætninger!$E$45*(BR117+BR118)+Forudsætninger!$E$46*(BR118+BR119)+Forudsætninger!$E$47*(BR119+BR120))+Forudsætninger!$E$48*BR120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BS116+BS117)+Forudsætninger!$E$45*(BS117+BS118)+Forudsætninger!$E$46*(BS118+BS119)+Forudsætninger!$E$47*(BS119+BS120))+Forudsætninger!$E$48*BS120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BT116+BT117)+Forudsætninger!$E$45*(BT117+BT118)+Forudsætninger!$E$46*(BT118+BT119)+Forudsætninger!$E$47*(BT119+BT120))+Forudsætninger!$E$48*BT120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BU116+BU117)+Forudsætninger!$E$45*(BU117+BU118)+Forudsætninger!$E$46*(BU118+BU119)+Forudsætninger!$E$47*(BU119+BU120))+Forudsætninger!$E$48*BU120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BV116+BV117)+Forudsætninger!$E$45*(BV117+BV118)+Forudsætninger!$E$46*(BV118+BV119)+Forudsætninger!$E$47*(BV119+BV120))+Forudsætninger!$E$48*BV120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BW116+BW117)+Forudsætninger!$E$45*(BW117+BW118)+Forudsætninger!$E$46*(BW118+BW119)+Forudsætninger!$E$47*(BW119+BW120))+Forudsætninger!$E$48*BW120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BX116+BX117)+Forudsætninger!$E$45*(BX117+BX118)+Forudsætninger!$E$46*(BX118+BX119)+Forudsætninger!$E$47*(BX119+BX120))+Forudsætninger!$E$48*BX120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BY116+BY117)+Forudsætninger!$E$45*(BY117+BY118)+Forudsætninger!$E$46*(BY118+BY119)+Forudsætninger!$E$47*(BY119+BY120))+Forudsætninger!$E$48*BY120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BZ116+BZ117)+Forudsætninger!$E$45*(BZ117+BZ118)+Forudsætninger!$E$46*(BZ118+BZ119)+Forudsætninger!$E$47*(BZ119+BZ120))+Forudsætninger!$E$48*BZ120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CA116+CA117)+Forudsætninger!$E$45*(CA117+CA118)+Forudsætninger!$E$46*(CA118+CA119)+Forudsætninger!$E$47*(CA119+CA120))+Forudsætninger!$E$48*CA120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CB116+CB117)+Forudsætninger!$E$45*(CB117+CB118)+Forudsætninger!$E$46*(CB118+CB119)+Forudsætninger!$E$47*(CB119+CB120))+Forudsætninger!$E$48*CB120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CC116+CC117)+Forudsætninger!$E$45*(CC117+CC118)+Forudsætninger!$E$46*(CC118+CC119)+Forudsætninger!$E$47*(CC119+CC120))+Forudsætninger!$E$48*CC120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CD116+CD117)+Forudsætninger!$E$45*(CD117+CD118)+Forudsætninger!$E$46*(CD118+CD119)+Forudsætninger!$E$47*(CD119+CD120))+Forudsætninger!$E$48*CD120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CE116+CE117)+Forudsætninger!$E$45*(CE117+CE118)+Forudsætninger!$E$46*(CE118+CE119)+Forudsætninger!$E$47*(CE119+CE120))+Forudsætninger!$E$48*CE120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CF116+CF117)+Forudsætninger!$E$45*(CF117+CF118)+Forudsætninger!$E$46*(CF118+CF119)+Forudsætninger!$E$47*(CF119+CF120))+Forudsætninger!$E$48*CF120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CG116+CG117)+Forudsætninger!$E$45*(CG117+CG118)+Forudsætninger!$E$46*(CG118+CG119)+Forudsætninger!$E$47*(CG119+CG120))+Forudsætninger!$E$48*CG120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CH116+CH117)+Forudsætninger!$E$45*(CH117+CH118)+Forudsætninger!$E$46*(CH118+CH119)+Forudsætninger!$E$47*(CH119+CH120))+Forudsætninger!$E$48*CH120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CI116+CI117)+Forudsætninger!$E$45*(CI117+CI118)+Forudsætninger!$E$46*(CI118+CI119)+Forudsætninger!$E$47*(CI119+CI120))+Forudsætninger!$E$48*CI120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CJ116+CJ117)+Forudsætninger!$E$45*(CJ117+CJ118)+Forudsætninger!$E$46*(CJ118+CJ119)+Forudsætninger!$E$47*(CJ119+CJ120))+Forudsætninger!$E$48*CJ120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CK116+CK117)+Forudsætninger!$E$45*(CK117+CK118)+Forudsætninger!$E$46*(CK118+CK119)+Forudsætninger!$E$47*(CK119+CK120))+Forudsætninger!$E$48*CK120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CL116+CL117)+Forudsætninger!$E$45*(CL117+CL118)+Forudsætninger!$E$46*(CL118+CL119)+Forudsætninger!$E$47*(CL119+CL120))+Forudsætninger!$E$48*CL120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CM116+CM117)+Forudsætninger!$E$45*(CM117+CM118)+Forudsætninger!$E$46*(CM118+CM119)+Forudsætninger!$E$47*(CM119+CM120))+Forudsætninger!$E$48*CM120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CN116+CN117)+Forudsætninger!$E$45*(CN117+CN118)+Forudsætninger!$E$46*(CN118+CN119)+Forudsætninger!$E$47*(CN119+CN120))+Forudsætninger!$E$48*CN120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CO116+CO117)+Forudsætninger!$E$45*(CO117+CO118)+Forudsætninger!$E$46*(CO118+CO119)+Forudsætninger!$E$47*(CO119+CO120))+Forudsætninger!$E$48*CO120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CP116+CP117)+Forudsætninger!$E$45*(CP117+CP118)+Forudsætninger!$E$46*(CP118+CP119)+Forudsætninger!$E$47*(CP119+CP120))+Forudsætninger!$E$48*CP120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CQ116+CQ117)+Forudsætninger!$E$45*(CQ117+CQ118)+Forudsætninger!$E$46*(CQ118+CQ119)+Forudsætninger!$E$47*(CQ119+CQ120))+Forudsætninger!$E$48*CQ120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CR116+CR117)+Forudsætninger!$E$45*(CR117+CR118)+Forudsætninger!$E$46*(CR118+CR119)+Forudsætninger!$E$47*(CR119+CR120))+Forudsætninger!$E$48*CR120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CS116+CS117)+Forudsætninger!$E$45*(CS117+CS118)+Forudsætninger!$E$46*(CS118+CS119)+Forudsætninger!$E$47*(CS119+CS120))+Forudsætninger!$E$48*CS120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CT116+CT117)+Forudsætninger!$E$45*(CT117+CT118)+Forudsætninger!$E$46*(CT118+CT119)+Forudsætninger!$E$47*(CT119+CT120))+Forudsætninger!$E$48*CT120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CU116+CU117)+Forudsætninger!$E$45*(CU117+CU118)+Forudsætninger!$E$46*(CU118+CU119)+Forudsætninger!$E$47*(CU119+CU120))+Forudsætninger!$E$48*CU120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CV116+CV117)+Forudsætninger!$E$45*(CV117+CV118)+Forudsætninger!$E$46*(CV118+CV119)+Forudsætninger!$E$47*(CV119+CV120))+Forudsætninger!$E$48*CV120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CW116+CW117)+Forudsætninger!$E$45*(CW117+CW118)+Forudsætninger!$E$46*(CW118+CW119)+Forudsætninger!$E$47*(CW119+CW120))+Forudsætninger!$E$48*CW120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CX116+CX117)+Forudsætninger!$E$45*(CX117+CX118)+Forudsætninger!$E$46*(CX118+CX119)+Forudsætninger!$E$47*(CX119+CX120))+Forudsætninger!$E$48*CX120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CY116+CY117)+Forudsætninger!$E$45*(CY117+CY118)+Forudsætninger!$E$46*(CY118+CY119)+Forudsætninger!$E$47*(CY119+CY120))+Forudsætninger!$E$48*CY120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CZ116+CZ117)+Forudsætninger!$E$45*(CZ117+CZ118)+Forudsætninger!$E$46*(CZ118+CZ119)+Forudsætninger!$E$47*(CZ119+CZ120))+Forudsætninger!$E$48*CZ120","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(DA116+DA117)+Forudsætninger!$E$45*(DA117+DA118)+Forudsætninger!$E$46*(DA118+DA119)+Forudsætninger!$E$47*(DA119+DA120))+Forudsætninger!$E$48*DA120","v":0}]
[]
[]
[null,null,"Beregning af omkostninger ved bebyggelse"]
[]
[null,null,null,{"$f":"Enhedspriser!D155","v":"Privat, kælder"}]
[]
[null,null,null,"Antal som oversvømmes"]
[null,null,null,{"$f":"D105","v":"Hændelse"},{"$f":"Brugerinput!E26","v":2015},"Hældning"]
[null,null,null,5,{"$f":"Brugerinput!E56*FolsFaktorSkadesomk","v":0},{"$f":"F134","v":94.548709873341281}]
[null,null,null,10,{"$f":"Brugerinput!E57*FolsFaktorSkadesomk","v":150},{"$f":"(E134-E133)/(E78-E77)","v":94.548709873341281}]
[null,null,null,20,{"$f":"Brugerinput!E58*FolsFaktorSkadesomk","v":750},{"$f":"(E135-E134)/(E79-E78)","v":332.49580188074123}]
[null,null,null,50,{"$f":"Brugerinput!E59*FolsFaktorSkadesomk","v":1800},{"$f":"(E136-E135)/(E80-E79)","v":377.43363414389796}]
[null,null,null,100,{"$f":"Brugerinput!E60*FolsFaktorSkadesomk","v":4500},{"$f":"(E137-E136)/(E81-E80)","v":1098.4896855116112}]
[null,null,null,null,{"$f":"10*(E137-E136)+E137","v":31500},{"$f":"F137","v":1098.4896855116112}]
[null,null,null,"Note: overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal der oversvømmes"]
[null,null,null,{"$f":"D132","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E142+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK142+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ142+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$132:$E$138,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$132:$F$138,E95))","v":0},{"$f":"IF(F$86<$E$77,0,INDEX($E$132:$E$138,F95)+(F86-INDEX($E$76:$E$82,F95))*INDEX($F$132:$F$138,F95))","v":1.8898954790279845},3.7797909580557985,5.6696864370839819,7.5595819161117959,9.4494773951397804,11.339372874167623,13.229268353195778,15.119163832223592,17.009059311251605,18.898954790279419,20.788850269307574,22.678745748335572,24.568641227363401,26.458536706391399,28.348432185419384,30.238327664447382,32.128223143475211,34.018118622503209,35.908014101531194,37.797909580559192,39.687805059587021,41.577700538615005,43.467596017643174,45.357491496670988,47.247386975698987,49.137282454726815,51.027177933754814,52.917073412782798,54.806968891810797,56.696864370838625,58.58675984986661,60.476655328894779,62.366550807922593,64.256446286950592,66.14634176597842,68.036237245006575,69.926132724034403,71.816028203062402,73.70592368209023,75.595819161118385,77.485714640146213,79.375610119174198,81.265505598202196,83.155401077230195,85.04529655625818,86.935192035286008,88.825087514313992,90.714982993342005,92.60487847236999,94.494773951397818,96.384669430425816,98.27456490945363,100.16446038848179,102.0543558675098,103.94425134653761,105.83414682556577,107.72404230459361,109.61393778362159,111.50383326264942,113.39372874167742,115.28362422070541,117.17351969973339,119.06341517876123,120.95331065778922,{"$f":"IF(BR$86<$E$77,0,INDEX($E$132:$E$138,BR95)+(BR86-INDEX($E$76:$E$82,BR95))*INDEX($F$132:$F$138,BR95))","v":122.84320613681737},124.7331016158452,126.6229970948732,128.51289257390101,130.4027880529292,132.29268353195701,134.18257901098499,136.07247449001284,137.96236996904099,139.85226544806898,141.74216092709682,143.6320564061248,145.52195188515262,147.4118473641808,149.30174284320861,154.19058853404408,160.8367110841242,167.48283363420444,174.12895618428399,180.77507873436412,187.42120128444435,194.06732383452447,200.71344638460459,207.35956893468415,214.00569148476438,220.65181403484451,227.29793658492463,233.9440591350043,240.59018168508442,247.2363042351646,253.88242678524472,260.5285493353249,267.17467188540445,273.8207944354852,280.46691698556481,287.11303953564493]
[null,null,null,10,{"$f":"INDEX($E$132:$E$138,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$132:$F$138,E96)","v":150},{"$f":"INDEX($E$132:$E$138,F96)+(F87-INDEX($E$76:$E$82,F96))*INDEX($F$132:$F$138,F96)","v":159.55784470651258},169.1156894130263,178.67353411953889,188.23137882605261,197.78922353256519,207.34706823907891,216.90491294559149,226.46275765210521,236.02060235861779,245.57844706513157,255.1362917716441,264.69413647815787,274.2519811846704,283.80982589118355,293.3676705976967,302.92551530420985,312.483360010723,322.04120471723616,331.59904942374931,341.15689413026246,350.71473883677561,360.27258354328876,369.83042824980134,379.38827295631506,388.94611766282765,398.50396236934137,408.06180707585395,417.61965178236767,427.17749648888025,436.73534119539397,446.29318590190655,{"$f":"INDEX($E$132:$E$138,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$132:$F$138,AK96)","v":455.85103060842027},465.40887531493286,474.96672002144658,484.52456472795916,494.08240943447288,503.64025414098546,513.19809884749861,522.75594355401176,532.31378826052492,541.87163296703807,551.42947767355122,560.98732238006437,570.54516708657752,580.10301179309067,589.66085649960326,599.21870120611641,608.77654591263013,618.33439061914271,627.89223532565586,637.45008003216901,647.00792473868273,656.56576944519531,666.12361415170847,675.68145885822162,685.23930356473534,694.79714827124792,704.3549929777605,713.91283768427422,723.47068239078681,733.02852709730053,742.58637180381311,752.43401397944353,{"$f":"INDEX($E$132:$E$138,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$132:$F$138,BQ96)","v":763.28363085206797},774.13324772469355,784.98286459731798,795.83248146994367,806.682098342568,817.53171521519369,828.38133208781801,839.23094896044302,850.08056583306802,860.93018270569314,871.77979957831815,882.62941645094315,893.47903332356816,904.32865019619317,915.17826706881817,926.02788394144318,936.87750081406762,947.7271176866933,958.57673455931763,969.42635143194332,980.27596830456764,991.12558517719333,1001.9752020498178,1012.8248189224435,1023.6744357950678,1034.5240526676935,1045.3736695403177,1056.2232864129435,1067.0729032855679,1077.9225201581921,1088.7721370308179,1099.6217539034428,1110.4713707760679,1121.3209876486922,1132.170604521318,1143.0202213939428,1153.869838266568]
[null,null,null,20,{"$f":"INDEX($E$132:$E$138,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$132:$F$138,E97)","v":750},764.18218166157476,778.36436332314815,792.54654498472212,806.72872664629676,820.91090830787016,835.0930899694448,849.2752716310182,863.45745329259228,877.63963495416692,891.82181661574032,906.00399827731496,920.18617993888904,934.36836160046232,948.55054326203708,962.73272492361104,976.91490658518512,991.09708824675909,1005.2792699083338,1019.4614515699071,1033.6436332314811,1047.8258148930552,1062.0079965546292,1076.190178216204,1090.3723598777774,1104.5545415393512,1118.736723200926,1132.9189048624994,1147.1010865240742,1161.283268185648,1175.4654498472214,1189.6476315087962,{"$f":"INDEX($E$132:$E$138,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$132:$F$138,AK97)","v":1203.8298131703696},1218.0119948319441,1232.1941764935182,1246.3763581550916,1260.5585398166663,1274.7407214782402,1288.9229031398143,1303.1050848013883,1317.2872664629631,1331.4694481245363,1345.6516297861103,1359.8338114476851,1374.0159931092585,1388.198174770833,1402.3803564324071,1416.5625380939805,1430.7447197555553,1444.9269014171284,1459.1090830787032,1473.2912647402773,1487.4734464018507,1501.6556280634252,1515.8378097249999,1530.0199913865733,1544.2021730481474,1558.3843547097206,1572.5665363712953,1586.7487180328701,1600.9308996944435,1615.1130813560173,1629.2952630175921,1643.4774446791655,{"$f":"INDEX($E$132:$E$138,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$132:$F$138,BQ97)","v":1657.6596263407403},1671.8418080023141,1686.0239896638875,1700.2061713254623,1714.3883529870363,1728.5705346486095,1742.7527163101843,1756.934897971759,1771.1170796333324,1785.2992612949063,1799.4814429564797,1839.7668605864437,1881.042938985308,1922.3190173841681,1963.59509578303,2004.8711741818906,2046.1472525807544,2087.4233309796186,2128.6994093784788,2169.9754877773412,2211.251566176205,2252.5276445750651,2293.8037229739293,2335.0798013727917,2376.3558797716519,2417.6319581705161,2458.9080365693781,2500.1841149682405,2541.4601933671024,2582.7362717659662,2624.0123501648268,2665.2884285636887,2706.564506962553,2747.8405853614131,2789.1166637602773,2830.3927421591393,2871.6688205579994]
[null,null,null,50,{"$f":"INDEX($E$132:$E$138,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$132:$F$138,E98)","v":1800},1857.5862137884219,1915.172427576842,1972.7586413652643,2030.3448551536803,2087.9310689421027,2145.5172827305228,2203.1034965189447,2260.6897103073652,2318.2759240957871,2375.8621378842054,2433.4483516726254,2491.0345654610474,2548.6207792494679,2606.2069930378902,2663.7932068263099,2721.3794206147286,2778.9656344031482,2836.5518481915706,2894.1380619799907,2951.7242757684126,3009.3104895568331,3066.8967033452514,3124.4829171336733,3182.0691309220938,3239.6553447105157,3297.2415584989358,3354.8277722873581,3412.4139860757782,3470.0001998641965,3527.5864136526166,3585.1726274410385,{"$f":"INDEX($E$132:$E$138,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$132:$F$138,AK98)","v":3642.758841229459},3700.3450550178809,3757.9312688062992,3815.5174825947211,3873.1036963831393,3930.6899101715617,3988.2761239599836,4045.8623377484059,4103.4485515368242,4161.034765325242,4218.6209791136644,4276.2071929020867,4333.7934066905082,4391.3796204789269,4448.9658342673492,4506.552048055768,4564.1382618441858,4621.7244756326036,4679.3106894210287,4736.8969032094501,4794.4831169978715,4852.0693307862894,4909.6555445747072,4967.2417583631286,5024.8279721515537,5082.4141859399751,5140.0003997283929,5197.5866135168144,5255.1728273052322,5312.7590410936537,5370.3452548820715,5427.9314686704965,{"$f":"INDEX($E$132:$E$138,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$132:$F$138,BQ98)","v":5485.517682458918},5543.1038962473394,5600.6901100357572,5658.2763238241751,5715.8625376125965,5773.4487514010216,5831.034965189443,5888.6211789778608,5946.2073927662786,6003.7936065547001,6061.3798203431215,6118.9660341315466,6176.5522479199644,6234.1384617083859,6291.7246754968073,6349.3108892852251,6406.8971030736429,6464.4833168620644,6522.0695306504895,6579.6557444389109,6637.2419582273287,6694.8281720157502,6752.414385804168,6810.0005995925894,6867.5868133810145,6925.1730271694323,6982.7592409578538,7040.3454547462716,7097.931668534693,7155.5178823231108,7213.1040961115359,7270.6903098999574,7328.2765236883752,7385.8627374767966,7443.4489512652144,7501.0351650536359,7558.6213788420573]
[null,null,null,100,{"$f":"INDEX($E$132:$E$138,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$132:$F$138,E99)","v":4499.9999999999964},4573.0553662577477,4646.1107325155026,4719.1660987732539,4792.2214650310088,4865.2768312887565,4938.3321975465115,5011.3875638042628,5084.4429300620141,5157.4982963197654,5230.5536625775167,5303.6090288352716,5376.6643950930229,5449.7197613507742,5522.7751276085255,5595.8304938662768,5668.8858601240318,5741.9412263817831,5814.996592639538,5888.0519588972857,5961.107325155037,6034.1626914127919,6107.2180576705432,6180.2734239282981,6253.3287901860458,6326.3841564438007,6399.4395227015521,6472.4948889593034,6545.550255217051,6618.6056214748023,6691.6609877325573,6764.7163539903086,{"$f":"INDEX($E$132:$E$138,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$132:$F$138,AK99)","v":6837.7717202480562},6910.8270865058112,6983.8824527635625,7056.9378190213174,7129.9931852790687,7203.04855153682,7276.1039177945713,7349.1592840523226,7422.2146503100776,7495.2700165678289,7568.3253828255802,7641.3807490833315,7714.4361153410828,7787.4914815988377,7860.546847856589,7933.6022141143403,8006.6575803720916,8079.7129466298466,8152.7683128875979,8225.8236791453455,8298.8790454031005,8371.9344116608518,8444.9897779186067,8518.045144176358,8591.1005104341093,8664.1558766918606,8737.2112429496119,8810.2666092073669,8883.3219754651182,8956.3773417228695,9029.4327079806208,9102.4880742383721,{"$f":"INDEX($E$132:$E$138,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$132:$F$138,BQ99)","v":9175.543440496127},9248.5988067538747,9321.6541730116296,9394.7095392693809,9467.7649055271359,9540.8202717848872,9613.8756380426348,9686.9310043003861,9759.9863705581374,9833.0417368158924,9906.0971030736437,9979.1524693313913,10052.207835589146,10125.263201846898,10198.318568104653,10271.3739343624,10344.429300620155,10417.484666877906,10490.540033135658,10563.595399393413,10636.65076565116,10709.706131908915,10782.761498166667,10855.816864424422,10928.872230682173,11001.92759693992,11074.982963197675,11148.038329455427,11221.093695713182,11294.149061970929,11367.204428228681,11440.259794486436,11513.315160744187,11586.370527001942,11659.425893259689,11732.481259517444,11805.536625775196]
[]
[null,null,null,"Skadesomkostning per antal der oversvømmes"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E150+1","v":2017},{"$f":"F150+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BR150+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"Kr./kælder",{"$f":"Enhedspriser!G155","v":528.18636627788078},{"$f":"Enhedspriser!H155","v":528.18636627788078},{"$f":"Enhedspriser!I155","v":528.18636627788078},{"$f":"Enhedspriser!J155","v":528.18636627788078},{"$f":"Enhedspriser!K155","v":528.18636627788078},{"$f":"Enhedspriser!L155","v":528.18636627788078},{"$f":"Enhedspriser!M155","v":528.18636627788078},{"$f":"Enhedspriser!N155","v":528.18636627788078},{"$f":"Enhedspriser!O155","v":528.18636627788078},{"$f":"Enhedspriser!P155","v":528.18636627788078},{"$f":"Enhedspriser!Q155","v":528.18636627788078},{"$f":"Enhedspriser!R155","v":528.18636627788078},{"$f":"Enhedspriser!S155","v":528.18636627788078},{"$f":"Enhedspriser!T155","v":528.18636627788078},{"$f":"Enhedspriser!U155","v":528.18636627788078},{"$f":"Enhedspriser!V155","v":528.18636627788078},{"$f":"Enhedspriser!W155","v":528.18636627788078},{"$f":"Enhedspriser!X155","v":528.18636627788078},{"$f":"Enhedspriser!Y155","v":528.18636627788078},{"$f":"Enhedspriser!Z155","v":528.18636627788078},{"$f":"Enhedspriser!AA155","v":528.18636627788078},{"$f":"Enhedspriser!AB155","v":528.18636627788078},{"$f":"Enhedspriser!AC155","v":528.18636627788078},{"$f":"Enhedspriser!AD155","v":528.18636627788078},{"$f":"Enhedspriser!AE155","v":528.18636627788078},{"$f":"Enhedspriser!AF155","v":528.18636627788078},{"$f":"Enhedspriser!AG155","v":528.18636627788078},{"$f":"Enhedspriser!AH155","v":528.18636627788078},{"$f":"Enhedspriser!AI155","v":528.18636627788078},{"$f":"Enhedspriser!AJ155","v":528.18636627788078},{"$f":"Enhedspriser!AK155","v":528.18636627788078},{"$f":"Enhedspriser!AL155","v":528.18636627788078},{"$f":"Enhedspriser!AM155","v":528.18636627788078},{"$f":"Enhedspriser!AN155","v":528.18636627788078},{"$f":"Enhedspriser!AO155","v":528.18636627788078},{"$f":"Enhedspriser!AP155","v":528.18636627788078},{"$f":"Enhedspriser!AQ155","v":528.18636627788078},{"$f":"Enhedspriser!AR155","v":528.18636627788078},{"$f":"Enhedspriser!AS155","v":528.18636627788078},{"$f":"Enhedspriser!AT155","v":528.18636627788078},{"$f":"Enhedspriser!AU155","v":528.18636627788078},{"$f":"Enhedspriser!AV155","v":528.18636627788078},{"$f":"Enhedspriser!AW155","v":528.18636627788078},{"$f":"Enhedspriser!AX155","v":528.18636627788078},{"$f":"Enhedspriser!AY155","v":528.18636627788078},{"$f":"Enhedspriser!AZ155","v":528.18636627788078},{"$f":"Enhedspriser!BA155","v":528.18636627788078},{"$f":"Enhedspriser!BB155","v":528.18636627788078},{"$f":"Enhedspriser!BC155","v":528.18636627788078},{"$f":"Enhedspriser!BD155","v":528.18636627788078},{"$f":"Enhedspriser!BE155","v":528.18636627788078},{"$f":"Enhedspriser!BF155","v":528.18636627788078},{"$f":"Enhedspriser!BG155","v":528.18636627788078},{"$f":"Enhedspriser!BH155","v":528.18636627788078},{"$f":"Enhedspriser!BI155","v":528.18636627788078},{"$f":"Enhedspriser!BJ155","v":528.18636627788078},{"$f":"Enhedspriser!BK155","v":528.18636627788078},{"$f":"Enhedspriser!BL155","v":528.18636627788078},{"$f":"Enhedspriser!BM155","v":528.18636627788078},{"$f":"Enhedspriser!BN155","v":528.18636627788078},{"$f":"Enhedspriser!BO155","v":528.18636627788078},{"$f":"Enhedspriser!BP155","v":528.18636627788078},{"$f":"Enhedspriser!BQ155","v":528.18636627788078},{"$f":"Enhedspriser!BR155","v":528.18636627788078},{"$f":"Enhedspriser!BS155","v":528.18636627788078},{"$f":"Enhedspriser!BT155","v":528.18636627788078},{"$f":"Enhedspriser!BU155","v":528.18636627788078},{"$f":"Enhedspriser!BV155","v":528.18636627788078},{"$f":"Enhedspriser!BW155","v":528.18636627788078},{"$f":"Enhedspriser!BX155","v":528.18636627788078},{"$f":"Enhedspriser!BY155","v":528.18636627788078},{"$f":"Enhedspriser!BZ155","v":528.18636627788078},{"$f":"Enhedspriser!CA155","v":528.18636627788078},{"$f":"Enhedspriser!CB155","v":528.18636627788078},{"$f":"Enhedspriser!CC155","v":528.18636627788078},{"$f":"Enhedspriser!CD155","v":528.18636627788078},{"$f":"Enhedspriser!CE155","v":528.18636627788078},{"$f":"Enhedspriser!CF155","v":528.18636627788078},{"$f":"Enhedspriser!CG155","v":528.18636627788078},{"$f":"Enhedspriser!CH155","v":528.18636627788078},{"$f":"Enhedspriser!CI155","v":528.18636627788078},{"$f":"Enhedspriser!CJ155","v":528.18636627788078},{"$f":"Enhedspriser!CK155","v":528.18636627788078},{"$f":"Enhedspriser!CL155","v":528.18636627788078},{"$f":"Enhedspriser!CM155","v":528.18636627788078},{"$f":"Enhedspriser!CN155","v":528.18636627788078},{"$f":"Enhedspriser!CO155","v":528.18636627788078},{"$f":"Enhedspriser!CP155","v":528.18636627788078},{"$f":"Enhedspriser!CQ155","v":528.18636627788078},{"$f":"Enhedspriser!CR155","v":528.18636627788078},{"$f":"Enhedspriser!CS155","v":528.18636627788078},{"$f":"Enhedspriser!CT155","v":528.18636627788078},{"$f":"Enhedspriser!CU155","v":528.18636627788078},{"$f":"Enhedspriser!CV155","v":528.18636627788078},{"$f":"Enhedspriser!CW155","v":528.18636627788078},{"$f":"Enhedspriser!CX155","v":528.18636627788078},{"$f":"Enhedspriser!CY155","v":528.18636627788078},{"$f":"Enhedspriser!CZ155","v":528.18636627788078},{"$f":"Enhedspriser!DA155","v":528.18636627788078},{"$f":"Enhedspriser!DB155","v":528.18636627788078},{"$f":"Enhedspriser!DC155","v":528.18636627788078}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D142","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E154+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK154+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ154+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$151*E143/10^6","v":0},{"$f":"F$151*F143/10^6","v":9.9821702571278588E-4},1.996434051425482E-3,2.9946510771383726E-3,3.9928681028510689E-3,4.991085128563855E-3,5.9893021542765656E-3,6.9875191799894419E-3,7.9857362057021378E-3,8.9839532314149387E-3,9.9821702571276354E-3,1.0980387282840511E-2,1.1978604308553303E-2,1.2976821334266007E-2,1.3975038359978801E-2,1.4973255385691588E-2,1.597147241140438E-2,1.6969689437117082E-2,1.7967906462829877E-2,1.8966123488542663E-2,1.9964340514255458E-2,2.0962557539968157E-2,2.1960774565680945E-2,2.2958991591393831E-2,2.3957208617106523E-2,2.4955425642819318E-2,2.595364266853202E-2,2.6951859694244816E-2,2.7950076719957601E-2,2.8948293745670393E-2,2.9946510771383099E-2,3.0944727797095884E-2,{"$f":"AK$151*AK143/10^6","v":3.1942944822808766E-2},3.2941161848521465E-2,3.3939378874234261E-2,3.4937595899946959E-2,3.5935812925659838E-2,3.6934029951372543E-2,3.7932246977085332E-2,3.8930464002798038E-2,3.9928681028510916E-2,4.0926898054223615E-2,4.1925115079936404E-2,4.2923332105649199E-2,4.3921549131361995E-2,4.4919766157074777E-2,4.5917983182787482E-2,4.6916200208500271E-2,4.7914417234213066E-2,4.8912634259925848E-2,4.9910851285638554E-2,5.0909068311351349E-2,5.1907285337064041E-2,5.290550236277692E-2,5.3903719388489722E-2,5.4901936414202421E-2,5.5900153439915293E-2,5.6898370465628005E-2,5.7896587491340787E-2,5.8894804517053499E-2,5.9893021542766281E-2,6.089123856847907E-2,6.1889455594191858E-2,6.2887672619904578E-2,{"$f":"BQ$151*BQ143/10^6","v":6.3885889645617353E-2},6.4884106671330238E-2,6.5882323697042944E-2,6.6880540722755732E-2,6.7878757748468424E-2,6.8876974774181324E-2,6.9875191799894015E-2,7.087340882560679E-2,7.1871625851319509E-2,7.2869842877032381E-2,7.386805990274517E-2,7.4866276928457889E-2,7.5864493954170664E-2,7.686271097988337E-2,7.7860928005596255E-2,7.8859145031308947E-2,8.1441366672044602E-2,8.4951757991608923E-2,8.8462149311173272E-2,9.1972540630737273E-2,9.5482931950301581E-2,9.8993323269865943E-2,0.10250371458943025,0.10601410590899454,0.10952449722855856,0.11303488854812291,0.11654527986768722,0.12005567118725151,0.12356606250681558,0.12707645382637989,0.13058684514594421,0.13409723646550853,0.13760762778507285,0.14111801910463687,0.14462841042420149,0.14813880174376551,0.15164919306332983]
[null,null,null,10,{"$f":"E$151*E144/10^6","v":7.9227954941682111E-2},{"$f":"F$151*F144/10^6","v":8.427627820666328E-2},8.9324601471645032E-2,9.4372924736626201E-2,9.9421248001607954E-2,0.10446957126658912,0.10951789453157088,0.11456621779655204,0.11961454106153378,0.12466286432651494,0.12971118759149675,0.13475951085647786,0.13980783412145967,0.14485615738644078,0.14990448065142226,0.1549528039164037,0.16000112718138518,0.16504945044636662,0.17009777371134807,0.17514609697632955,0.18019442024131099,0.18524274350629247,0.19029106677127391,0.19533939003625508,0.20038771330123684,0.20543603656621801,0.21048435983119976,0.2155326830961809,0.22058100636116268,0.22562932962614382,0.2306776528911256,0.23572597615610674,{"$f":"AK$151*AK144/10^6","v":0.24077429942108849},0.24582262268606966,0.25087094595105142,0.25591926921603259,0.26096759248101437,0.26601591574599553,0.27106423901097698,0.27611256227595843,0.28116088554093988,0.28620920880592138,0.29125753207090282,0.29630585533588427,0.30135417860086572,0.30640250186584722,0.31145082513082839,0.31649914839580984,0.32154747166079156,0.32659579492577268,0.33164411819075418,0.33669244145573562,0.3417407647207174,0.34678908798569852,0.35183741125068002,0.35688573451566147,0.36193405778064325,0.36698238104562436,0.37203070431060553,0.37707902757558731,0.38212735084056848,0.3871756741055502,0.39222399737053137,0.39742538770768243,{"$f":"BQ$151*BQ144/10^6","v":0.40315600741914115},0.40888662713060037,0.41461724684205908,0.42034786655351847,0.42607848626497707,0.4318091059764364,0.43753972568789501,0.443270345399354,0.44900096511081306,0.45473158482227205,0.46046220453373105,0.46619282424519004,0.47192344395664904,0.47765406366810803,0.48338468337956697,0.48911530309102597,0.49484592280248463,0.50057654251394401,0.50630716222540262,0.512037781936862,0.51776840164832061,0.52349902135977999,0.52922964107123871,0.53496026078269798,0.54069088049415659,0.54642150020561597,0.55215211991707458,0.55788273962853396,0.56361335933999268,0.56934397905145118,0.57507459876291056,0.5808052184743695,0.58653583818582855,0.59226645789728705,0.59799707760874654,0.60372769732020548,0.60945831703166453]
[null,null,null,20,{"$f":"E$151*E145/10^6","v":0.39613977470841061},0.40363060970613057,0.41112144470384981,0.41861227970156933,0.42610311469928924,0.43359394969700854,0.44108478469472845,0.44857561969244764,0.45606645469016727,0.46355728968788718,0.47104812468560647,0.47853895968332638,0.48602979468104596,0.49352062967876514,0.50101146467648505,0.50850229967420468,0.51599313467192431,0.52348396966964383,0.5309748046673638,0.53846563966508298,0.5459564746628025,0.55344730966052214,0.56093814465824177,0.56842897965596173,0.57591981465368103,0.58341064965140055,0.59090148464912051,0.59839231964683959,0.60588315464455955,0.61337398964227907,0.62086482463999837,0.62835565963771833,{"$f":"AK$151*AK145/10^6","v":0.63584649463543763},0.64333732963315748,0.65082816463087712,0.6583189996285963,0.66580983462631638,0.67330066962403579,0.68079150462175531,0.68828233961947494,0.6957731746171949,0.70326400961491409,0.71075484461263372,0.71824567961035368,0.72573651460807298,0.73322734960579283,0.74071818460351235,0.74820901960123165,0.75569985459895161,0.76319068959667069,0.77068152459439065,0.77817235959211029,0.78566319458982958,0.79315402958754944,0.8006448645852694,0.80813569958298859,0.81562653458070822,0.8231173695784274,0.83060820457614737,0.83809903957386733,0.84558987457158652,0.85308070956930604,0.860571544567026,0.86806237956474519,{"$f":"BQ$151*BQ145/10^6","v":0.87555321456246515},0.88304404956018467,0.89053488455790397,0.89802571955562394,0.90551655455334357,0.91300738955106275,0.92049822454878272,0.92798905954650268,0.93547989454422176,0.94297072954194128,0.95046156453966057,0.97173977289161817,0.99354123475531519,1.01534269661901,1.0371441584827059,1.0589456203464009,1.0807470822100977,1.1025485440737948,1.1243500059374896,1.1461514678011857,1.1679529296648825,1.1897543915285773,1.2115558533922743,1.2333573152559705,1.2551587771196655,1.2769602389833625,1.298761700847058,1.3205631627107541,1.34236462457445,1.3641660864381469,1.3859675483018421,1.4077690101655378,1.4295704720292348,1.4513719338929296,1.4731733957566266,1.4949748576203226,1.5167763194840174]
[null,null,null,50,{"$f":"E$151*E146/10^6","v":0.95073545930018544},0.98115171230879317,1.0115679653173999,1.041984218326008,1.0724004713346127,1.1028167243432208,1.1332329773518273,1.1636492303604351,1.1940654833690421,1.2244817363776499,1.254897989386256,1.2853142423948627,1.3157304954034703,1.3461467484120773,1.3765630014206853,1.4069792544292918,1.4373955074378981,1.4678117604465044,1.4982280134551125,1.5286442664637192,1.559060519472327,1.5894767724809342,1.6198930254895401,1.6503092784981479,1.6807255315067546,1.7111417845153625,1.7415580375239692,1.7719742905325773,1.8023905435411842,1.8328067965497901,1.8632230495583968,1.8936393025670044,{"$f":"AK$151*AK146/10^6","v":1.9240555555756116},1.9544718085842192,1.9848880615928253,2.0153043146014329,2.0457205676100387,2.0761368206186468,2.1065530736272544,2.1369693266358629,2.1673855796444683,2.1978018326530742,2.2282180856616818,2.2586343386702903,2.2890505916788975,2.3194668446875037,2.3498830976961114,2.3802993507047177,2.4107156037133235,2.4411318567219289,2.4715481097305383,2.5019643627391459,2.5323806157477535,2.5627968687563589,2.5932131217649643,2.6236293747735724,2.6540456277821813,2.684461880790789,2.7148781337993948,2.745294386808002,2.7757106398166078,2.806126892825215,2.8365431458338208,2.8669593988424302,{"$f":"BQ$151*BQ146/10^6","v":2.8973756518510378},2.9277919048596455,2.9582081578682509,2.9886244108768567,3.0190406638854639,3.0494569168940737,3.0798731699026809,3.1102894229112863,3.1407056759198921,3.1711219289284998,3.2015381819371074,3.2319544349457163,3.2623706879543226,3.2927869409629298,3.323203193971537,3.3536194469801428,3.3840356999887482,3.4144519529973563,3.4448682060059652,3.4752844590145733,3.5057007120231787,3.5361169650317859,3.5665332180403917,3.5969494710489993,3.6273657240576087,3.6577819770662141,3.6881982300748217,3.7186144830834276,3.7490307360920347,3.7794469891006406,3.80986324210925,3.8402794951178576,3.870695748126463,3.9011120011350702,3.9315282541436765,3.9619445071522836,3.9923607601608913]
[null,null,null,100,{"$f":"E$151*E147/10^6","v":2.3768386482504615},2.4154254966912427,2.4540123451320262,2.4925991935728078,2.5311860420135908,2.5697728904543706,2.6083597388951536,2.6469465873359348,2.685533435776716,2.7241202842174976,2.7627071326582788,2.8012939810990622,2.8398808295398439,2.8784676779806251,2.9170545264214063,2.9556413748621879,2.9942282233029709,3.0328150717437525,3.0714019201845359,3.1099887686253154,3.1485756170660966,3.1871624655068795,3.2257493139476612,3.2643361623884446,3.3029230108292236,3.3415098592700074,3.3800967077107886,3.4186835561515698,3.4572704045923492,3.4958572530331309,3.5344441014739139,3.5730309499146951,{"$f":"AK$151*AK147/10^6","v":3.6116177983554745},3.6502046467962583,3.6887914952370395,3.7273783436778225,3.7659651921186041,3.8045520405593853,3.8431388890001665,3.8817257374409482,3.9203125858817316,3.9588994343225128,3.997486282763294,4.0360731312040761,4.0746599796448573,4.1132468280856402,4.1518336765264214,4.1904205249672026,4.2290073734079838,4.2675942218487677,4.3061810702895489,4.3447679187303292,4.3833547671711122,4.4219416156118934,4.4605284640526763,4.4991153124934575,4.5377021609342387,4.5762890093750199,4.614875857815802,4.653462706256585,4.6920495546973662,4.7306364031381474,4.7692232515789286,4.8078101000197098,{"$f":"BQ$151*BQ147/10^6","v":4.8463969484604945},4.8849837969012739,4.9235706453420569,4.9621574937828381,5.0007443422236211,5.0393311906644023,5.0779180391051817,5.1165048875459629,5.155091735986745,5.1936785844275279,5.2322654328683091,5.2708522813090886,5.3094391297498715,5.3480259781906527,5.3866128266314375,5.425199675072216,5.4637865235129999,5.5023733719537811,5.5409602203945623,5.5795470688353452,5.6181339172761247,5.6567207657169085,5.6953076141576897,5.7338944625984727,5.7724813110392539,5.8110681594800333,5.8496550079208163,5.8882418563615975,5.9268287048023822,5.9654155532431608,6.0040024016839428,6.0425892501247258,6.081176098565507,6.11976294700629,6.1583497954470694,6.1969366438878533,6.2355234923286345]
[]
[null,null,null,"Beregnet skadesomkostning fra oversvømmelsen, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E162+1","v":2017},{"$f":"F162+1","v":2018},{"$f":"G162+1","v":2019},{"$f":"H162+1","v":2020},{"$f":"I162+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BU162+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E155+E156)+Forudsætninger!$E$45*(E156+E157)+Forudsætninger!$E$46*(E157+E158)+Forudsætninger!$E$47*(E158+E159))+Forudsætninger!$E$48*E159","v":7.6454976518723211E-2},{"$f":"0.5*(Forudsætninger!$E$44*(F155+F156)+Forudsætninger!$E$45*(F156+F157)+Forudsætninger!$E$46*(F157+F158)+Forudsætninger!$E$47*(F158+F159))+Forudsætninger!$E$48*F159","v":7.8370272801575117E-2},{"$f":"0.5*(Forudsætninger!$E$44*(G155+G156)+Forudsætninger!$E$45*(G156+G157)+Forudsætninger!$E$46*(G157+G158)+Forudsætninger!$E$47*(G158+G159))+Forudsætninger!$E$48*G159","v":8.028556908442705E-2},{"$f":"0.5*(Forudsætninger!$E$44*(H155+H156)+Forudsætninger!$E$45*(H156+H157)+Forudsætninger!$E$46*(H157+H158)+Forudsætninger!$E$47*(H158+H159))+Forudsætninger!$E$48*H159","v":8.2200865367278941E-2},{"$f":"0.5*(Forudsætninger!$E$44*(I155+I156)+Forudsætninger!$E$45*(I156+I157)+Forudsætninger!$E$46*(I157+I158)+Forudsætninger!$E$47*(I158+I159))+Forudsætninger!$E$48*I159","v":8.4116161650130833E-2},{"$f":"0.5*(Forudsætninger!$E$44*(J155+J156)+Forudsætninger!$E$45*(J156+J157)+Forudsætninger!$E$46*(J157+J158)+Forudsætninger!$E$47*(J158+J159))+Forudsætninger!$E$48*J159","v":8.6031457932982697E-2},{"$f":"0.5*(Forudsætninger!$E$44*(K155+K156)+Forudsætninger!$E$45*(K156+K157)+Forudsætninger!$E$46*(K157+K158)+Forudsætninger!$E$47*(K158+K159))+Forudsætninger!$E$48*K159","v":8.7946754215834644E-2},{"$f":"0.5*(Forudsætninger!$E$44*(L155+L156)+Forudsætninger!$E$45*(L156+L157)+Forudsætninger!$E$46*(L157+L158)+Forudsætninger!$E$47*(L158+L159))+Forudsætninger!$E$48*L159","v":8.9862050498686508E-2},{"$f":"0.5*(Forudsætninger!$E$44*(M155+M156)+Forudsætninger!$E$45*(M156+M157)+Forudsætninger!$E$46*(M157+M158)+Forudsætninger!$E$47*(M158+M159))+Forudsætninger!$E$48*M159","v":9.1777346781538413E-2},{"$f":"0.5*(Forudsætninger!$E$44*(N155+N156)+Forudsætninger!$E$45*(N156+N157)+Forudsætninger!$E$46*(N157+N158)+Forudsætninger!$E$47*(N158+N159))+Forudsætninger!$E$48*N159","v":9.3692643064390319E-2},{"$f":"0.5*(Forudsætninger!$E$44*(O155+O156)+Forudsætninger!$E$45*(O156+O157)+Forudsætninger!$E$46*(O157+O158)+Forudsætninger!$E$47*(O158+O159))+Forudsætninger!$E$48*O159","v":9.560793934724221E-2},{"$f":"0.5*(Forudsætninger!$E$44*(P155+P156)+Forudsætninger!$E$45*(P156+P157)+Forudsætninger!$E$46*(P157+P158)+Forudsætninger!$E$47*(P158+P159))+Forudsætninger!$E$48*P159","v":9.7523235630094102E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Q155+Q156)+Forudsætninger!$E$45*(Q156+Q157)+Forudsætninger!$E$46*(Q157+Q158)+Forudsætninger!$E$47*(Q158+Q159))+Forudsætninger!$E$48*Q159","v":9.9438531912946049E-2},{"$f":"0.5*(Forudsætninger!$E$44*(R155+R156)+Forudsætninger!$E$45*(R156+R157)+Forudsætninger!$E$46*(R157+R158)+Forudsætninger!$E$47*(R158+R159))+Forudsætninger!$E$48*R159","v":0.1013538281957979},{"$f":"0.5*(Forudsætninger!$E$44*(S155+S156)+Forudsætninger!$E$45*(S156+S157)+Forudsætninger!$E$46*(S157+S158)+Forudsætninger!$E$47*(S158+S159))+Forudsætninger!$E$48*S159","v":0.1032691244786498},{"$f":"0.5*(Forudsætninger!$E$44*(T155+T156)+Forudsætninger!$E$45*(T156+T157)+Forudsætninger!$E$46*(T157+T158)+Forudsætninger!$E$47*(T158+T159))+Forudsætninger!$E$48*T159","v":0.10518442076150171},{"$f":"0.5*(Forudsætninger!$E$44*(U155+U156)+Forudsætninger!$E$45*(U156+U157)+Forudsætninger!$E$46*(U157+U158)+Forudsætninger!$E$47*(U158+U159))+Forudsætninger!$E$48*U159","v":0.1070997170443536},{"$f":"0.5*(Forudsætninger!$E$44*(V155+V156)+Forudsætninger!$E$45*(V156+V157)+Forudsætninger!$E$46*(V157+V158)+Forudsætninger!$E$47*(V158+V159))+Forudsætninger!$E$48*V159","v":0.10901501332720548},{"$f":"0.5*(Forudsætninger!$E$44*(W155+W156)+Forudsætninger!$E$45*(W156+W157)+Forudsætninger!$E$46*(W157+W158)+Forudsætninger!$E$47*(W158+W159))+Forudsætninger!$E$48*W159","v":0.11093030961005744},{"$f":"0.5*(Forudsætninger!$E$44*(X155+X156)+Forudsætninger!$E$45*(X156+X157)+Forudsætninger!$E$46*(X157+X158)+Forudsætninger!$E$47*(X158+X159))+Forudsætninger!$E$48*X159","v":0.11284560589290929},{"$f":"0.5*(Forudsætninger!$E$44*(Y155+Y156)+Forudsætninger!$E$45*(Y156+Y157)+Forudsætninger!$E$46*(Y157+Y158)+Forudsætninger!$E$47*(Y158+Y159))+Forudsætninger!$E$48*Y159","v":0.11476090217576121},{"$f":"0.5*(Forudsætninger!$E$44*(Z155+Z156)+Forudsætninger!$E$45*(Z156+Z157)+Forudsætninger!$E$46*(Z157+Z158)+Forudsætninger!$E$47*(Z158+Z159))+Forudsætninger!$E$48*Z159","v":0.1166761984586131},{"$f":"0.5*(Forudsætninger!$E$44*(AA155+AA156)+Forudsætninger!$E$45*(AA156+AA157)+Forudsætninger!$E$46*(AA157+AA158)+Forudsætninger!$E$47*(AA158+AA159))+Forudsætninger!$E$48*AA159","v":0.11859149474146498},{"$f":"0.5*(Forudsætninger!$E$44*(AB155+AB156)+Forudsætninger!$E$45*(AB156+AB157)+Forudsætninger!$E$46*(AB157+AB158)+Forudsætninger!$E$47*(AB158+AB159))+Forudsætninger!$E$48*AB159","v":0.12050679102431691},{"$f":"0.5*(Forudsætninger!$E$44*(AC155+AC156)+Forudsætninger!$E$45*(AC156+AC157)+Forudsætninger!$E$46*(AC157+AC158)+Forudsætninger!$E$47*(AC158+AC159))+Forudsætninger!$E$48*AC159","v":0.12242208730716878},{"$f":"0.5*(Forudsætninger!$E$44*(AD155+AD156)+Forudsætninger!$E$45*(AD156+AD157)+Forudsætninger!$E$46*(AD157+AD158)+Forudsætninger!$E$47*(AD158+AD159))+Forudsætninger!$E$48*AD159","v":0.12433738359002069},{"$f":"0.5*(Forudsætninger!$E$44*(AE155+AE156)+Forudsætninger!$E$45*(AE156+AE157)+Forudsætninger!$E$46*(AE157+AE158)+Forudsætninger!$E$47*(AE158+AE159))+Forudsætninger!$E$48*AE159","v":0.12625267987287261},{"$f":"0.5*(Forudsætninger!$E$44*(AF155+AF156)+Forudsætninger!$E$45*(AF156+AF157)+Forudsætninger!$E$46*(AF157+AF158)+Forudsætninger!$E$47*(AF158+AF159))+Forudsætninger!$E$48*AF159","v":0.12816797615572451},{"$f":"0.5*(Forudsætninger!$E$44*(AG155+AG156)+Forudsætninger!$E$45*(AG156+AG157)+Forudsætninger!$E$46*(AG157+AG158)+Forudsætninger!$E$47*(AG158+AG159))+Forudsætninger!$E$48*AG159","v":0.1300832724385764},{"$f":"0.5*(Forudsætninger!$E$44*(AH155+AH156)+Forudsætninger!$E$45*(AH156+AH157)+Forudsætninger!$E$46*(AH157+AH158)+Forudsætninger!$E$47*(AH158+AH159))+Forudsætninger!$E$48*AH159","v":0.13199856872142823},{"$f":"0.5*(Forudsætninger!$E$44*(AI155+AI156)+Forudsætninger!$E$45*(AI156+AI157)+Forudsætninger!$E$46*(AI157+AI158)+Forudsætninger!$E$47*(AI158+AI159))+Forudsætninger!$E$48*AI159","v":0.13391386500428015},{"$f":"0.5*(Forudsætninger!$E$44*(AJ155+AJ156)+Forudsætninger!$E$45*(AJ156+AJ157)+Forudsætninger!$E$46*(AJ157+AJ158)+Forudsætninger!$E$47*(AJ158+AJ159))+Forudsætninger!$E$48*AJ159","v":0.13582916128713207},{"$f":"0.5*(Forudsætninger!$E$44*(AK155+AK156)+Forudsætninger!$E$45*(AK156+AK157)+Forudsætninger!$E$46*(AK157+AK158)+Forudsætninger!$E$47*(AK158+AK159))+Forudsætninger!$E$48*AK159","v":0.13774445756998394},{"$f":"0.5*(Forudsætninger!$E$44*(AL155+AL156)+Forudsætninger!$E$45*(AL156+AL157)+Forudsætninger!$E$46*(AL157+AL158)+Forudsætninger!$E$47*(AL158+AL159))+Forudsætninger!$E$48*AL159","v":0.13965975385283586},{"$f":"0.5*(Forudsætninger!$E$44*(AM155+AM156)+Forudsætninger!$E$45*(AM156+AM157)+Forudsætninger!$E$46*(AM157+AM158)+Forudsætninger!$E$47*(AM158+AM159))+Forudsætninger!$E$48*AM159","v":0.14157505013568777},{"$f":"0.5*(Forudsætninger!$E$44*(AN155+AN156)+Forudsætninger!$E$45*(AN156+AN157)+Forudsætninger!$E$46*(AN157+AN158)+Forudsætninger!$E$47*(AN158+AN159))+Forudsætninger!$E$48*AN159","v":0.14349034641853964},{"$f":"0.5*(Forudsætninger!$E$44*(AO155+AO156)+Forudsætninger!$E$45*(AO156+AO157)+Forudsætninger!$E$46*(AO157+AO158)+Forudsætninger!$E$47*(AO158+AO159))+Forudsætninger!$E$48*AO159","v":0.14540564270139159},{"$f":"0.5*(Forudsætninger!$E$44*(AP155+AP156)+Forudsætninger!$E$45*(AP156+AP157)+Forudsætninger!$E$46*(AP157+AP158)+Forudsætninger!$E$47*(AP158+AP159))+Forudsætninger!$E$48*AP159","v":0.14732093898424345},{"$f":"0.5*(Forudsætninger!$E$44*(AQ155+AQ156)+Forudsætninger!$E$45*(AQ156+AQ157)+Forudsætninger!$E$46*(AQ157+AQ158)+Forudsætninger!$E$47*(AQ158+AQ159))+Forudsætninger!$E$48*AQ159","v":0.14923623526709534},{"$f":"0.5*(Forudsætninger!$E$44*(AR155+AR156)+Forudsætninger!$E$45*(AR156+AR157)+Forudsætninger!$E$46*(AR157+AR158)+Forudsætninger!$E$47*(AR158+AR159))+Forudsætninger!$E$48*AR159","v":0.15115153154994726},{"$f":"0.5*(Forudsætninger!$E$44*(AS155+AS156)+Forudsætninger!$E$45*(AS156+AS157)+Forudsætninger!$E$46*(AS157+AS158)+Forudsætninger!$E$47*(AS158+AS159))+Forudsætninger!$E$48*AS159","v":0.15306682783279918},{"$f":"0.5*(Forudsætninger!$E$44*(AT155+AT156)+Forudsætninger!$E$45*(AT156+AT157)+Forudsætninger!$E$46*(AT157+AT158)+Forudsætninger!$E$47*(AT158+AT159))+Forudsætninger!$E$48*AT159","v":0.15498212411565104},{"$f":"0.5*(Forudsætninger!$E$44*(AU155+AU156)+Forudsætninger!$E$45*(AU156+AU157)+Forudsætninger!$E$46*(AU157+AU158)+Forudsætninger!$E$47*(AU158+AU159))+Forudsætninger!$E$48*AU159","v":0.15689742039850293},{"$f":"0.5*(Forudsætninger!$E$44*(AV155+AV156)+Forudsætninger!$E$45*(AV156+AV157)+Forudsætninger!$E$46*(AV157+AV158)+Forudsætninger!$E$47*(AV158+AV159))+Forudsætninger!$E$48*AV159","v":0.15881271668135488},{"$f":"0.5*(Forudsætninger!$E$44*(AW155+AW156)+Forudsætninger!$E$45*(AW156+AW157)+Forudsætninger!$E$46*(AW157+AW158)+Forudsætninger!$E$47*(AW158+AW159))+Forudsætninger!$E$48*AW159","v":0.16072801296420677},{"$f":"0.5*(Forudsætninger!$E$44*(AX155+AX156)+Forudsætninger!$E$45*(AX156+AX157)+Forudsætninger!$E$46*(AX157+AX158)+Forudsætninger!$E$47*(AX158+AX159))+Forudsætninger!$E$48*AX159","v":0.16264330924705869},{"$f":"0.5*(Forudsætninger!$E$44*(AY155+AY156)+Forudsætninger!$E$45*(AY156+AY157)+Forudsætninger!$E$46*(AY157+AY158)+Forudsætninger!$E$47*(AY158+AY159))+Forudsætninger!$E$48*AY159","v":0.16455860552991058},{"$f":"0.5*(Forudsætninger!$E$44*(AZ155+AZ156)+Forudsætninger!$E$45*(AZ156+AZ157)+Forudsætninger!$E$46*(AZ157+AZ158)+Forudsætninger!$E$47*(AZ158+AZ159))+Forudsætninger!$E$48*AZ159","v":0.16647390181276242},{"$f":"0.5*(Forudsætninger!$E$44*(BA155+BA156)+Forudsætninger!$E$45*(BA156+BA157)+Forudsætninger!$E$46*(BA157+BA158)+Forudsætninger!$E$47*(BA158+BA159))+Forudsætninger!$E$48*BA159","v":0.16838919809561431},{"$f":"0.5*(Forudsætninger!$E$44*(BB155+BB156)+Forudsætninger!$E$45*(BB156+BB157)+Forudsætninger!$E$46*(BB157+BB158)+Forudsætninger!$E$47*(BB158+BB159))+Forudsætninger!$E$48*BB159","v":0.17030449437846618},{"$f":"0.5*(Forudsætninger!$E$44*(BC155+BC156)+Forudsætninger!$E$45*(BC156+BC157)+Forudsætninger!$E$46*(BC157+BC158)+Forudsætninger!$E$47*(BC158+BC159))+Forudsætninger!$E$48*BC159","v":0.17221979066131812},{"$f":"0.5*(Forudsætninger!$E$44*(BD155+BD156)+Forudsætninger!$E$45*(BD156+BD157)+Forudsætninger!$E$46*(BD157+BD158)+Forudsætninger!$E$47*(BD158+BD159))+Forudsætninger!$E$48*BD159","v":0.17413508694417001},{"$f":"0.5*(Forudsætninger!$E$44*(BE155+BE156)+Forudsætninger!$E$45*(BE156+BE157)+Forudsætninger!$E$46*(BE157+BE158)+Forudsætninger!$E$47*(BE158+BE159))+Forudsætninger!$E$48*BE159","v":0.17605038322702196},{"$f":"0.5*(Forudsætninger!$E$44*(BF155+BF156)+Forudsætninger!$E$45*(BF156+BF157)+Forudsætninger!$E$46*(BF157+BF158)+Forudsætninger!$E$47*(BF158+BF159))+Forudsætninger!$E$48*BF159","v":0.1779656795098738},{"$f":"0.5*(Forudsætninger!$E$44*(BG155+BG156)+Forudsætninger!$E$45*(BG156+BG157)+Forudsætninger!$E$46*(BG157+BG158)+Forudsætninger!$E$47*(BG158+BG159))+Forudsætninger!$E$48*BG159","v":0.17988097579272569},{"$f":"0.5*(Forudsætninger!$E$44*(BH155+BH156)+Forudsætninger!$E$45*(BH156+BH157)+Forudsætninger!$E$46*(BH157+BH158)+Forudsætninger!$E$47*(BH158+BH159))+Forudsætninger!$E$48*BH159","v":0.18179627207557758},{"$f":"0.5*(Forudsætninger!$E$44*(BI155+BI156)+Forudsætninger!$E$45*(BI156+BI157)+Forudsætninger!$E$46*(BI157+BI158)+Forudsætninger!$E$47*(BI158+BI159))+Forudsætninger!$E$48*BI159","v":0.18371156835842956},{"$f":"0.5*(Forudsætninger!$E$44*(BJ155+BJ156)+Forudsætninger!$E$45*(BJ156+BJ157)+Forudsætninger!$E$46*(BJ157+BJ158)+Forudsætninger!$E$47*(BJ158+BJ159))+Forudsætninger!$E$48*BJ159","v":0.18562686464128142},{"$f":"0.5*(Forudsætninger!$E$44*(BK155+BK156)+Forudsætninger!$E$45*(BK156+BK157)+Forudsætninger!$E$46*(BK157+BK158)+Forudsætninger!$E$47*(BK158+BK159))+Forudsætninger!$E$48*BK159","v":0.18754216092413328},{"$f":"0.5*(Forudsætninger!$E$44*(BL155+BL156)+Forudsætninger!$E$45*(BL156+BL157)+Forudsætninger!$E$46*(BL157+BL158)+Forudsætninger!$E$47*(BL158+BL159))+Forudsætninger!$E$48*BL159","v":0.18945745720698526},{"$f":"0.5*(Forudsætninger!$E$44*(BM155+BM156)+Forudsætninger!$E$45*(BM156+BM157)+Forudsætninger!$E$46*(BM157+BM158)+Forudsætninger!$E$47*(BM158+BM159))+Forudsætninger!$E$48*BM159","v":0.19137275348983707},{"$f":"0.5*(Forudsætninger!$E$44*(BN155+BN156)+Forudsætninger!$E$45*(BN156+BN157)+Forudsætninger!$E$46*(BN157+BN158)+Forudsætninger!$E$47*(BN158+BN159))+Forudsætninger!$E$48*BN159","v":0.19328804977268899},{"$f":"0.5*(Forudsætninger!$E$44*(BO155+BO156)+Forudsætninger!$E$45*(BO156+BO157)+Forudsætninger!$E$46*(BO157+BO158)+Forudsætninger!$E$47*(BO158+BO159))+Forudsætninger!$E$48*BO159","v":0.19520334605554085},{"$f":"0.5*(Forudsætninger!$E$44*(BP155+BP156)+Forudsætninger!$E$45*(BP156+BP157)+Forudsætninger!$E$46*(BP157+BP158)+Forudsætninger!$E$47*(BP158+BP159))+Forudsætninger!$E$48*BP159","v":0.1971301223688055},{"$f":"0.5*(Forudsætninger!$E$44*(BQ155+BQ156)+Forudsætninger!$E$45*(BQ156+BQ157)+Forudsætninger!$E$46*(BQ157+BQ158)+Forudsætninger!$E$47*(BQ158+BQ159))+Forudsætninger!$E$48*BQ159","v":0.19909659088514325},{"$f":"0.5*(Forudsætninger!$E$44*(BR155+BR156)+Forudsætninger!$E$45*(BR156+BR157)+Forudsætninger!$E$46*(BR157+BR158)+Forudsætninger!$E$47*(BR158+BR159))+Forudsætninger!$E$48*BR159","v":0.20106305940148095},{"$f":"0.5*(Forudsætninger!$E$44*(BS155+BS156)+Forudsætninger!$E$45*(BS156+BS157)+Forudsætninger!$E$46*(BS157+BS158)+Forudsætninger!$E$47*(BS158+BS159))+Forudsætninger!$E$48*BS159","v":0.20302952791781861},{"$f":"0.5*(Forudsætninger!$E$44*(BT155+BT156)+Forudsætninger!$E$45*(BT156+BT157)+Forudsætninger!$E$46*(BT157+BT158)+Forudsætninger!$E$47*(BT158+BT159))+Forudsætninger!$E$48*BT159","v":0.20499599643415634},{"$f":"0.5*(Forudsætninger!$E$44*(BU155+BU156)+Forudsætninger!$E$45*(BU156+BU157)+Forudsætninger!$E$46*(BU157+BU158)+Forudsætninger!$E$47*(BU158+BU159))+Forudsætninger!$E$48*BU159","v":0.20696246495049406},{"$f":"0.5*(Forudsætninger!$E$44*(BV155+BV156)+Forudsætninger!$E$45*(BV156+BV157)+Forudsætninger!$E$46*(BV157+BV158)+Forudsætninger!$E$47*(BV158+BV159))+Forudsætninger!$E$48*BV159","v":0.20892893346683183},{"$f":"0.5*(Forudsætninger!$E$44*(BW155+BW156)+Forudsætninger!$E$45*(BW156+BW157)+Forudsætninger!$E$46*(BW157+BW158)+Forudsætninger!$E$47*(BW158+BW159))+Forudsætninger!$E$48*BW159","v":0.2108954019831695},{"$f":"0.5*(Forudsætninger!$E$44*(BX155+BX156)+Forudsætninger!$E$45*(BX156+BX157)+Forudsætninger!$E$46*(BX157+BX158)+Forudsætninger!$E$47*(BX158+BX159))+Forudsætninger!$E$48*BX159","v":0.21286187049950722},{"$f":"0.5*(Forudsætninger!$E$44*(BY155+BY156)+Forudsætninger!$E$45*(BY156+BY157)+Forudsætninger!$E$46*(BY157+BY158)+Forudsætninger!$E$47*(BY158+BY159))+Forudsætninger!$E$48*BY159","v":0.21482833901584483},{"$f":"0.5*(Forudsætninger!$E$44*(BZ155+BZ156)+Forudsætninger!$E$45*(BZ156+BZ157)+Forudsætninger!$E$46*(BZ157+BZ158)+Forudsætninger!$E$47*(BZ158+BZ159))+Forudsætninger!$E$48*BZ159","v":0.21679480753218258},{"$f":"0.5*(Forudsætninger!$E$44*(CA155+CA156)+Forudsætninger!$E$45*(CA156+CA157)+Forudsætninger!$E$46*(CA157+CA158)+Forudsætninger!$E$47*(CA158+CA159))+Forudsætninger!$E$48*CA159","v":0.2187612760485203},{"$f":"0.5*(Forudsætninger!$E$44*(CB155+CB156)+Forudsætninger!$E$45*(CB156+CB157)+Forudsætninger!$E$46*(CB157+CB158)+Forudsætninger!$E$47*(CB158+CB159))+Forudsætninger!$E$48*CB159","v":0.22127923949902753},{"$f":"0.5*(Forudsætninger!$E$44*(CC155+CC156)+Forudsætninger!$E$45*(CC156+CC157)+Forudsætninger!$E$46*(CC157+CC158)+Forudsætninger!$E$47*(CC158+CC159))+Forudsætninger!$E$48*CC159","v":0.22381813309000437},{"$f":"0.5*(Forudsætninger!$E$44*(CD155+CD156)+Forudsætninger!$E$45*(CD156+CD157)+Forudsætninger!$E$46*(CD157+CD158)+Forudsætninger!$E$47*(CD158+CD159))+Forudsætninger!$E$48*CD159","v":0.22635702668098107},{"$f":"0.5*(Forudsætninger!$E$44*(CE155+CE156)+Forudsætninger!$E$45*(CE156+CE157)+Forudsætninger!$E$46*(CE157+CE158)+Forudsætninger!$E$47*(CE158+CE159))+Forudsætninger!$E$48*CE159","v":0.22889592027195788},{"$f":"0.5*(Forudsætninger!$E$44*(CF155+CF156)+Forudsætninger!$E$45*(CF156+CF157)+Forudsætninger!$E$46*(CF157+CF158)+Forudsætninger!$E$47*(CF158+CF159))+Forudsætninger!$E$48*CF159","v":0.23143481386293457},{"$f":"0.5*(Forudsætninger!$E$44*(CG155+CG156)+Forudsætninger!$E$45*(CG156+CG157)+Forudsætninger!$E$46*(CG157+CG158)+Forudsætninger!$E$47*(CG158+CG159))+Forudsætninger!$E$48*CG159","v":0.23405290768466244},{"$f":"0.5*(Forudsætninger!$E$44*(CH155+CH156)+Forudsætninger!$E$45*(CH156+CH157)+Forudsætninger!$E$46*(CH157+CH158)+Forudsætninger!$E$47*(CH158+CH159))+Forudsætninger!$E$48*CH159","v":0.23671740999033189},{"$f":"0.5*(Forudsætninger!$E$44*(CI155+CI156)+Forudsætninger!$E$45*(CI156+CI157)+Forudsætninger!$E$46*(CI157+CI158)+Forudsætninger!$E$47*(CI158+CI159))+Forudsætninger!$E$48*CI159","v":0.2393819122960012},{"$f":"0.5*(Forudsætninger!$E$44*(CJ155+CJ156)+Forudsætninger!$E$45*(CJ156+CJ157)+Forudsætninger!$E$46*(CJ157+CJ158)+Forudsætninger!$E$47*(CJ158+CJ159))+Forudsætninger!$E$48*CJ159","v":0.24204641460167059},{"$f":"0.5*(Forudsætninger!$E$44*(CK155+CK156)+Forudsætninger!$E$45*(CK156+CK157)+Forudsætninger!$E$46*(CK157+CK158)+Forudsætninger!$E$47*(CK158+CK159))+Forudsætninger!$E$48*CK159","v":0.2447109169073399},{"$f":"0.5*(Forudsætninger!$E$44*(CL155+CL156)+Forudsætninger!$E$45*(CL156+CL157)+Forudsætninger!$E$46*(CL157+CL158)+Forudsætninger!$E$47*(CL158+CL159))+Forudsætninger!$E$48*CL159","v":0.24737541921300923},{"$f":"0.5*(Forudsætninger!$E$44*(CM155+CM156)+Forudsætninger!$E$45*(CM156+CM157)+Forudsætninger!$E$46*(CM157+CM158)+Forudsætninger!$E$47*(CM158+CM159))+Forudsætninger!$E$48*CM159","v":0.25003992151867854},{"$f":"0.5*(Forudsætninger!$E$44*(CN155+CN156)+Forudsætninger!$E$45*(CN156+CN157)+Forudsætninger!$E$46*(CN157+CN158)+Forudsætninger!$E$47*(CN158+CN159))+Forudsætninger!$E$48*CN159","v":0.25270442382434799},{"$f":"0.5*(Forudsætninger!$E$44*(CO155+CO156)+Forudsætninger!$E$45*(CO156+CO157)+Forudsætninger!$E$46*(CO157+CO158)+Forudsætninger!$E$47*(CO158+CO159))+Forudsætninger!$E$48*CO159","v":0.25536892613001727},{"$f":"0.5*(Forudsætninger!$E$44*(CP155+CP156)+Forudsætninger!$E$45*(CP156+CP157)+Forudsætninger!$E$46*(CP157+CP158)+Forudsætninger!$E$47*(CP158+CP159))+Forudsætninger!$E$48*CP159","v":0.25803342843568661},{"$f":"0.5*(Forudsætninger!$E$44*(CQ155+CQ156)+Forudsætninger!$E$45*(CQ156+CQ157)+Forudsætninger!$E$46*(CQ157+CQ158)+Forudsætninger!$E$47*(CQ158+CQ159))+Forudsætninger!$E$48*CQ159","v":0.26069793074135594},{"$f":"0.5*(Forudsætninger!$E$44*(CR155+CR156)+Forudsætninger!$E$45*(CR156+CR157)+Forudsætninger!$E$46*(CR157+CR158)+Forudsætninger!$E$47*(CR158+CR159))+Forudsætninger!$E$48*CR159","v":0.26336243304702533},{"$f":"0.5*(Forudsætninger!$E$44*(CS155+CS156)+Forudsætninger!$E$45*(CS156+CS157)+Forudsætninger!$E$46*(CS157+CS158)+Forudsætninger!$E$47*(CS158+CS159))+Forudsætninger!$E$48*CS159","v":0.26602693535269473},{"$f":"0.5*(Forudsætninger!$E$44*(CT155+CT156)+Forudsætninger!$E$45*(CT156+CT157)+Forudsætninger!$E$46*(CT157+CT158)+Forudsætninger!$E$47*(CT158+CT159))+Forudsætninger!$E$48*CT159","v":0.26869143765836395},{"$f":"0.5*(Forudsætninger!$E$44*(CU155+CU156)+Forudsætninger!$E$45*(CU156+CU157)+Forudsætninger!$E$46*(CU157+CU158)+Forudsætninger!$E$47*(CU158+CU159))+Forudsætninger!$E$48*CU159","v":0.2713559399640334},{"$f":"0.5*(Forudsætninger!$E$44*(CV155+CV156)+Forudsætninger!$E$45*(CV156+CV157)+Forudsætninger!$E$46*(CV157+CV158)+Forudsætninger!$E$47*(CV158+CV159))+Forudsætninger!$E$48*CV159","v":0.27402044226970274},{"$f":"0.5*(Forudsætninger!$E$44*(CW155+CW156)+Forudsætninger!$E$45*(CW156+CW157)+Forudsætninger!$E$46*(CW157+CW158)+Forudsætninger!$E$47*(CW158+CW159))+Forudsætninger!$E$48*CW159","v":0.27668494457537207},{"$f":"0.5*(Forudsætninger!$E$44*(CX155+CX156)+Forudsætninger!$E$45*(CX156+CX157)+Forudsætninger!$E$46*(CX157+CX158)+Forudsætninger!$E$47*(CX158+CX159))+Forudsætninger!$E$48*CX159","v":0.2793494468810413},{"$f":"0.5*(Forudsætninger!$E$44*(CY155+CY156)+Forudsætninger!$E$45*(CY156+CY157)+Forudsætninger!$E$46*(CY157+CY158)+Forudsætninger!$E$47*(CY158+CY159))+Forudsætninger!$E$48*CY159","v":0.28201394918671069},{"$f":"0.5*(Forudsætninger!$E$44*(CZ155+CZ156)+Forudsætninger!$E$45*(CZ156+CZ157)+Forudsætninger!$E$46*(CZ157+CZ158)+Forudsætninger!$E$47*(CZ158+CZ159))+Forudsætninger!$E$48*CZ159","v":0.28467845149238008},{"$f":"0.5*(Forudsætninger!$E$44*(DA155+DA156)+Forudsætninger!$E$45*(DA156+DA157)+Forudsætninger!$E$46*(DA157+DA158)+Forudsætninger!$E$47*(DA158+DA159))+Forudsætninger!$E$48*DA159","v":0.28734295379804942}]
[]
[]
[null,null,null,{"$f":"Enhedspriser!D156","v":"Privat, stueetage"}]
[]
[null,null,null,{"$f":"D131","v":"Antal som oversvømmes"}]
[null,null,null,{"$f":"D105","v":"Hændelse"},{"$f":"Brugerinput!E26","v":2015},"Hældning"]
[null,null,null,{"$f":"D133","v":5},{"$f":"Brugerinput!F56*FolsFaktorSkadesomk","v":0},{"$f":"F171","v":472.74354936670636}]
[null,null,null,{"$f":"D134","v":10},{"$f":"Brugerinput!F57*FolsFaktorSkadesomk","v":750},{"$f":"(E171-E170)/(E78-E77)","v":472.74354936670636}]
[null,null,null,{"$f":"D135","v":20},{"$f":"Brugerinput!F58*FolsFaktorSkadesomk","v":3750},{"$f":"(E172-E171)/(E79-E78)","v":1662.4790094037062}]
[null,null,null,{"$f":"D136","v":50},{"$f":"Brugerinput!F59*FolsFaktorSkadesomk","v":7500},{"$f":"(E173-E172)/(E80-E79)","v":1347.9772647996356}]
[null,null,null,{"$f":"D137","v":100},{"$f":"Brugerinput!F60*FolsFaktorSkadesomk","v":15000},{"$f":"(E174-E173)/(E81-E80)","v":3051.360237532253}]
[null,null,null,null,{"$f":"10*(E174-E173)+E174","v":90000},{"$f":"F174","v":3051.360237532253}]
[null,null,null,"Note: overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,{"$f":"D141","v":"Antal der oversvømmes"}]
[null,null,null,{"$f":"D169","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E179+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK179+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ179+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$169:$E$175,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$169:$F$175,E95))","v":0},9.4494773951399793,18.898954790279163,28.348432185419938,37.797909580559008,47.247386975698987,56.696864370838171,66.146341765978946,75.595819161118129,85.045296556257995,94.494773951397178,103.94425134653795,113.39372874167793,122.84320613681712,132.2926835319571,141.74216092709696,151.19163832223694,160.64111571737612,170.0905931125161,179.54007050765608,188.98954790279595,198.43902529793513,207.88850269307511,217.33798008821589,226.78745748335507,236.23693487849494,245.68641227363412,255.1358896687741,264.58536706391402,274.034844459054,283.48432185419313,292.93379924933311,{"$f":"IF(AK$86<$E$77,0,INDEX($E$169:$E$175,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$169:$F$175,AK95))","v":302.38327664447388},311.83275403961301,321.28223143475299,330.73170882989211,340.18118622503295,349.63066362017207,359.08014101531205,368.52961841045118,377.97909580559195,387.42857320073108,396.87805059587106,406.32752799101104,415.77700538615096,425.22648278129094,434.67596017643007,444.12543757157005,453.57491496671003,463.02439236184995,472.47386975698907,481.92334715212905,491.37282454726818,500.82230194240901,510.27177933754899,519.72125673268806,529.17073412782884,538.62021152296802,548.069688918108,557.51916631324707,566.96864370838705,576.41812110352703,585.86759849866701,595.31707589380608,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$169:$E$175,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$169:$F$175,BQ95))","v":604.76655328894617},614.21603068408695,623.66550807922602,633.11498547436599,642.56446286950518,652.01394026464595,661.46341765978502,670.912895054925,680.36237245006419,689.81184984520496,699.26132724034494,708.71080463548401,718.16028203062399,727.60975942576317,737.05923682090395,746.50871421604313,770.95294267022018,804.18355542062136,837.41416817102208,870.64478092141962,903.8753936718208,937.10600642222153,970.33661917262225,1003.567231923023,1036.797844673421,1070.0284574238217,1103.2590701742224,1136.4896829246231,1169.7202956750211,1202.9509084254219,1236.1815211758226,1269.4121339262238,1302.6427466766245,1335.873359427022,1369.1039721774259,1402.3345849278239,1435.5651976782246]
[null,null,null,10,{"$f":"INDEX($E$169:$E$175,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$169:$F$175,E96)","v":750},797.78922353256303,845.57844706513151,893.36767059769454,941.15689413026303,988.94611766282605,1036.7353411953945,1084.5245647279576,1132.3137882605261,1180.1030117930891,1227.8922353256576,1275.6814588582206,1323.4706823907891,1371.2599059233521,1419.0491294559179,1466.8383529884836,1514.6275765210494,1562.4168000536151,1610.2060235861809,1657.9952471187466,1705.7844706513124,1753.5736941838782,1801.3629177164439,1849.1521412490067,1896.9413647815754,1944.7305883141382,1992.5198118467069,2040.3090353792697,2088.0982589118385,2135.887482444401,2183.67670597697,2231.4659295095325,{"$f":"INDEX($E$169:$E$175,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$169:$F$175,AK96)","v":2279.2551530421015},2327.0443765746641,2374.833600107233,2422.6228236397956,2470.4120471723645,2518.2012707049271,2565.9904942374933,2613.7797177700586,2661.5689413026248,2709.3581648351901,2757.1473883677563,2804.9366119003216,2852.7258354328878,2900.5150589654531,2948.3042824980162,2996.0935060305819,3043.8827295631509,3091.6719530957134,3139.4611766282792,3187.2504001608449,3235.0396236934139,3282.8288472259765,3330.6180707585422,3378.407294291108,3426.1965178236769,3473.9857413562395,3521.7749648888025,3569.564188421371,3617.353411953934,3665.1426354865025,3712.9318590190655,3758.6929070694414,{"$f":"INDEX($E$169:$E$175,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$169:$F$175,BQ96)","v":3797.4415387573854},3836.1901704453344,3874.9388021332784,3913.6874338212274,3952.4360655091714,3991.1846971971204,4029.9333288850644,4068.6819605730111,4107.4305922609574,4146.1792239489041,4184.9278556368499,4223.6764873247976,4262.4251190127434,4301.1737507006901,4339.9223823886368,4378.6710140765827,4417.4196457645266,4456.1682774524761,4494.9169091404201,4533.6655408283696,4572.4141725163136,4611.1628042042621,4649.9114358922061,4688.6600675801546,4727.4086992680986,4766.1573309560481,4804.9059626439921,4843.6545943319416,4882.4032260198856,4921.1518577078295,4959.9004893957781,4998.6491210837248,5037.3977527716706,5076.1463844596155,5114.8950161475641,5153.6436478355108,5192.3922795234575]
[null,null,null,20,{"$f":"INDEX($E$169:$E$175,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$169:$F$175,E97)","v":3750},3800.6506487913384,3851.3012975826719,3901.9519463740075,3952.602595165346,4003.2532439566789,4053.9038927480174,4104.5545415393508,4155.2051903306865,4205.8558391220249,4256.5064879133588,4307.1571367046963,4357.807785496032,4408.4584342873659,4459.1090830787034,4509.7597318700391,4560.4103806613748,4611.0610294527105,4661.7116782440498,4712.3623270353828,4763.0129758267185,4813.6636246180542,4864.3142734093899,4914.9649222007283,4965.6155709920622,5016.2662197833979,5066.9168685747354,5117.5675173660693,5168.2181661574068,5218.8688149487425,5269.5194637400764,5320.1701125314148,{"$f":"INDEX($E$169:$E$175,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$169:$F$175,AK97)","v":5370.8207613227478},5421.4714101140862,5472.1220589054219,5522.7727076967549,5573.4233564880933,5624.0740052794299,5674.7246540707656,5725.3753028621013,5776.0259516534388,5826.6766004447727,5877.3272492361084,5927.9778980274468,5978.6285468187798,6029.2791956101182,6079.9298444014539,6130.5804931927869,6181.2311419841253,6231.8817907754592,6282.5324395667976,6333.1830883581333,6383.8337371494663,6434.4843859408047,6485.1350347321422,6535.7856835234761,6586.4363323148118,6637.0869811061457,6687.7376298974832,6738.3882786888216,6789.0389274801546,6839.6895762714912,6890.3402250628287,6940.9908738541626,{"$f":"INDEX($E$169:$E$175,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$169:$F$175,BQ97)","v":6991.641522645501},7042.2921714368367,7092.9428202281697,7143.5934690195081,7194.2441178108438,7244.8947666021768,7295.5454153935152,7346.1960641848536,7396.8467129761866,7447.4973617675223,7498.1480105588562,7610.4635016290113,7725.1192749591901,7839.7750482893571,7954.4308216195295,8069.0865949496965,8183.7423682798744,8298.3981416100542,8413.0539149402211,8527.7096882703918,8642.3654616005697,8757.0212349307367,8871.6770082609164,8986.3327815910889,9100.9885549212559,9215.6443282514338,9330.3001015816062,9444.9558749117787,9559.6116482419529,9674.2674215721308,9788.9231949022978,9903.5789682324685,10018.234741562646,10132.890514892815,10247.546288222993,10362.202061553166,10476.857834883333]
[null,null,null,50,{"$f":"INDEX($E$169:$E$175,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$169:$F$175,E98)","v":7500.0000000000009},7659.96170496784,7819.9234099356736,7979.8851149035127,8139.8468198713354,8299.8085248391744,8459.7702298070089,8619.7319347748489,8779.6936397426816,8939.6553447105216,9099.6170496783488,9259.5787546461834,9419.5404596140215,9579.5021645818561,9739.4638695496942,9899.4255745175287,10059.387279485356,10219.34898445319,10379.31068942103,10539.272394388863,10699.234099356703,10859.195804324536,11019.157509292365,11179.119214260205,11339.080919228038,11499.042624195878,11659.004329163712,11818.96603413155,11978.927739099385,12138.889444067212,12298.851149035047,12458.812854002885,{"$f":"INDEX($E$169:$E$175,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$169:$F$175,AK98)","v":12618.774558970719},12778.736263938557,12938.697968906386,13098.659673874226,13258.621378842054,13418.583083809894,13578.544788777734,13738.506493745572,13898.468198713401,14058.429903681228,14218.391608649068,14378.353313616906,14538.315018584746,14698.276723552575,14858.238428520413,15018.200133488252,15178.161838456086,15338.123543423921,15498.085248391755,15658.04695335959,15818.008658327439,15977.970363295259,16137.932068263093,16297.893773230928,16457.855478198762,16617.817183166611,16777.778888134431,16937.74059310228,17097.7022980701,17257.664003037935,17417.625708005769,17577.587412973604,{"$f":"INDEX($E$169:$E$175,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$169:$F$175,BQ98)","v":17737.549117941453},17897.510822909288,18057.472527877122,18217.434232844942,18377.395937812777,18537.357642780626,18697.31934774846,18857.281052716295,19017.242757684115,19177.204462651964,19337.166167619798,19497.127872587633,19657.089577555467,19817.051282523302,19977.012987491136,20136.974692458971,20296.936397426805,20456.89810239464,20616.859807362474,20776.821512330323,20936.783217298143,21096.744922265978,21256.706627233812,21416.668332201647,21576.630037169496,21736.591742137316,21896.553447105165,22056.515152072985,22216.47685704082,22376.438562008654,22536.400266976489,22696.361971944338,22856.323676912158,23016.285381880007,23176.247086847827,23336.208791815661,23496.17049678351]
[null,null,null,100,{"$f":"INDEX($E$169:$E$175,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$169:$F$175,E99)","v":15000},15202.931572938207,15405.863145876414,15608.794718814606,15811.726291752813,16014.657864691006,16217.589437629213,16420.521010567405,16623.452583505597,16826.384156443804,17029.315729382011,17232.247302320204,17435.178875258411,17638.110448196603,17841.04202113481,18043.973594073002,18246.905167011209,18449.836739949402,18652.768312887609,18855.699885825801,19058.631458764008,19261.563031702215,19464.494604640407,19667.426177578614,19870.357750516807,20073.289323455014,20276.220896393206,20479.152469331399,20682.084042269606,20885.015615207798,21087.947188146005,21290.878761084197,{"$f":"INDEX($E$169:$E$175,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$169:$F$175,AK99)","v":21493.81033402239},21696.741906960597,21899.673479898789,22102.605052836996,22305.536625775203,22508.46819871341,22711.399771651602,22914.331344589795,23117.262917528002,23320.194490466194,23523.126063404401,23726.057636342593,23928.9892092808,24131.920782219007,24334.8523551572,24537.783928095399,24740.715501033599,24943.647073971806,25146.578646909998,25349.510219848198,25552.441792786405,25755.373365724598,25958.304938662804,26161.236511600997,26364.168084539204,26567.099657477404,26770.031230415596,26972.962803353803,27175.894376292003,27378.82594923021,27581.757522168402,27784.689095106594,{"$f":"INDEX($E$169:$E$175,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$169:$F$175,BQ99)","v":27987.620668044801},28190.552240983001,28393.483813921208,28596.4153868594,28799.346959797607,29002.2785327358,29205.210105673999,29408.141678612192,29611.073251550391,29814.004824488598,30016.936397426791,30219.86797036499,30422.799543303197,30625.73111624139,30828.662689179597,31031.594262117789,31234.525835055996,31437.457407994196,31640.388980932388,31843.320553870595,32046.252126808788,32249.183699746995,32452.115272685194,32655.046845623401,32857.978418561594,33060.909991499793,33263.841564438,33466.773137376193,33669.7047103144,33872.636283252592,34075.567856190792,34278.499429128999,34481.431002067191,34684.362575005398,34887.294147943598,35090.225720881797,35293.157293819997]
[]
[null,null,null,{"$f":"D149","v":"Skadesomkostning per antal der oversvømmes"}]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E187+1","v":2017},{"$f":"F187+1","v":2018},{"$f":"G187+1","v":2019},{"$f":"H187+1","v":2020},{"$f":"I187+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"BU187+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"kr./stueetage",{"$f":"Enhedspriser!G156","v":1148.727519586668},{"$f":"Enhedspriser!H156","v":1148.727519586668},{"$f":"Enhedspriser!I156","v":1148.727519586668},{"$f":"Enhedspriser!J156","v":1148.727519586668},{"$f":"Enhedspriser!K156","v":1148.727519586668},{"$f":"Enhedspriser!L156","v":1148.727519586668},{"$f":"Enhedspriser!M156","v":1148.727519586668},{"$f":"Enhedspriser!N156","v":1148.727519586668},{"$f":"Enhedspriser!O156","v":1148.727519586668},{"$f":"Enhedspriser!P156","v":1148.727519586668},{"$f":"Enhedspriser!Q156","v":1148.727519586668},{"$f":"Enhedspriser!R156","v":1148.727519586668},{"$f":"Enhedspriser!S156","v":1148.727519586668},{"$f":"Enhedspriser!T156","v":1148.727519586668},{"$f":"Enhedspriser!U156","v":1148.727519586668},{"$f":"Enhedspriser!V156","v":1148.727519586668},{"$f":"Enhedspriser!W156","v":1148.727519586668},{"$f":"Enhedspriser!X156","v":1148.727519586668},{"$f":"Enhedspriser!Y156","v":1148.727519586668},{"$f":"Enhedspriser!Z156","v":1148.727519586668},{"$f":"Enhedspriser!AA156","v":1148.727519586668},{"$f":"Enhedspriser!AB156","v":1148.727519586668},{"$f":"Enhedspriser!AC156","v":1148.727519586668},{"$f":"Enhedspriser!AD156","v":1148.727519586668},{"$f":"Enhedspriser!AE156","v":1148.727519586668},{"$f":"Enhedspriser!AF156","v":1148.727519586668},{"$f":"Enhedspriser!AG156","v":1148.727519586668},{"$f":"Enhedspriser!AH156","v":1148.727519586668},{"$f":"Enhedspriser!AI156","v":1148.727519586668},{"$f":"Enhedspriser!AJ156","v":1148.727519586668},{"$f":"Enhedspriser!AK156","v":1148.727519586668},{"$f":"Enhedspriser!AL156","v":1148.727519586668},{"$f":"Enhedspriser!AM156","v":1148.727519586668},{"$f":"Enhedspriser!AN156","v":1148.727519586668},{"$f":"Enhedspriser!AO156","v":1148.727519586668},{"$f":"Enhedspriser!AP156","v":1148.727519586668},{"$f":"Enhedspriser!AQ156","v":1148.727519586668},{"$f":"Enhedspriser!AR156","v":1148.727519586668},{"$f":"Enhedspriser!AS156","v":1148.727519586668},{"$f":"Enhedspriser!AT156","v":1148.727519586668},{"$f":"Enhedspriser!AU156","v":1148.727519586668},{"$f":"Enhedspriser!AV156","v":1148.727519586668},{"$f":"Enhedspriser!AW156","v":1148.727519586668},{"$f":"Enhedspriser!AX156","v":1148.727519586668},{"$f":"Enhedspriser!AY156","v":1148.727519586668},{"$f":"Enhedspriser!AZ156","v":1148.727519586668},{"$f":"Enhedspriser!BA156","v":1148.727519586668},{"$f":"Enhedspriser!BB156","v":1148.727519586668},{"$f":"Enhedspriser!BC156","v":1148.727519586668},{"$f":"Enhedspriser!BD156","v":1148.727519586668},{"$f":"Enhedspriser!BE156","v":1148.727519586668},{"$f":"Enhedspriser!BF156","v":1148.727519586668},{"$f":"Enhedspriser!BG156","v":1148.727519586668},{"$f":"Enhedspriser!BH156","v":1148.727519586668},{"$f":"Enhedspriser!BI156","v":1148.727519586668},{"$f":"Enhedspriser!BJ156","v":1148.727519586668},{"$f":"Enhedspriser!BK156","v":1148.727519586668},{"$f":"Enhedspriser!BL156","v":1148.727519586668},{"$f":"Enhedspriser!BM156","v":1148.727519586668},{"$f":"Enhedspriser!BN156","v":1148.727519586668},{"$f":"Enhedspriser!BO156","v":1148.727519586668},{"$f":"Enhedspriser!BP156","v":1148.727519586668},{"$f":"Enhedspriser!BQ156","v":1148.727519586668},{"$f":"Enhedspriser!BR156","v":1148.727519586668},{"$f":"Enhedspriser!BS156","v":1148.727519586668},{"$f":"Enhedspriser!BT156","v":1148.727519586668},{"$f":"Enhedspriser!BU156","v":1148.727519586668},{"$f":"Enhedspriser!BV156","v":1148.727519586668},{"$f":"Enhedspriser!BW156","v":1148.727519586668},{"$f":"Enhedspriser!BX156","v":1148.727519586668},{"$f":"Enhedspriser!BY156","v":1148.727519586668},{"$f":"Enhedspriser!BZ156","v":1148.727519586668},{"$f":"Enhedspriser!CA156","v":1148.727519586668},{"$f":"Enhedspriser!CB156","v":1148.727519586668},{"$f":"Enhedspriser!CC156","v":1148.727519586668},{"$f":"Enhedspriser!CD156","v":1148.727519586668},{"$f":"Enhedspriser!CE156","v":1148.727519586668},{"$f":"Enhedspriser!CF156","v":1148.727519586668},{"$f":"Enhedspriser!CG156","v":1148.727519586668},{"$f":"Enhedspriser!CH156","v":1148.727519586668},{"$f":"Enhedspriser!CI156","v":1148.727519586668},{"$f":"Enhedspriser!CJ156","v":1148.727519586668},{"$f":"Enhedspriser!CK156","v":1148.727519586668},{"$f":"Enhedspriser!CL156","v":1148.727519586668},{"$f":"Enhedspriser!CM156","v":1148.727519586668},{"$f":"Enhedspriser!CN156","v":1148.727519586668},{"$f":"Enhedspriser!CO156","v":1148.727519586668},{"$f":"Enhedspriser!CP156","v":1148.727519586668},{"$f":"Enhedspriser!CQ156","v":1148.727519586668},{"$f":"Enhedspriser!CR156","v":1148.727519586668},{"$f":"Enhedspriser!CS156","v":1148.727519586668},{"$f":"Enhedspriser!CT156","v":1148.727519586668},{"$f":"Enhedspriser!CU156","v":1148.727519586668},{"$f":"Enhedspriser!CV156","v":1148.727519586668},{"$f":"Enhedspriser!CW156","v":1148.727519586668},{"$f":"Enhedspriser!CX156","v":1148.727519586668},{"$f":"Enhedspriser!CY156","v":1148.727519586668},{"$f":"Enhedspriser!CZ156","v":1148.727519586668},{"$f":"Enhedspriser!DA156","v":1148.727519586668},{"$f":"Enhedspriser!DB156","v":1148.727519586668},{"$f":"Enhedspriser!DC156","v":1148.727519586668}]
[]
[null,null,null,{"$f":"D153","v":"Skadesomkostninger per hændelse, mio. kr."}]
[null,null,null,{"$f":"D179","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E191+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK191+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ191+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$188*E180/10^6","v":0},1.0854874729509436E-2,2.1709749459017959E-2,3.2564624188528311E-2,4.3419498918036703E-2,5.4274373647546142E-2,6.5129248377054666E-2,7.5984123106565021E-2,8.6838997836073545E-2,9.7693872565582845E-2,0.10854874729509137,0.11940362202460172,0.13025849675411116,0.14111337148361969,0.1519682462131291,0.16282312094263843,0.17367799567214787,0.18453287040165636,0.1953877451311658,0.20624261986067524,0.21709749459018457,0.22795236931969309,0.23880724404920253,0.24966211877871286,0.26051699350822138,0.27137186823773068,0.28222674296723921,0.29308161769674862,0.30393649242625803,0.31479136715576744,0.32564624188527591,0.33650111661478538,{"$f":"AK$188*AK180/10^6","v":0.34735599134429573},0.35821086607380415,0.36906574080331361,0.37992061553282208,0.39077549026233249,0.40163036499184096,0.41248523972135037,0.42334011445085884,0.4341949891803692,0.44504986390987766,0.45590473863938707,0.46675961336889654,0.4776144880984059,0.48846936282791537,0.49932423755742378,0.51017911228693325,0.52103398701644266,0.53188886174595207,0.54274373647546048,0.55359861120496989,0.56445348593447831,0.57530836066398872,0.58616323539349824,0.59701811012300665,0.60787298485251706,0.61872785958202559,0.62958273431153489,0.6404376090410433,0.65129248377055282,0.66214735850006223,0.67300223322957164,0.68385710795908006,{"$f":"BQ$188*BQ180/10^6","v":0.69471198268858958},0.70556685741809999,0.71642173214760829,0.72727660687711781,0.73813148160662634,0.74898635633613675,0.75984123106564505,0.77069610579515446,0.78155098052466299,0.7924058552541734,0.8032607299836827,0.81411560471319111,0.82497047944270063,0.83582535417220916,0.84668022890171957,0.85753510363122798,0.88561486155160474,0.92378778091071811,0.96196070026983116,1.0001336196289403,1.0383065389880537,1.0764794583471666,1.1146523777062796,1.1528252970653925,1.1909982164245025,1.2291711357836153,1.2673440551427282,1.3055169745018413,1.3436898938609507,1.3818628132200639,1.4200357325791768,1.4582086519382904,1.4963815712974031,1.5345544906565123,1.572727410015629,1.6109003293747388,1.6490732487338517]
[null,null,null,10,{"$f":"E$188*E181/10^6","v":0.86154563969000098},{"$f":"F$188*F181/10^6","v":0.91644243590153496},0.97133923211307516,1.0262360283246093,1.0811328245361493,1.1360296207476834,1.1909264169592235,1.2458232131707576,1.3007200093822977,1.3556168055938318,1.4105136018053719,1.465410398016906,1.5203071942284461,1.5752039904399802,1.6301007866515171,1.6849975828630543,1.7398943790745911,1.7947911752861285,1.8496879714976653,1.9045847677092023,1.9594815639207395,2.0143783601322767,2.0692751563438136,2.1241719525553471,2.1790687487668881,2.2339655449784215,2.288862341189962,2.3437591374014954,2.3986559336130364,2.4535527298245694,2.5084495260361104,2.5633463222476438,{"$f":"AK$188*AK181/10^6","v":2.6182431184591848},2.6731399146707178,2.7280367108822587,2.7829335070937922,2.8378303033053331,2.8927270995168661,2.947623895728404,3.0025206919399405,3.057417488151478,3.1123142843630145,3.1672110805745524,3.2221078767860889,3.2770046729976263,3.3319014692091629,3.3867982654206972,3.4416950616322342,3.4965918578437747,3.5514886540553081,3.6063854502668455,3.6612822464783825,3.7161790426899231,3.7710758389014565,3.8259726351129939,3.8808694313245309,3.9357662275360714,3.9906630237476048,4.0455598199591387,4.1004566161706792,4.1553534123822127,4.2102502085937532,4.2651470048052875,4.3177139800258821,{"$f":"BQ$188*BQ181/10^6","v":4.3622255995921515},4.4067372191584262,4.4512488387246956,4.4957604582909703,4.5402720778572405,4.5847836974235152,4.6292953169897837,4.6738069365560557,4.7183185561223278,4.7628301756886007,4.8073417952548718,4.8518534148211447,4.8963650343874168,4.9408766539536888,4.9853882735199617,5.0298998930862329,5.0744115126525022,5.1189231322187778,5.1634347517850472,5.2079463713513228,5.2524579909175921,5.2969696104838659,5.3414812300501353,5.38599284961641,5.4305044691826794,5.475016088748955,5.5195277083152243,5.5640393278814999,5.6085509474477693,5.6530625670140386,5.6975741865803124,5.7420858061465854,5.7865974257128565,5.8311090452791268,5.8756206648454015,5.9201322844116735,5.9646439039779464]
[null,null,null,20,{"$f":"E$188*E182/10^6","v":4.3077281984500049},{"$f":"F$188*F182/10^6","v":4.365911992601534},4.4240957867530586,4.482279580904585,4.540463375056115,4.5986471692076378,4.6568309633591678,4.7150147575106915,4.773198551662218,4.8313823458137479,4.8895661399652726,4.9477499341168016,5.0059337282683272,5.0641175224198518,5.12230131657138,5.1804851107229073,5.2386689048744337,5.2968526990259601,5.3550364931774901,5.4132202873290147,5.4714040814805402,5.5295878756320676,5.587771669783594,5.645955463935123,5.7041392580866477,5.7623230522381741,5.8205068463897023,5.8786906405412278,5.936874434692756,5.9950582288442824,6.053242022995807,6.111425817147337,{"$f":"AK$188*AK182/10^6","v":6.1696096112988599},6.2277934054503898,6.2859771996019154,6.34416099375344,6.4023447879049691,6.4605285820564964,6.5187123762080228,6.5768961703595501,6.6350799645110783,6.6932637586626029,6.7514475528141284,6.8096313469656584,6.8678151411171822,6.9259989352687121,6.9841827294202385,7.0423665235717623,7.1005503177232923,7.158734111874816,7.216917906026346,7.2751017001778724,7.3332854943293961,7.3914692884809252,7.4496530826324543,7.507836876783978,7.5660206709355053,7.6242044650870291,7.6823882592385582,7.7405720533900872,7.798755847541611,7.8569396416931383,7.9151234358446674,7.9733072299961911,{"$f":"BQ$188*BQ182/10^6","v":8.0314910241477211},8.0896748182992475,8.1478586124507704,8.2060424066023003,8.2642262007538267,8.3224099949053514,8.3805937890568796,8.4387775832084095,8.4969613773599324,8.5551451715114606,8.6133289656629834,8.7423488611311608,8.8740571032350282,9.0057653453388831,9.1374735874427451,9.2691818295465964,9.4008900716504638,9.5325983137543329,9.6643065558581878,9.7960147979620444,9.92772304006591,10.059431282169765,10.191139524273634,10.322847766377494,10.454556008481347,10.586264250585215,10.717972492689075,10.849680734792935,10.981388976896799,11.113097219000664,11.244805461104518,11.376513703208376,11.508221945312243,11.639930187416098,11.771638429519964,11.903346671623826,12.035054913727681]
[null,null,null,50,{"$f":"E$188*E183/10^6","v":8.6154563969000115},8.7992088094765712,8.9829612220531256,9.1667136346296854,9.3504660472062273,9.534218459782787,9.7179708723593414,9.9017232849359029,10.085475697512456,10.269228110089017,10.452980522665564,10.636732935242119,10.820485347818678,11.004237760395233,11.187990172971793,11.371742585548347,11.555494998124894,11.739247410701449,11.92299982327801,12.106752235854563,12.290504648431124,12.474257061007677,12.658009473584226,12.841761886160786,13.02551429873734,13.2092667113139,13.393019123890456,13.576771536467014,13.760523949043568,13.944276361620116,14.128028774196672,14.31178118677323,{"$f":"AK$188*AK183/10^6","v":14.495533599349784},14.679286011926344,14.863038424502893,15.046790837079454,15.230543249656002,15.414295662232561,15.598048074809123,15.781800487385681,15.96555289996223,16.149305312538775,16.333057725115339,16.516810137691895,16.700562550268458,16.884314962845007,17.068067375421563,17.251819787998127,17.435572200574683,17.619324613151235,17.803077025727791,17.986829438304348,18.170581850880918,18.354334263457456,18.538086676034013,18.721839088610562,18.905591501187121,19.089343913763692,19.273096326340227,19.456848738916804,19.640601151493339,19.824353564069892,20.008105976646448,20.191858389223004,{"$f":"BQ$188*BQ183/10^6","v":20.375610801799578},20.55936321437613,20.743115626952687,20.926868039529221,21.110620452105778,21.294372864682352,21.478125277258908,21.66187768983546,21.845630102411999,22.029382514988573,22.213134927565125,22.396887340141681,22.580639752718238,22.76439216529479,22.948144577871346,23.131896990447903,23.315649403024455,23.499401815601011,23.683154228177568,23.866906640754138,24.050659053330676,24.234411465907232,24.418163878483785,24.601916291060341,24.785668703636912,24.96942111621345,25.15317352879002,25.336925941366562,25.520678353943115,25.704430766519671,25.888183179096227,26.071935591672798,26.255688004249333,26.439440416825907,26.623192829402441,26.806945241978998,26.990697654555571]
[null,null,null,100,{"$f":"E$188*E184/10^6","v":17.23091279380002},17.464025876227147,17.697138958654275,17.930252041081385,18.163365123508513,18.396478205935622,18.629591288362754,18.862704370789864,19.095817453216974,19.328930535644098,19.562043618071229,19.795156700498339,20.028269782925463,20.26138286535258,20.494495947779704,20.727609030206814,20.960722112633942,21.193835195061055,21.426948277488179,21.660061359915289,21.893174442342421,22.126287524769545,22.359400607196658,22.592513689623786,22.825626772050896,23.058739854478024,23.291852936905133,23.524966019332243,23.758079101759371,23.991192184186481,24.224305266613609,24.457418349040722,{"$f":"AK$188*AK184/10^6","v":24.690531431467832},24.92364451389496,25.15675759632207,25.389870678749197,25.622983761176325,25.856096843603449,26.089209926030563,26.322323008457676,26.5554360908848,26.78854917331191,27.021662255739042,27.254775338166151,27.487888420593276,27.721001503020407,27.954114585447517,28.187227667874634,28.420340750301754,28.653453832728882,28.886566915155992,29.119679997583109,29.35279308001024,29.58590616243735,29.819019244864478,30.052132327291588,30.285245409718716,30.518358492145836,30.751471574572946,30.984584657000074,31.217697739427191,31.450810821854319,31.683923904281428,31.917036986708542,{"$f":"BQ$188*BQ184/10^6","v":32.15015006913567},32.383263151562787,32.616376233989918,32.849489316417028,33.082602398844152,33.315715481271262,33.548828563698386,33.781941646125496,34.015054728552613,34.248167810979737,34.481280893406854,34.714393975833964,34.947507058261095,35.180620140688212,35.413733223115329,35.646846305542446,35.879959387969578,36.113072470396688,36.346185552823805,36.579298635250936,36.812411717678039,37.04552480010517,37.278637882532294,37.511750964959411,37.744864047386528,37.977977129813645,38.211090212240769,38.444203294667886,38.677316377095011,38.910429459522121,39.143542541949245,39.376655624376369,39.609768706803479,39.84288178923061,40.075994871657727,40.309107954084844,40.542221036511968]
[]
[null,null,null,{"$f":"D161","v":"Beregnet skadesomkostning fra oversvømmelsen, mio. kr."}]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E199+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"T199+1","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,{"$f":"CF199+1","v":2096},2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E192+E193)+Forudsætninger!$E$45*(E193+E194)+Forudsætninger!$E$46*(E194+E195)+Forudsætninger!$E$47*(E195+E196))+Forudsætninger!$E$48*E196","v":0.66769787075975084},{"$f":"0.5*(Forudsætninger!$E$44*(F192+F193)+Forudsætninger!$E$45*(F193+F194)+Forudsætninger!$E$46*(F194+F195)+Forudsætninger!$E$47*(F195+F196))+Forudsætninger!$E$48*F196","v":0.68185697046609062},{"$f":"0.5*(Forudsætninger!$E$44*(G192+G193)+Forudsætninger!$E$45*(G193+G194)+Forudsætninger!$E$46*(G194+G195)+Forudsætninger!$E$47*(G195+G196))+Forudsætninger!$E$48*G196","v":0.6960160701724305},{"$f":"0.5*(Forudsætninger!$E$44*(H192+H193)+Forudsætninger!$E$45*(H193+H194)+Forudsætninger!$E$46*(H194+H195)+Forudsætninger!$E$47*(H195+H196))+Forudsætninger!$E$48*H196","v":0.71017516987877005},{"$f":"0.5*(Forudsætninger!$E$44*(I192+I193)+Forudsætninger!$E$45*(I193+I194)+Forudsætninger!$E$46*(I194+I195)+Forudsætninger!$E$47*(I195+I196))+Forudsætninger!$E$48*I196","v":0.72433426958510994},{"$f":"0.5*(Forudsætninger!$E$44*(J192+J193)+Forudsætninger!$E$45*(J193+J194)+Forudsætninger!$E$46*(J194+J195)+Forudsætninger!$E$47*(J195+J196))+Forudsætninger!$E$48*J196","v":0.73849336929144926},{"$f":"0.5*(Forudsætninger!$E$44*(K192+K193)+Forudsætninger!$E$45*(K193+K194)+Forudsætninger!$E$46*(K194+K195)+Forudsætninger!$E$47*(K195+K196))+Forudsætninger!$E$48*K196","v":0.75265246899778937},{"$f":"0.5*(Forudsætninger!$E$44*(L192+L193)+Forudsætninger!$E$45*(L193+L194)+Forudsætninger!$E$46*(L194+L195)+Forudsætninger!$E$47*(L195+L196))+Forudsætninger!$E$48*L196","v":0.76681156870412881},{"$f":"0.5*(Forudsætninger!$E$44*(M192+M193)+Forudsætninger!$E$45*(M193+M194)+Forudsætninger!$E$46*(M194+M195)+Forudsætninger!$E$47*(M195+M196))+Forudsætninger!$E$48*M196","v":0.78097066841046847},{"$f":"0.5*(Forudsætninger!$E$44*(N192+N193)+Forudsætninger!$E$45*(N193+N194)+Forudsætninger!$E$46*(N194+N195)+Forudsætninger!$E$47*(N195+N196))+Forudsætninger!$E$48*N196","v":0.79512976811680824},{"$f":"0.5*(Forudsætninger!$E$44*(O192+O193)+Forudsætninger!$E$45*(O193+O194)+Forudsætninger!$E$46*(O194+O195)+Forudsætninger!$E$47*(O195+O196))+Forudsætninger!$E$48*O196","v":0.80928886782314824},{"$f":"0.5*(Forudsætninger!$E$44*(P192+P193)+Forudsætninger!$E$45*(P193+P194)+Forudsætninger!$E$46*(P194+P195)+Forudsætninger!$E$47*(P195+P196))+Forudsætninger!$E$48*P196","v":0.82344796752948757},{"$f":"0.5*(Forudsætninger!$E$44*(Q192+Q193)+Forudsætninger!$E$45*(Q193+Q194)+Forudsætninger!$E$46*(Q194+Q195)+Forudsætninger!$E$47*(Q195+Q196))+Forudsætninger!$E$48*Q196","v":0.83760706723582778},{"$f":"0.5*(Forudsætninger!$E$44*(R192+R193)+Forudsætninger!$E$45*(R193+R194)+Forudsætninger!$E$46*(R194+R195)+Forudsætninger!$E$47*(R195+R196))+Forudsætninger!$E$48*R196","v":0.85176616694216711},{"$f":"0.5*(Forudsætninger!$E$44*(S192+S193)+Forudsætninger!$E$45*(S193+S194)+Forudsætninger!$E$46*(S194+S195)+Forudsætninger!$E$47*(S195+S196))+Forudsætninger!$E$48*S196","v":0.86592526664850689},{"$f":"0.5*(Forudsætninger!$E$44*(T192+T193)+Forudsætninger!$E$45*(T193+T194)+Forudsætninger!$E$46*(T194+T195)+Forudsætninger!$E$47*(T195+T196))+Forudsætninger!$E$48*T196","v":0.88008436635484655},{"$f":"0.5*(Forudsætninger!$E$44*(U192+U193)+Forudsætninger!$E$45*(U193+U194)+Forudsætninger!$E$46*(U194+U195)+Forudsætninger!$E$47*(U195+U196))+Forudsætninger!$E$48*U196","v":0.8942434660611861},{"$f":"0.5*(Forudsætninger!$E$44*(V192+V193)+Forudsætninger!$E$45*(V193+V194)+Forudsætninger!$E$46*(V194+V195)+Forudsætninger!$E$47*(V195+V196))+Forudsætninger!$E$48*V196","v":0.90840256576752565},{"$f":"0.5*(Forudsætninger!$E$44*(W192+W193)+Forudsætninger!$E$45*(W193+W194)+Forudsætninger!$E$46*(W194+W195)+Forudsætninger!$E$47*(W195+W196))+Forudsætninger!$E$48*W196","v":0.92256166547386564},{"$f":"0.5*(Forudsætninger!$E$44*(X192+X193)+Forudsætninger!$E$45*(X193+X194)+Forudsætninger!$E$46*(X194+X195)+Forudsætninger!$E$47*(X195+X196))+Forudsætninger!$E$48*X196","v":0.93672076518020519},{"$f":"0.5*(Forudsætninger!$E$44*(Y192+Y193)+Forudsætninger!$E$45*(Y193+Y194)+Forudsætninger!$E$46*(Y194+Y195)+Forudsætninger!$E$47*(Y195+Y196))+Forudsætninger!$E$48*Y196","v":0.95087986488654508},{"$f":"0.5*(Forudsætninger!$E$44*(Z192+Z193)+Forudsætninger!$E$45*(Z193+Z194)+Forudsætninger!$E$46*(Z194+Z195)+Forudsætninger!$E$47*(Z195+Z196))+Forudsætninger!$E$48*Z196","v":0.96503896459288474},{"$f":"0.5*(Forudsætninger!$E$44*(AA192+AA193)+Forudsætninger!$E$45*(AA193+AA194)+Forudsætninger!$E$46*(AA194+AA195)+Forudsætninger!$E$47*(AA195+AA196))+Forudsætninger!$E$48*AA196","v":0.9791980642992244},{"$f":"0.5*(Forudsætninger!$E$44*(AB192+AB193)+Forudsætninger!$E$45*(AB193+AB194)+Forudsætninger!$E$46*(AB194+AB195)+Forudsætninger!$E$47*(AB195+AB196))+Forudsætninger!$E$48*AB196","v":0.99335716400556406},{"$f":"0.5*(Forudsætninger!$E$44*(AC192+AC193)+Forudsætninger!$E$45*(AC193+AC194)+Forudsætninger!$E$46*(AC194+AC195)+Forudsætninger!$E$47*(AC195+AC196))+Forudsætninger!$E$48*AC196","v":1.0075162637119039},{"$f":"0.5*(Forudsætninger!$E$44*(AD192+AD193)+Forudsætninger!$E$45*(AD193+AD194)+Forudsætninger!$E$46*(AD194+AD195)+Forudsætninger!$E$47*(AD195+AD196))+Forudsætninger!$E$48*AD196","v":1.0216753634182434},{"$f":"0.5*(Forudsætninger!$E$44*(AE192+AE193)+Forudsætninger!$E$45*(AE193+AE194)+Forudsætninger!$E$46*(AE194+AE195)+Forudsætninger!$E$47*(AE195+AE196))+Forudsætninger!$E$48*AE196","v":1.0358344631245835},{"$f":"0.5*(Forudsætninger!$E$44*(AF192+AF193)+Forudsætninger!$E$45*(AF193+AF194)+Forudsætninger!$E$46*(AF194+AF195)+Forudsætninger!$E$47*(AF195+AF196))+Forudsætninger!$E$48*AF196","v":1.0499935628309227},{"$f":"0.5*(Forudsætninger!$E$44*(AG192+AG193)+Forudsætninger!$E$45*(AG193+AG194)+Forudsætninger!$E$46*(AG194+AG195)+Forudsætninger!$E$47*(AG195+AG196))+Forudsætninger!$E$48*AG196","v":1.064152662537263},{"$f":"0.5*(Forudsætninger!$E$44*(AH192+AH193)+Forudsætninger!$E$45*(AH193+AH194)+Forudsætninger!$E$46*(AH194+AH195)+Forudsætninger!$E$47*(AH195+AH196))+Forudsætninger!$E$48*AH196","v":1.078311762243602},{"$f":"0.5*(Forudsætninger!$E$44*(AI192+AI193)+Forudsætninger!$E$45*(AI193+AI194)+Forudsætninger!$E$46*(AI194+AI195)+Forudsætninger!$E$47*(AI195+AI196))+Forudsætninger!$E$48*AI196","v":1.0924708619499419},{"$f":"0.5*(Forudsætninger!$E$44*(AJ192+AJ193)+Forudsætninger!$E$45*(AJ193+AJ194)+Forudsætninger!$E$46*(AJ194+AJ195)+Forudsætninger!$E$47*(AJ195+AJ196))+Forudsætninger!$E$48*AJ196","v":1.1066299616562816},{"$f":"0.5*(Forudsætninger!$E$44*(AK192+AK193)+Forudsætninger!$E$45*(AK193+AK194)+Forudsætninger!$E$46*(AK194+AK195)+Forudsætninger!$E$47*(AK195+AK196))+Forudsætninger!$E$48*AK196","v":1.1207890613626215},{"$f":"0.5*(Forudsætninger!$E$44*(AL192+AL193)+Forudsætninger!$E$45*(AL193+AL194)+Forudsætninger!$E$46*(AL194+AL195)+Forudsætninger!$E$47*(AL195+AL196))+Forudsætninger!$E$48*AL196","v":1.1349481610689611},{"$f":"0.5*(Forudsætninger!$E$44*(AM192+AM193)+Forudsætninger!$E$45*(AM193+AM194)+Forudsætninger!$E$46*(AM194+AM195)+Forudsætninger!$E$47*(AM195+AM196))+Forudsætninger!$E$48*AM196","v":1.1491072607753008},{"$f":"0.5*(Forudsætninger!$E$44*(AN192+AN193)+Forudsætninger!$E$45*(AN193+AN194)+Forudsætninger!$E$46*(AN194+AN195)+Forudsætninger!$E$47*(AN195+AN196))+Forudsætninger!$E$48*AN196","v":1.1632663604816402},{"$f":"0.5*(Forudsætninger!$E$44*(AO192+AO193)+Forudsætninger!$E$45*(AO193+AO194)+Forudsætninger!$E$46*(AO194+AO195)+Forudsætninger!$E$47*(AO195+AO196))+Forudsætninger!$E$48*AO196","v":1.1774254601879806},{"$f":"0.5*(Forudsætninger!$E$44*(AP192+AP193)+Forudsætninger!$E$45*(AP193+AP194)+Forudsætninger!$E$46*(AP194+AP195)+Forudsætninger!$E$47*(AP195+AP196))+Forudsætninger!$E$48*AP196","v":1.19158455989432},{"$f":"0.5*(Forudsætninger!$E$44*(AQ192+AQ193)+Forudsætninger!$E$45*(AQ193+AQ194)+Forudsætninger!$E$46*(AQ194+AQ195)+Forudsætninger!$E$47*(AQ195+AQ196))+Forudsætninger!$E$48*AQ196","v":1.2057436596006599},{"$f":"0.5*(Forudsætninger!$E$44*(AR192+AR193)+Forudsætninger!$E$45*(AR193+AR194)+Forudsætninger!$E$46*(AR194+AR195)+Forudsætninger!$E$47*(AR195+AR196))+Forudsætninger!$E$48*AR196","v":1.2199027593069993},{"$f":"0.5*(Forudsætninger!$E$44*(AS192+AS193)+Forudsætninger!$E$45*(AS193+AS194)+Forudsætninger!$E$46*(AS194+AS195)+Forudsætninger!$E$47*(AS195+AS196))+Forudsætninger!$E$48*AS196","v":1.234061859013339},{"$f":"0.5*(Forudsætninger!$E$44*(AT192+AT193)+Forudsætninger!$E$45*(AT193+AT194)+Forudsætninger!$E$46*(AT194+AT195)+Forudsætninger!$E$47*(AT195+AT196))+Forudsætninger!$E$48*AT196","v":1.2482209587196784},{"$f":"0.5*(Forudsætninger!$E$44*(AU192+AU193)+Forudsætninger!$E$45*(AU193+AU194)+Forudsætninger!$E$46*(AU194+AU195)+Forudsætninger!$E$47*(AU195+AU196))+Forudsætninger!$E$48*AU196","v":1.2623800584260185},{"$f":"0.5*(Forudsætninger!$E$44*(AV192+AV193)+Forudsætninger!$E$45*(AV193+AV194)+Forudsætninger!$E$46*(AV194+AV195)+Forudsætninger!$E$47*(AV195+AV196))+Forudsætninger!$E$48*AV196","v":1.2765391581323582},{"$f":"0.5*(Forudsætninger!$E$44*(AW192+AW193)+Forudsætninger!$E$45*(AW193+AW194)+Forudsætninger!$E$46*(AW194+AW195)+Forudsætninger!$E$47*(AW195+AW196))+Forudsætninger!$E$48*AW196","v":1.2906982578386978},{"$f":"0.5*(Forudsætninger!$E$44*(AX192+AX193)+Forudsætninger!$E$45*(AX193+AX194)+Forudsætninger!$E$46*(AX194+AX195)+Forudsætninger!$E$47*(AX195+AX196))+Forudsætninger!$E$48*AX196","v":1.304857357545038},{"$f":"0.5*(Forudsætninger!$E$44*(AY192+AY193)+Forudsætninger!$E$45*(AY193+AY194)+Forudsætninger!$E$46*(AY194+AY195)+Forudsætninger!$E$47*(AY195+AY196))+Forudsætninger!$E$48*AY196","v":1.3190164572513772},{"$f":"0.5*(Forudsætninger!$E$44*(AZ192+AZ193)+Forudsætninger!$E$45*(AZ193+AZ194)+Forudsætninger!$E$46*(AZ194+AZ195)+Forudsætninger!$E$47*(AZ195+AZ196))+Forudsætninger!$E$48*AZ196","v":1.3331755569577171},{"$f":"0.5*(Forudsætninger!$E$44*(BA192+BA193)+Forudsætninger!$E$45*(BA193+BA194)+Forudsætninger!$E$46*(BA194+BA195)+Forudsætninger!$E$47*(BA195+BA196))+Forudsætninger!$E$48*BA196","v":1.3473346566640569},{"$f":"0.5*(Forudsætninger!$E$44*(BB192+BB193)+Forudsætninger!$E$45*(BB193+BB194)+Forudsætninger!$E$46*(BB194+BB195)+Forudsætninger!$E$47*(BB195+BB196))+Forudsætninger!$E$48*BB196","v":1.3614937563703964},{"$f":"0.5*(Forudsætninger!$E$44*(BC192+BC193)+Forudsætninger!$E$45*(BC193+BC194)+Forudsætninger!$E$46*(BC194+BC195)+Forudsætninger!$E$47*(BC195+BC196))+Forudsætninger!$E$48*BC196","v":1.375652856076736},{"$f":"0.5*(Forudsætninger!$E$44*(BD192+BD193)+Forudsætninger!$E$45*(BD193+BD194)+Forudsætninger!$E$46*(BD194+BD195)+Forudsætninger!$E$47*(BD195+BD196))+Forudsætninger!$E$48*BD196","v":1.3898119557830759},{"$f":"0.5*(Forudsætninger!$E$44*(BE192+BE193)+Forudsætninger!$E$45*(BE193+BE194)+Forudsætninger!$E$46*(BE194+BE195)+Forudsætninger!$E$47*(BE195+BE196))+Forudsætninger!$E$48*BE196","v":1.403971055489416},{"$f":"0.5*(Forudsætninger!$E$44*(BF192+BF193)+Forudsætninger!$E$45*(BF193+BF194)+Forudsætninger!$E$46*(BF194+BF195)+Forudsætninger!$E$47*(BF195+BF196))+Forudsætninger!$E$48*BF196","v":1.418130155195755},{"$f":"0.5*(Forudsætninger!$E$44*(BG192+BG193)+Forudsætninger!$E$45*(BG193+BG194)+Forudsætninger!$E$46*(BG194+BG195)+Forudsætninger!$E$47*(BG195+BG196))+Forudsætninger!$E$48*BG196","v":1.4322892549020951},{"$f":"0.5*(Forudsætninger!$E$44*(BH192+BH193)+Forudsætninger!$E$45*(BH193+BH194)+Forudsætninger!$E$46*(BH194+BH195)+Forudsætninger!$E$47*(BH195+BH196))+Forudsætninger!$E$48*BH196","v":1.4464483546084344},{"$f":"0.5*(Forudsætninger!$E$44*(BI192+BI193)+Forudsætninger!$E$45*(BI193+BI194)+Forudsætninger!$E$46*(BI194+BI195)+Forudsætninger!$E$47*(BI195+BI196))+Forudsætninger!$E$48*BI196","v":1.4606074543147747},{"$f":"0.5*(Forudsætninger!$E$44*(BJ192+BJ193)+Forudsætninger!$E$45*(BJ193+BJ194)+Forudsætninger!$E$46*(BJ194+BJ195)+Forudsætninger!$E$47*(BJ195+BJ196))+Forudsætninger!$E$48*BJ196","v":1.4747665540211143},{"$f":"0.5*(Forudsætninger!$E$44*(BK192+BK193)+Forudsætninger!$E$45*(BK193+BK194)+Forudsætninger!$E$46*(BK194+BK195)+Forudsætninger!$E$47*(BK195+BK196))+Forudsætninger!$E$48*BK196","v":1.4889256537274533},{"$f":"0.5*(Forudsætninger!$E$44*(BL192+BL193)+Forudsætninger!$E$45*(BL193+BL194)+Forudsætninger!$E$46*(BL194+BL195)+Forudsætninger!$E$47*(BL195+BL196))+Forudsætninger!$E$48*BL196","v":1.5030847534337939},{"$f":"0.5*(Forudsætninger!$E$44*(BM192+BM193)+Forudsætninger!$E$45*(BM193+BM194)+Forudsætninger!$E$46*(BM194+BM195)+Forudsætninger!$E$47*(BM195+BM196))+Forudsætninger!$E$48*BM196","v":1.5172438531401329},{"$f":"0.5*(Forudsætninger!$E$44*(BN192+BN193)+Forudsætninger!$E$45*(BN193+BN194)+Forudsætninger!$E$46*(BN194+BN195)+Forudsætninger!$E$47*(BN195+BN196))+Forudsætninger!$E$48*BN196","v":1.531402952846473},{"$f":"0.5*(Forudsætninger!$E$44*(BO192+BO193)+Forudsætninger!$E$45*(BO193+BO194)+Forudsætninger!$E$46*(BO194+BO195)+Forudsætninger!$E$47*(BO195+BO196))+Forudsætninger!$E$48*BO196","v":1.5455620525528124},{"$f":"0.5*(Forudsætninger!$E$44*(BP192+BP193)+Forudsætninger!$E$45*(BP193+BP194)+Forudsætninger!$E$46*(BP194+BP195)+Forudsætninger!$E$47*(BP195+BP196))+Forudsætninger!$E$48*BP196","v":1.5595464156848309},{"$f":"0.5*(Forudsætninger!$E$44*(BQ192+BQ193)+Forudsætninger!$E$45*(BQ193+BQ194)+Forudsætninger!$E$46*(BQ194+BQ195)+Forudsætninger!$E$47*(BQ195+BQ196))+Forudsætninger!$E$48*BQ196","v":1.5729266271427764},{"$f":"0.5*(Forudsætninger!$E$44*(BR192+BR193)+Forudsætninger!$E$45*(BR193+BR194)+Forudsætninger!$E$46*(BR194+BR195)+Forudsætninger!$E$47*(BR195+BR196))+Forudsætninger!$E$48*BR196","v":1.5863068386007215},{"$f":"0.5*(Forudsætninger!$E$44*(BS192+BS193)+Forudsætninger!$E$45*(BS193+BS194)+Forudsætninger!$E$46*(BS194+BS195)+Forudsætninger!$E$47*(BS195+BS196))+Forudsætninger!$E$48*BS196","v":1.5996870500586662},{"$f":"0.5*(Forudsætninger!$E$44*(BT192+BT193)+Forudsætninger!$E$45*(BT193+BT194)+Forudsætninger!$E$46*(BT194+BT195)+Forudsætninger!$E$47*(BT195+BT196))+Forudsætninger!$E$48*BT196","v":1.6130672615166108},{"$f":"0.5*(Forudsætninger!$E$44*(BU192+BU193)+Forudsætninger!$E$45*(BU193+BU194)+Forudsætninger!$E$46*(BU194+BU195)+Forudsætninger!$E$47*(BU195+BU196))+Forudsætninger!$E$48*BU196","v":1.6264474729745555},{"$f":"0.5*(Forudsætninger!$E$44*(BV192+BV193)+Forudsætninger!$E$45*(BV193+BV194)+Forudsætninger!$E$46*(BV194+BV195)+Forudsætninger!$E$47*(BV195+BV196))+Forudsætninger!$E$48*BV196","v":1.6398276844325006},{"$f":"0.5*(Forudsætninger!$E$44*(BW192+BW193)+Forudsætninger!$E$45*(BW193+BW194)+Forudsætninger!$E$46*(BW194+BW195)+Forudsætninger!$E$47*(BW195+BW196))+Forudsætninger!$E$48*BW196","v":1.6532078958904453},{"$f":"0.5*(Forudsætninger!$E$44*(BX192+BX193)+Forudsætninger!$E$45*(BX193+BX194)+Forudsætninger!$E$46*(BX194+BX195)+Forudsætninger!$E$47*(BX195+BX196))+Forudsætninger!$E$48*BX196","v":1.6665881073483899},{"$f":"0.5*(Forudsætninger!$E$44*(BY192+BY193)+Forudsætninger!$E$45*(BY193+BY194)+Forudsætninger!$E$46*(BY194+BY195)+Forudsætninger!$E$47*(BY195+BY196))+Forudsætninger!$E$48*BY196","v":1.6799683188063346},{"$f":"0.5*(Forudsætninger!$E$44*(BZ192+BZ193)+Forudsætninger!$E$45*(BZ193+BZ194)+Forudsætninger!$E$46*(BZ194+BZ195)+Forudsætninger!$E$47*(BZ195+BZ196))+Forudsætninger!$E$48*BZ196","v":1.6933485302642799},{"$f":"0.5*(Forudsætninger!$E$44*(CA192+CA193)+Forudsætninger!$E$45*(CA193+CA194)+Forudsætninger!$E$46*(CA194+CA195)+Forudsætninger!$E$47*(CA195+CA196))+Forudsætninger!$E$48*CA196","v":1.7067287417222241},{"$f":"0.5*(Forudsætninger!$E$44*(CB192+CB193)+Forudsætninger!$E$45*(CB193+CB194)+Forudsætninger!$E$46*(CB194+CB195)+Forudsætninger!$E$47*(CB195+CB196))+Forudsætninger!$E$48*CB196","v":1.7229423972328353},{"$f":"0.5*(Forudsætninger!$E$44*(CC192+CC193)+Forudsætninger!$E$45*(CC193+CC194)+Forudsætninger!$E$46*(CC194+CC195)+Forudsætninger!$E$47*(CC195+CC196))+Forudsætninger!$E$48*CC196","v":1.7392635866088737},{"$f":"0.5*(Forudsætninger!$E$44*(CD192+CD193)+Forudsætninger!$E$45*(CD193+CD194)+Forudsætninger!$E$46*(CD194+CD195)+Forudsætninger!$E$47*(CD195+CD196))+Forudsætninger!$E$48*CD196","v":1.7555847759849115},{"$f":"0.5*(Forudsætninger!$E$44*(CE192+CE193)+Forudsætninger!$E$45*(CE193+CE194)+Forudsætninger!$E$46*(CE194+CE195)+Forudsætninger!$E$47*(CE195+CE196))+Forudsætninger!$E$48*CE196","v":1.7719059653609497},{"$f":"0.5*(Forudsætninger!$E$44*(CF192+CF193)+Forudsætninger!$E$45*(CF193+CF194)+Forudsætninger!$E$46*(CF194+CF195)+Forudsætninger!$E$47*(CF195+CF196))+Forudsætninger!$E$48*CF196","v":1.7882271547369875},{"$f":"0.5*(Forudsætninger!$E$44*(CG192+CG193)+Forudsætninger!$E$45*(CG193+CG194)+Forudsætninger!$E$46*(CG194+CG195)+Forudsætninger!$E$47*(CG195+CG196))+Forudsætninger!$E$48*CG196","v":1.8054095882725691},{"$f":"0.5*(Forudsætninger!$E$44*(CH192+CH193)+Forudsætninger!$E$45*(CH193+CH194)+Forudsætninger!$E$46*(CH194+CH195)+Forudsætninger!$E$47*(CH195+CH196))+Forudsætninger!$E$48*CH196","v":1.8230966798800883},{"$f":"0.5*(Forudsætninger!$E$44*(CI192+CI193)+Forudsætninger!$E$45*(CI193+CI194)+Forudsætninger!$E$46*(CI194+CI195)+Forudsætninger!$E$47*(CI195+CI196))+Forudsætninger!$E$48*CI196","v":1.8407837714876061},{"$f":"0.5*(Forudsætninger!$E$44*(CJ192+CJ193)+Forudsætninger!$E$45*(CJ193+CJ194)+Forudsætninger!$E$46*(CJ194+CJ195)+Forudsætninger!$E$47*(CJ195+CJ196))+Forudsætninger!$E$48*CJ196","v":1.858470863095125},{"$f":"0.5*(Forudsætninger!$E$44*(CK192+CK193)+Forudsætninger!$E$45*(CK193+CK194)+Forudsætninger!$E$46*(CK194+CK195)+Forudsætninger!$E$47*(CK195+CK196))+Forudsætninger!$E$48*CK196","v":1.8761579547026428},{"$f":"0.5*(Forudsætninger!$E$44*(CL192+CL193)+Forudsætninger!$E$45*(CL193+CL194)+Forudsætninger!$E$46*(CL194+CL195)+Forudsætninger!$E$47*(CL195+CL196))+Forudsætninger!$E$48*CL196","v":1.893845046310161},{"$f":"0.5*(Forudsætninger!$E$44*(CM192+CM193)+Forudsætninger!$E$45*(CM193+CM194)+Forudsætninger!$E$46*(CM194+CM195)+Forudsætninger!$E$47*(CM195+CM196))+Forudsætninger!$E$48*CM196","v":1.9115321379176797},{"$f":"0.5*(Forudsætninger!$E$44*(CN192+CN193)+Forudsætninger!$E$45*(CN193+CN194)+Forudsætninger!$E$46*(CN194+CN195)+Forudsætninger!$E$47*(CN195+CN196))+Forudsætninger!$E$48*CN196","v":1.9292192295251982},{"$f":"0.5*(Forudsætninger!$E$44*(CO192+CO193)+Forudsætninger!$E$45*(CO193+CO194)+Forudsætninger!$E$46*(CO194+CO195)+Forudsætninger!$E$47*(CO195+CO196))+Forudsætninger!$E$48*CO196","v":1.9469063211327164},{"$f":"0.5*(Forudsætninger!$E$44*(CP192+CP193)+Forudsætninger!$E$45*(CP193+CP194)+Forudsætninger!$E$46*(CP194+CP195)+Forudsætninger!$E$47*(CP195+CP196))+Forudsætninger!$E$48*CP196","v":1.9645934127402347},{"$f":"0.5*(Forudsætninger!$E$44*(CQ192+CQ193)+Forudsætninger!$E$45*(CQ193+CQ194)+Forudsætninger!$E$46*(CQ194+CQ195)+Forudsætninger!$E$47*(CQ195+CQ196))+Forudsætninger!$E$48*CQ196","v":1.9822805043477532},{"$f":"0.5*(Forudsætninger!$E$44*(CR192+CR193)+Forudsætninger!$E$45*(CR193+CR194)+Forudsætninger!$E$46*(CR194+CR195)+Forudsætninger!$E$47*(CR195+CR196))+Forudsætninger!$E$48*CR196","v":1.9999675959552716},{"$f":"0.5*(Forudsætninger!$E$44*(CS192+CS193)+Forudsætninger!$E$45*(CS193+CS194)+Forudsætninger!$E$46*(CS194+CS195)+Forudsætninger!$E$47*(CS195+CS196))+Forudsætninger!$E$48*CS196","v":2.0176546875627897},{"$f":"0.5*(Forudsætninger!$E$44*(CT192+CT193)+Forudsætninger!$E$45*(CT193+CT194)+Forudsætninger!$E$46*(CT194+CT195)+Forudsætninger!$E$47*(CT195+CT196))+Forudsætninger!$E$48*CT196","v":2.0353417791703081},{"$f":"0.5*(Forudsætninger!$E$44*(CU192+CU193)+Forudsætninger!$E$45*(CU193+CU194)+Forudsætninger!$E$46*(CU194+CU195)+Forudsætninger!$E$47*(CU195+CU196))+Forudsætninger!$E$48*CU196","v":2.0530288707778266},{"$f":"0.5*(Forudsætninger!$E$44*(CV192+CV193)+Forudsætninger!$E$45*(CV193+CV194)+Forudsætninger!$E$46*(CV194+CV195)+Forudsætninger!$E$47*(CV195+CV196))+Forudsætninger!$E$48*CV196","v":2.0707159623853451},{"$f":"0.5*(Forudsætninger!$E$44*(CW192+CW193)+Forudsætninger!$E$45*(CW193+CW194)+Forudsætninger!$E$46*(CW194+CW195)+Forudsætninger!$E$47*(CW195+CW196))+Forudsætninger!$E$48*CW196","v":2.0884030539928631},{"$f":"0.5*(Forudsætninger!$E$44*(CX192+CX193)+Forudsætninger!$E$45*(CX193+CX194)+Forudsætninger!$E$46*(CX194+CX195)+Forudsætninger!$E$47*(CX195+CX196))+Forudsætninger!$E$48*CX196","v":2.1060901456003815},{"$f":"0.5*(Forudsætninger!$E$44*(CY192+CY193)+Forudsætninger!$E$45*(CY193+CY194)+Forudsætninger!$E$46*(CY194+CY195)+Forudsætninger!$E$47*(CY195+CY196))+Forudsætninger!$E$48*CY196","v":2.1237772372079},{"$f":"0.5*(Forudsætninger!$E$44*(CZ192+CZ193)+Forudsætninger!$E$45*(CZ193+CZ194)+Forudsætninger!$E$46*(CZ194+CZ195)+Forudsætninger!$E$47*(CZ195+CZ196))+Forudsætninger!$E$48*CZ196","v":2.1414643288154185},{"$f":"0.5*(Forudsætninger!$E$44*(DA192+DA193)+Forudsætninger!$E$45*(DA193+DA194)+Forudsætninger!$E$46*(DA194+DA195)+Forudsætninger!$E$47*(DA195+DA196))+Forudsætninger!$E$48*DA196","v":2.159151420422937}]
[]
[null,null,null,{"$f":"Enhedspriser!D157","v":"Erhverv, bygningsskader"}]
[]
[null,null,null,"Indtast antal der oversvømmes"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!G56*FolsFaktorSkadesomk","v":0},{"$f":"F207","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!G57*FolsFaktorSkadesomk","v":0},{"$f":"(E207-E206)/(E78-E77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!G58*FolsFaktorSkadesomk","v":1},{"$f":"(E208-E207)/(E79-E78)","v":0.55415966980123543}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!G59*FolsFaktorSkadesomk","v":1},{"$f":"(E209-E208)/(E80-E79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!G60*FolsFaktorSkadesomk","v":1},{"$f":"(E210-E209)/(E81-E80)","v":0}]
[null,null,null,null,{"$f":"10*(E210-E209)+E210","v":1},{"$f":"F210","v":0}]
[null,null,null,"Note: overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal virksomheder der oversvømmes"]
[null,null,null,{"$f":"D205","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E215+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK215+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ215+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$205:$E$211,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$205:$F$211,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$205:$E$211,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$205:$F$211,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$205:$E$211,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$205:$F$211,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.984314223406729E-3,1.8061185140206937E-2,2.9138056057007256E-2,4.0214926973806575E-2,5.1291797890606783E-2,6.2368668807407102E-2,7.3445539724207309E-2,8.4522410641007628E-2,9.5599281557806948E-2,0.10667615247460716,0.11775302339140747,0.12882989430820768,0.139906765225007,0.15098363614180732,0.16206050705860753,0.17313737797540785,0.18421424889220805,0.19529111980900737,0.20636799072580858,0.2174448616426079,0.22852173255940822]
[null,null,null,10,{"$f":"INDEX($E$205:$E$211,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$205:$F$211,E96)","v":0},1.5929741177520884E-2,3.1859482355043767E-2,4.7789223532564762E-2,6.3718964710087644E-2,7.9648705887608529E-2,9.5578447065131522E-2,0.11150818824265241,0.12743792942017529,0.14336767059769628,0.15929741177521917,0.17522715295274005,0.19115689413026304,0.20708663530778393,0.22301637648530581,0.23894611766282781,0.25487585884034969,0.27080560001787157,0.28673534119539357,0.30266508237291545,0.31859482355043744,0.33452456472795933,0.35045430590548121,0.36638404708300221,0.38231378826052509,0.39824352943804597,0.41417327061556897,0.43010301179308985,0.44603275297061273,0.46196249414813373,0.47789223532565661,0.4938219765031775,{"$f":"INDEX($E$205:$E$211,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$205:$F$211,AK96)","v":0.50975171768070049},0.52568145885822137,0.54161120003574426,0.55754094121326525,0.57347068239078813,0.58940042356830902,0.6053301647458309,0.6212599059233529,0.63718964710087489,0.65311938827839677,0.66904912945591866,0.68497887063344054,0.70090861181096253,0.71683835298848442,0.7327680941660053,0.7486978353435273,0.76462757652105018,0.78055731769857117,0.79648705887609306,0.81241680005361494,0.82834654123113793,0.84427628240865882,0.8602060235861807,0.8761357647637027,0.89206550594122558,0.90799524711874646,0.92392498829626746,0.93985472947379034,0.95578447065131122,0.97171421182883422,0.9876439530063551,1,{"$f":"INDEX($E$205:$E$211,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$205:$F$211,BQ96)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,20,{"$f":"INDEX($E$205:$E$211,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$205:$F$211,E97)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$205:$E$211,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$205:$F$211,AK97)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$205:$E$211,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$205:$F$211,BQ97)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,50,{"$f":"INDEX($E$205:$E$211,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$205:$F$211,E98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$205:$E$211,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$205:$F$211,AK98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$205:$E$211,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$205:$F$211,BQ98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,100,{"$f":"INDEX($E$205:$E$211,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$205:$F$211,E99)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$205:$E$211,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$205:$F$211,AK99)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$205:$E$211,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$205:$F$211,BQ99)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Skadesomkostning per virksomhed ved oversvømmelse"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E223+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK223+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ223+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!D157","v":"Erhverv, bygningsskader"},{"$f":"Enhedspriser!G157","v":288738.42125112045},{"$f":"Enhedspriser!H157","v":288738.42125112045},{"$f":"Enhedspriser!I157","v":288738.42125112045},{"$f":"Enhedspriser!J157","v":288738.42125112045},{"$f":"Enhedspriser!K157","v":288738.42125112045},{"$f":"Enhedspriser!L157","v":288738.42125112045},{"$f":"Enhedspriser!M157","v":288738.42125112045},{"$f":"Enhedspriser!N157","v":288738.42125112045},{"$f":"Enhedspriser!O157","v":288738.42125112045},{"$f":"Enhedspriser!P157","v":288738.42125112045},{"$f":"Enhedspriser!Q157","v":288738.42125112045},{"$f":"Enhedspriser!R157","v":288738.42125112045},{"$f":"Enhedspriser!S157","v":288738.42125112045},{"$f":"Enhedspriser!T157","v":288738.42125112045},{"$f":"Enhedspriser!U157","v":288738.42125112045},{"$f":"Enhedspriser!V157","v":288738.42125112045},{"$f":"Enhedspriser!W157","v":288738.42125112045},{"$f":"Enhedspriser!X157","v":288738.42125112045},{"$f":"Enhedspriser!Y157","v":288738.42125112045},{"$f":"Enhedspriser!Z157","v":288738.42125112045},{"$f":"Enhedspriser!AA157","v":288738.42125112045},{"$f":"Enhedspriser!AB157","v":288738.42125112045},{"$f":"Enhedspriser!AC157","v":288738.42125112045},{"$f":"Enhedspriser!AD157","v":288738.42125112045},{"$f":"Enhedspriser!AE157","v":288738.42125112045},{"$f":"Enhedspriser!AF157","v":288738.42125112045},{"$f":"Enhedspriser!AG157","v":288738.42125112045},{"$f":"Enhedspriser!AH157","v":288738.42125112045},{"$f":"Enhedspriser!AI157","v":288738.42125112045},{"$f":"Enhedspriser!AJ157","v":288738.42125112045},{"$f":"Enhedspriser!AK157","v":288738.42125112045},{"$f":"Enhedspriser!AL157","v":288738.42125112045},{"$f":"Enhedspriser!AM157","v":288738.42125112045},{"$f":"Enhedspriser!AN157","v":288738.42125112045},{"$f":"Enhedspriser!AO157","v":288738.42125112045},{"$f":"Enhedspriser!AP157","v":288738.42125112045},{"$f":"Enhedspriser!AQ157","v":288738.42125112045},{"$f":"Enhedspriser!AR157","v":288738.42125112045},{"$f":"Enhedspriser!AS157","v":288738.42125112045},{"$f":"Enhedspriser!AT157","v":288738.42125112045},{"$f":"Enhedspriser!AU157","v":288738.42125112045},{"$f":"Enhedspriser!AV157","v":288738.42125112045},{"$f":"Enhedspriser!AW157","v":288738.42125112045},{"$f":"Enhedspriser!AX157","v":288738.42125112045},{"$f":"Enhedspriser!AY157","v":288738.42125112045},{"$f":"Enhedspriser!AZ157","v":288738.42125112045},{"$f":"Enhedspriser!BA157","v":288738.42125112045},{"$f":"Enhedspriser!BB157","v":288738.42125112045},{"$f":"Enhedspriser!BC157","v":288738.42125112045},{"$f":"Enhedspriser!BD157","v":288738.42125112045},{"$f":"Enhedspriser!BE157","v":288738.42125112045},{"$f":"Enhedspriser!BF157","v":288738.42125112045},{"$f":"Enhedspriser!BG157","v":288738.42125112045},{"$f":"Enhedspriser!BH157","v":288738.42125112045},{"$f":"Enhedspriser!BI157","v":288738.42125112045},{"$f":"Enhedspriser!BJ157","v":288738.42125112045},{"$f":"Enhedspriser!BK157","v":288738.42125112045},{"$f":"Enhedspriser!BL157","v":288738.42125112045},{"$f":"Enhedspriser!BM157","v":288738.42125112045},{"$f":"Enhedspriser!BN157","v":288738.42125112045},{"$f":"Enhedspriser!BO157","v":288738.42125112045},{"$f":"Enhedspriser!BP157","v":288738.42125112045},{"$f":"Enhedspriser!BQ157","v":288738.42125112045},{"$f":"Enhedspriser!BR157","v":288738.42125112045},{"$f":"Enhedspriser!BS157","v":288738.42125112045},{"$f":"Enhedspriser!BT157","v":288738.42125112045},{"$f":"Enhedspriser!BU157","v":288738.42125112045},{"$f":"Enhedspriser!BV157","v":288738.42125112045},{"$f":"Enhedspriser!BW157","v":288738.42125112045},{"$f":"Enhedspriser!BX157","v":288738.42125112045},{"$f":"Enhedspriser!BY157","v":288738.42125112045},{"$f":"Enhedspriser!BZ157","v":288738.42125112045},{"$f":"Enhedspriser!CA157","v":288738.42125112045},{"$f":"Enhedspriser!CB157","v":288738.42125112045},{"$f":"Enhedspriser!CC157","v":288738.42125112045},{"$f":"Enhedspriser!CD157","v":288738.42125112045},{"$f":"Enhedspriser!CE157","v":288738.42125112045},{"$f":"Enhedspriser!CF157","v":288738.42125112045},{"$f":"Enhedspriser!CG157","v":288738.42125112045},{"$f":"Enhedspriser!CH157","v":288738.42125112045},{"$f":"Enhedspriser!CI157","v":288738.42125112045},{"$f":"Enhedspriser!CJ157","v":288738.42125112045},{"$f":"Enhedspriser!CK157","v":288738.42125112045},{"$f":"Enhedspriser!CL157","v":288738.42125112045},{"$f":"Enhedspriser!CM157","v":288738.42125112045},{"$f":"Enhedspriser!CN157","v":288738.42125112045},{"$f":"Enhedspriser!CO157","v":288738.42125112045},{"$f":"Enhedspriser!CP157","v":288738.42125112045},{"$f":"Enhedspriser!CQ157","v":288738.42125112045},{"$f":"Enhedspriser!CR157","v":288738.42125112045},{"$f":"Enhedspriser!CS157","v":288738.42125112045},{"$f":"Enhedspriser!CT157","v":288738.42125112045},{"$f":"Enhedspriser!CU157","v":288738.42125112045},{"$f":"Enhedspriser!CV157","v":288738.42125112045},{"$f":"Enhedspriser!CW157","v":288738.42125112045},{"$f":"Enhedspriser!CX157","v":288738.42125112045},{"$f":"Enhedspriser!CY157","v":288738.42125112045},{"$f":"Enhedspriser!CZ157","v":288738.42125112045},{"$f":"Enhedspriser!DA157","v":288738.42125112045},{"$f":"Enhedspriser!DB157","v":288738.42125112045},{"$f":"Enhedspriser!DC157","v":288738.42125112045}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D215","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E227+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK227+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ227+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$224*E216/10^6","v":0},{"$f":"F$224*F216/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$224*BR216/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0166398623882044E-3,5.2149580833075479E-3,8.4132763042269239E-3,1.1611594525146009E-2,1.4809912746065353E-2,1.8008230966984728E-2,2.1206549187904072E-2,2.4404867408823448E-2,2.7603185629742531E-2,3.0801503850661875E-2,3.3999822071581247E-2,3.7198140292500598E-2,4.0396458513419685E-2,4.3594776734339057E-2,4.6793094955258401E-2,4.9991413176177772E-2,5.3189731397097116E-2,5.638804961801621E-2,5.9586367838935839E-2,6.2784686059854919E-2,6.5983004280774304E-2]
[null,null,null,10,{"$f":"E$224*E217/10^6","v":0},{"$f":"F$224*F217/10^6","v":4.5995283185363443E-3},9.1990566370732663E-3,1.3798584955609644E-2,1.8398113274146567E-2,2.2997641592682909E-2,2.7597169911219861E-2,3.2196698229756203E-2,3.6796226548293134E-2,4.1395754866829504E-2,4.5995283185366422E-2,5.059481150390277E-2,5.5194339822439722E-2,5.9793868140976071E-2,6.4393396459512697E-2,6.8992924778049372E-2,7.3592453096586005E-2,7.8191981415122624E-2,8.2791509733659299E-2,8.7391038052195932E-2,9.1990566370732607E-2,9.6590094689269226E-2,0.10118962300780586,0.10578915132634224,0.11038867964487915,0.11498820796341551,0.11958773628195246,0.1241872646004888,0.12878679291902573,0.13338632123756211,0.13798584955609902,0.14258537787463538,0.14718490619317232,{"$f":"AL$224*AL217/10^6","v":0.15178443451170867},0.15638396283024558,0.16098349114878197,0.1655830194673189,0.17018254778585523,0.17478207610439186,0.17938160442292853,0.18398113274146521,0.18858066106000182,0.19318018937853845,0.19777971769707511,0.20237924601561177,0.20697877433414838,0.21157830265268474,0.21617783097122142,0.22077735928975831,0.22537688760829469,0.22997641592683135,0.23457594424536798,0.23917547256390492,0.24377500088244128,0.24837452920097791,0.25297405751951457,0.25757358583805151,0.26217311415658778,0.26677264247512422,0.27137217079366116,0.27597169911219749,0.28057122743073443,0.28517075574927081,0.28873842125112048,{"$f":"BQ$224*BQ217/10^6","v":0.28873842125112048},0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048]
[null,null,null,20,{"$f":"E$224*E218/10^6","v":0.28873842125112048},{"$f":"F$224*F218/10^6","v":0.28873842125112048},0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,{"$f":"BQ$224*BQ218/10^6","v":0.28873842125112048},0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048]
[null,null,null,50,{"$f":"E$224*E219/10^6","v":0.28873842125112048},{"$f":"F$224*F219/10^6","v":0.28873842125112048},0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,{"$f":"BQ$224*BQ219/10^6","v":0.28873842125112048},0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048]
[null,null,null,100,{"$f":"E$224*E220/10^6","v":0.28873842125112048},0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,{"$f":"BQ$224*BQ220/10^6","v":0.28873842125112048},0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048,0.28873842125112048]
[]
[null,null,null,"Beregnet skadesomkostning for bygningsskader ved erhverv, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E235+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK235+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ235+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E228+E229)+Forudsætninger!$E$45*(E229+E230)+Forudsætninger!$E$46*(E230+E231)+Forudsætninger!$E$47*(E231+E232))+Forudsætninger!$E$48*E232","v":2.1655381593834039E-2},{"$f":"0.5*(Forudsætninger!$E$44*(F228+F229)+Forudsætninger!$E$45*(F229+F230)+Forudsætninger!$E$46*(F230+F231)+Forudsætninger!$E$47*(F231+F232))+Forudsætninger!$E$48*F232","v":2.2000346217724266E-2},{"$f":"0.5*(Forudsætninger!$E$44*(G228+G229)+Forudsætninger!$E$45*(G229+G230)+Forudsætninger!$E$46*(G230+G231)+Forudsætninger!$E$47*(G231+G232))+Forudsætninger!$E$48*G232","v":2.2345310841614535E-2},{"$f":"0.5*(Forudsætninger!$E$44*(H228+H229)+Forudsætninger!$E$45*(H229+H230)+Forudsætninger!$E$46*(H230+H231)+Forudsætninger!$E$47*(H231+H232))+Forudsætninger!$E$48*H232","v":2.2690275465504763E-2},{"$f":"0.5*(Forudsætninger!$E$44*(I228+I229)+Forudsætninger!$E$45*(I229+I230)+Forudsætninger!$E$46*(I230+I231)+Forudsætninger!$E$47*(I231+I232))+Forudsætninger!$E$48*I232","v":2.3035240089395032E-2},{"$f":"0.5*(Forudsætninger!$E$44*(J228+J229)+Forudsætninger!$E$45*(J229+J230)+Forudsætninger!$E$46*(J230+J231)+Forudsætninger!$E$47*(J231+J232))+Forudsætninger!$E$48*J232","v":2.3380204713285259E-2},{"$f":"0.5*(Forudsætninger!$E$44*(K228+K229)+Forudsætninger!$E$45*(K229+K230)+Forudsætninger!$E$46*(K230+K231)+Forudsætninger!$E$47*(K231+K232))+Forudsætninger!$E$48*K232","v":2.3725169337175528E-2},{"$f":"0.5*(Forudsætninger!$E$44*(L228+L229)+Forudsætninger!$E$45*(L229+L230)+Forudsætninger!$E$46*(L230+L231)+Forudsætninger!$E$47*(L231+L232))+Forudsætninger!$E$48*L232","v":2.4070133961065755E-2},{"$f":"0.5*(Forudsætninger!$E$44*(M228+M229)+Forudsætninger!$E$45*(M229+M230)+Forudsætninger!$E$46*(M230+M231)+Forudsætninger!$E$47*(M231+M232))+Forudsætninger!$E$48*M232","v":2.4415098584956024E-2},{"$f":"0.5*(Forudsætninger!$E$44*(N228+N229)+Forudsætninger!$E$45*(N229+N230)+Forudsætninger!$E$46*(N230+N231)+Forudsætninger!$E$47*(N231+N232))+Forudsætninger!$E$48*N232","v":2.4760063208846252E-2},{"$f":"0.5*(Forudsætninger!$E$44*(O228+O229)+Forudsætninger!$E$45*(O229+O230)+Forudsætninger!$E$46*(O230+O231)+Forudsætninger!$E$47*(O231+O232))+Forudsætninger!$E$48*O232","v":2.5105027832736524E-2},{"$f":"0.5*(Forudsætninger!$E$44*(P228+P229)+Forudsætninger!$E$45*(P229+P230)+Forudsætninger!$E$46*(P230+P231)+Forudsætninger!$E$47*(P231+P232))+Forudsætninger!$E$48*P232","v":2.5449992456626748E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Q228+Q229)+Forudsætninger!$E$45*(Q229+Q230)+Forudsætninger!$E$46*(Q230+Q231)+Forudsætninger!$E$47*(Q231+Q232))+Forudsætninger!$E$48*Q232","v":2.579495708051702E-2},{"$f":"0.5*(Forudsætninger!$E$44*(R228+R229)+Forudsætninger!$E$45*(R229+R230)+Forudsætninger!$E$46*(R230+R231)+Forudsætninger!$E$47*(R231+R232))+Forudsætninger!$E$48*R232","v":2.6139921704407248E-2},{"$f":"0.5*(Forudsætninger!$E$44*(S228+S229)+Forudsætninger!$E$45*(S229+S230)+Forudsætninger!$E$46*(S230+S231)+Forudsætninger!$E$47*(S231+S232))+Forudsætninger!$E$48*S232","v":2.6484886328297493E-2},{"$f":"0.5*(Forudsætninger!$E$44*(T228+T229)+Forudsætninger!$E$45*(T229+T230)+Forudsætninger!$E$46*(T230+T231)+Forudsætninger!$E$47*(T231+T232))+Forudsætninger!$E$48*T232","v":2.6829850952187744E-2},{"$f":"0.5*(Forudsætninger!$E$44*(U228+U229)+Forudsætninger!$E$45*(U229+U230)+Forudsætninger!$E$46*(U230+U231)+Forudsætninger!$E$47*(U231+U232))+Forudsætninger!$E$48*U232","v":2.7174815576077992E-2},{"$f":"0.5*(Forudsætninger!$E$44*(V228+V229)+Forudsætninger!$E$45*(V229+V230)+Forudsætninger!$E$46*(V230+V231)+Forudsætninger!$E$47*(V231+V232))+Forudsætninger!$E$48*V232","v":2.7519780199968237E-2},{"$f":"0.5*(Forudsætninger!$E$44*(W228+W229)+Forudsætninger!$E$45*(W229+W230)+Forudsætninger!$E$46*(W230+W231)+Forudsætninger!$E$47*(W231+W232))+Forudsætninger!$E$48*W232","v":2.7864744823858489E-2},{"$f":"0.5*(Forudsætninger!$E$44*(X228+X229)+Forudsætninger!$E$45*(X229+X230)+Forudsætninger!$E$46*(X230+X231)+Forudsætninger!$E$47*(X231+X232))+Forudsætninger!$E$48*X232","v":2.8209709447748737E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Y228+Y229)+Forudsætninger!$E$45*(Y229+Y230)+Forudsætninger!$E$46*(Y230+Y231)+Forudsætninger!$E$47*(Y231+Y232))+Forudsætninger!$E$48*Y232","v":2.8554674071638989E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Z228+Z229)+Forudsætninger!$E$45*(Z229+Z230)+Forudsætninger!$E$46*(Z230+Z231)+Forudsætninger!$E$47*(Z231+Z232))+Forudsætninger!$E$48*Z232","v":2.8899638695529233E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AA228+AA229)+Forudsætninger!$E$45*(AA229+AA230)+Forudsætninger!$E$46*(AA230+AA231)+Forudsætninger!$E$47*(AA231+AA232))+Forudsætninger!$E$48*AA232","v":2.9244603319419481E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AB228+AB229)+Forudsætninger!$E$45*(AB229+AB230)+Forudsætninger!$E$46*(AB230+AB231)+Forudsætninger!$E$47*(AB231+AB232))+Forudsætninger!$E$48*AB232","v":2.9589567943309709E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AC228+AC229)+Forudsætninger!$E$45*(AC229+AC230)+Forudsætninger!$E$46*(AC230+AC231)+Forudsætninger!$E$47*(AC231+AC232))+Forudsætninger!$E$48*AC232","v":2.9934532567199978E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AD228+AD229)+Forudsætninger!$E$45*(AD229+AD230)+Forudsætninger!$E$46*(AD230+AD231)+Forudsætninger!$E$47*(AD231+AD232))+Forudsætninger!$E$48*AD232","v":3.0279497191090205E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AE228+AE229)+Forudsætninger!$E$45*(AE229+AE230)+Forudsætninger!$E$46*(AE230+AE231)+Forudsætninger!$E$47*(AE231+AE232))+Forudsætninger!$E$48*AE232","v":3.0624461814980478E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AF228+AF229)+Forudsætninger!$E$45*(AF229+AF230)+Forudsætninger!$E$46*(AF230+AF231)+Forudsætninger!$E$47*(AF231+AF232))+Forudsætninger!$E$48*AF232","v":3.0969426438870701E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AG228+AG229)+Forudsætninger!$E$45*(AG229+AG230)+Forudsætninger!$E$46*(AG230+AG231)+Forudsætninger!$E$47*(AG231+AG232))+Forudsætninger!$E$48*AG232","v":3.1314391062760974E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AH228+AH229)+Forudsætninger!$E$45*(AH229+AH230)+Forudsætninger!$E$46*(AH230+AH231)+Forudsætninger!$E$47*(AH231+AH232))+Forudsætninger!$E$48*AH232","v":3.1659355686651201E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AI228+AI229)+Forudsætninger!$E$45*(AI229+AI230)+Forudsætninger!$E$46*(AI230+AI231)+Forudsætninger!$E$47*(AI231+AI232))+Forudsætninger!$E$48*AI232","v":3.200432031054147E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AJ228+AJ229)+Forudsætninger!$E$45*(AJ229+AJ230)+Forudsætninger!$E$46*(AJ230+AJ231)+Forudsætninger!$E$47*(AJ231+AJ232))+Forudsætninger!$E$48*AJ232","v":3.2349284934431698E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AK228+AK229)+Forudsætninger!$E$45*(AK229+AK230)+Forudsætninger!$E$46*(AK230+AK231)+Forudsætninger!$E$47*(AK231+AK232))+Forudsætninger!$E$48*AK232","v":3.2694249558321967E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AL228+AL229)+Forudsætninger!$E$45*(AL229+AL230)+Forudsætninger!$E$46*(AL230+AL231)+Forudsætninger!$E$47*(AL231+AL232))+Forudsætninger!$E$48*AL232","v":3.3039214182212187E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AM228+AM229)+Forudsætninger!$E$45*(AM229+AM230)+Forudsætninger!$E$46*(AM230+AM231)+Forudsætninger!$E$47*(AM231+AM232))+Forudsætninger!$E$48*AM232","v":3.3384178806102463E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AN228+AN229)+Forudsætninger!$E$45*(AN229+AN230)+Forudsætninger!$E$46*(AN230+AN231)+Forudsætninger!$E$47*(AN231+AN232))+Forudsætninger!$E$48*AN232","v":3.372914342999269E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AO228+AO229)+Forudsætninger!$E$45*(AO229+AO230)+Forudsætninger!$E$46*(AO230+AO231)+Forudsætninger!$E$47*(AO231+AO232))+Forudsætninger!$E$48*AO232","v":3.4074108053882959E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AP228+AP229)+Forudsætninger!$E$45*(AP229+AP230)+Forudsætninger!$E$46*(AP230+AP231)+Forudsætninger!$E$47*(AP231+AP232))+Forudsætninger!$E$48*AP232","v":3.441907267777318E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AQ228+AQ229)+Forudsætninger!$E$45*(AQ229+AQ230)+Forudsætninger!$E$46*(AQ230+AQ231)+Forudsætninger!$E$47*(AQ231+AQ232))+Forudsætninger!$E$48*AQ232","v":3.4764037301663428E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AR228+AR229)+Forudsætninger!$E$45*(AR229+AR230)+Forudsætninger!$E$46*(AR230+AR231)+Forudsætninger!$E$47*(AR231+AR232))+Forudsætninger!$E$48*AR232","v":3.5109001925553676E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AS228+AS229)+Forudsætninger!$E$45*(AS229+AS230)+Forudsætninger!$E$46*(AS230+AS231)+Forudsætninger!$E$47*(AS231+AS232))+Forudsætninger!$E$48*AS232","v":3.5453966549443931E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AT228+AT229)+Forudsætninger!$E$45*(AT229+AT230)+Forudsætninger!$E$46*(AT230+AT231)+Forudsætninger!$E$47*(AT231+AT232))+Forudsætninger!$E$48*AT232","v":3.5798931173334173E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AU228+AU229)+Forudsætninger!$E$45*(AU229+AU230)+Forudsætninger!$E$46*(AU230+AU231)+Forudsætninger!$E$47*(AU231+AU232))+Forudsætninger!$E$48*AU232","v":3.6143895797224421E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AV228+AV229)+Forudsætninger!$E$45*(AV229+AV230)+Forudsætninger!$E$46*(AV230+AV231)+Forudsætninger!$E$47*(AV231+AV232))+Forudsætninger!$E$48*AV232","v":3.6488860421114669E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AW228+AW229)+Forudsætninger!$E$45*(AW229+AW230)+Forudsætninger!$E$46*(AW230+AW231)+Forudsætninger!$E$47*(AW231+AW232))+Forudsætninger!$E$48*AW232","v":3.6833825045004917E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AX228+AX229)+Forudsætninger!$E$45*(AX229+AX230)+Forudsætninger!$E$46*(AX230+AX231)+Forudsætninger!$E$47*(AX231+AX232))+Forudsætninger!$E$48*AX232","v":3.7178789668895165E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AY228+AY229)+Forudsætninger!$E$45*(AY229+AY230)+Forudsætninger!$E$46*(AY230+AY231)+Forudsætninger!$E$47*(AY231+AY232))+Forudsætninger!$E$48*AY232","v":3.7523754292785393E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AZ228+AZ229)+Forudsætninger!$E$45*(AZ229+AZ230)+Forudsætninger!$E$46*(AZ230+AZ231)+Forudsætninger!$E$47*(AZ231+AZ232))+Forudsætninger!$E$48*AZ232","v":3.7868718916675641E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BA228+BA229)+Forudsætninger!$E$45*(BA229+BA230)+Forudsætninger!$E$46*(BA230+BA231)+Forudsætninger!$E$47*(BA231+BA232))+Forudsætninger!$E$48*BA232","v":3.821368354056591E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BB228+BB229)+Forudsætninger!$E$45*(BB229+BB230)+Forudsætninger!$E$46*(BB230+BB231)+Forudsætninger!$E$47*(BB231+BB232))+Forudsætninger!$E$48*BB232","v":3.8558648164456137E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BC228+BC229)+Forudsætninger!$E$45*(BC229+BC230)+Forudsætninger!$E$46*(BC230+BC231)+Forudsætninger!$E$47*(BC231+BC232))+Forudsætninger!$E$48*BC232","v":3.8903612788346385E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BD228+BD229)+Forudsætninger!$E$45*(BD229+BD230)+Forudsætninger!$E$46*(BD230+BD231)+Forudsætninger!$E$47*(BD231+BD232))+Forudsætninger!$E$48*BD232","v":3.9248577412236633E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BE228+BE229)+Forudsætninger!$E$45*(BE229+BE230)+Forudsætninger!$E$46*(BE230+BE231)+Forudsætninger!$E$47*(BE231+BE232))+Forudsætninger!$E$48*BE232","v":3.9593542036126902E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BF228+BF229)+Forudsætninger!$E$45*(BF229+BF230)+Forudsætninger!$E$46*(BF230+BF231)+Forudsætninger!$E$47*(BF231+BF232))+Forudsætninger!$E$48*BF232","v":3.9938506660017137E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BG228+BG229)+Forudsætninger!$E$45*(BG229+BG230)+Forudsætninger!$E$46*(BG230+BG231)+Forudsætninger!$E$47*(BG231+BG232))+Forudsætninger!$E$48*BG232","v":4.0283471283907378E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BH228+BH229)+Forudsætninger!$E$45*(BH229+BH230)+Forudsætninger!$E$46*(BH230+BH231)+Forudsætninger!$E$47*(BH231+BH232))+Forudsætninger!$E$48*BH232","v":4.0628435907797633E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BI228+BI229)+Forudsætninger!$E$45*(BI229+BI230)+Forudsætninger!$E$46*(BI230+BI231)+Forudsætninger!$E$47*(BI231+BI232))+Forudsætninger!$E$48*BI232","v":4.0973400531687902E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BJ228+BJ229)+Forudsætninger!$E$45*(BJ229+BJ230)+Forudsætninger!$E$46*(BJ230+BJ231)+Forudsætninger!$E$47*(BJ231+BJ232))+Forudsætninger!$E$48*BJ232","v":4.1318365155578123E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BK228+BK229)+Forudsætninger!$E$45*(BK229+BK230)+Forudsætninger!$E$46*(BK230+BK231)+Forudsætninger!$E$47*(BK231+BK232))+Forudsætninger!$E$48*BK232","v":4.166332977946835E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BL228+BL229)+Forudsætninger!$E$45*(BL229+BL230)+Forudsætninger!$E$46*(BL230+BL231)+Forudsætninger!$E$47*(BL231+BL232))+Forudsætninger!$E$48*BL232","v":4.2008294403358626E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BM228+BM229)+Forudsætninger!$E$45*(BM229+BM230)+Forudsætninger!$E$46*(BM230+BM231)+Forudsætninger!$E$47*(BM231+BM232))+Forudsætninger!$E$48*BM232","v":4.2353259027248846E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BN228+BN229)+Forudsætninger!$E$45*(BN229+BN230)+Forudsætninger!$E$46*(BN230+BN231)+Forudsætninger!$E$47*(BN231+BN232))+Forudsætninger!$E$48*BN232","v":4.2698223651139122E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BO228+BO229)+Forudsætninger!$E$45*(BO229+BO230)+Forudsætninger!$E$46*(BO230+BO231)+Forudsætninger!$E$47*(BO231+BO232))+Forudsætninger!$E$48*BO232","v":4.3043188275029343E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BP228+BP229)+Forudsætninger!$E$45*(BP229+BP230)+Forudsætninger!$E$46*(BP230+BP231)+Forudsætninger!$E$47*(BP231+BP232))+Forudsætninger!$E$48*BP232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BQ228+BQ229)+Forudsætninger!$E$45*(BQ229+BQ230)+Forudsætninger!$E$46*(BQ230+BQ231)+Forudsætninger!$E$47*(BQ231+BQ232))+Forudsætninger!$E$48*BQ232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BR228+BR229)+Forudsætninger!$E$45*(BR229+BR230)+Forudsætninger!$E$46*(BR230+BR231)+Forudsætninger!$E$47*(BR231+BR232))+Forudsætninger!$E$48*BR232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BS228+BS229)+Forudsætninger!$E$45*(BS229+BS230)+Forudsætninger!$E$46*(BS230+BS231)+Forudsætninger!$E$47*(BS231+BS232))+Forudsætninger!$E$48*BS232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BT228+BT229)+Forudsætninger!$E$45*(BT229+BT230)+Forudsætninger!$E$46*(BT230+BT231)+Forudsætninger!$E$47*(BT231+BT232))+Forudsætninger!$E$48*BT232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BU228+BU229)+Forudsætninger!$E$45*(BU229+BU230)+Forudsætninger!$E$46*(BU230+BU231)+Forudsætninger!$E$47*(BU231+BU232))+Forudsætninger!$E$48*BU232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BV228+BV229)+Forudsætninger!$E$45*(BV229+BV230)+Forudsætninger!$E$46*(BV230+BV231)+Forudsætninger!$E$47*(BV231+BV232))+Forudsætninger!$E$48*BV232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BW228+BW229)+Forudsætninger!$E$45*(BW229+BW230)+Forudsætninger!$E$46*(BW230+BW231)+Forudsætninger!$E$47*(BW231+BW232))+Forudsætninger!$E$48*BW232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BX228+BX229)+Forudsætninger!$E$45*(BX229+BX230)+Forudsætninger!$E$46*(BX230+BX231)+Forudsætninger!$E$47*(BX231+BX232))+Forudsætninger!$E$48*BX232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BY228+BY229)+Forudsætninger!$E$45*(BY229+BY230)+Forudsætninger!$E$46*(BY230+BY231)+Forudsætninger!$E$47*(BY231+BY232))+Forudsætninger!$E$48*BY232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BZ228+BZ229)+Forudsætninger!$E$45*(BZ229+BZ230)+Forudsætninger!$E$46*(BZ230+BZ231)+Forudsætninger!$E$47*(BZ231+BZ232))+Forudsætninger!$E$48*BZ232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CA228+CA229)+Forudsætninger!$E$45*(CA229+CA230)+Forudsætninger!$E$46*(CA230+CA231)+Forudsætninger!$E$47*(CA231+CA232))+Forudsætninger!$E$48*CA232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CB228+CB229)+Forudsætninger!$E$45*(CB229+CB230)+Forudsætninger!$E$46*(CB230+CB231)+Forudsætninger!$E$47*(CB231+CB232))+Forudsætninger!$E$48*CB232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CC228+CC229)+Forudsætninger!$E$45*(CC229+CC230)+Forudsætninger!$E$46*(CC230+CC231)+Forudsætninger!$E$47*(CC231+CC232))+Forudsætninger!$E$48*CC232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CD228+CD229)+Forudsætninger!$E$45*(CD229+CD230)+Forudsætninger!$E$46*(CD230+CD231)+Forudsætninger!$E$47*(CD231+CD232))+Forudsætninger!$E$48*CD232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CE228+CE229)+Forudsætninger!$E$45*(CE229+CE230)+Forudsætninger!$E$46*(CE230+CE231)+Forudsætninger!$E$47*(CE231+CE232))+Forudsætninger!$E$48*CE232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CF228+CF229)+Forudsætninger!$E$45*(CF229+CF230)+Forudsætninger!$E$46*(CF230+CF231)+Forudsætninger!$E$47*(CF231+CF232))+Forudsætninger!$E$48*CF232","v":4.3310763187668071E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CG228+CG229)+Forudsætninger!$E$45*(CG229+CG230)+Forudsætninger!$E$46*(CG230+CG231)+Forudsætninger!$E$47*(CG231+CG232))+Forudsætninger!$E$48*CG232","v":4.3411595180787479E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CH228+CH229)+Forudsætninger!$E$45*(CH229+CH230)+Forudsætninger!$E$46*(CH230+CH231)+Forudsætninger!$E$47*(CH231+CH232))+Forudsætninger!$E$48*CH232","v":4.3571511091833451E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CI228+CI229)+Forudsætninger!$E$45*(CI229+CI230)+Forudsætninger!$E$46*(CI230+CI231)+Forudsætninger!$E$47*(CI231+CI232))+Forudsætninger!$E$48*CI232","v":4.3731427002879422E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CJ228+CJ229)+Forudsætninger!$E$45*(CJ229+CJ230)+Forudsætninger!$E$46*(CJ230+CJ231)+Forudsætninger!$E$47*(CJ231+CJ232))+Forudsætninger!$E$48*CJ232","v":4.3891342913925373E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CK228+CK229)+Forudsætninger!$E$45*(CK229+CK230)+Forudsætninger!$E$46*(CK230+CK231)+Forudsætninger!$E$47*(CK231+CK232))+Forudsætninger!$E$48*CK232","v":4.4051258824971337E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CL228+CL229)+Forudsætninger!$E$45*(CL229+CL230)+Forudsætninger!$E$46*(CL230+CL231)+Forudsætninger!$E$47*(CL231+CL232))+Forudsætninger!$E$48*CL232","v":4.4211174736017309E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CM228+CM229)+Forudsætninger!$E$45*(CM229+CM230)+Forudsætninger!$E$46*(CM230+CM231)+Forudsætninger!$E$47*(CM231+CM232))+Forudsætninger!$E$48*CM232","v":4.437109064706328E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CN228+CN229)+Forudsætninger!$E$45*(CN229+CN230)+Forudsætninger!$E$46*(CN230+CN231)+Forudsætninger!$E$47*(CN231+CN232))+Forudsætninger!$E$48*CN232","v":4.4531006558109251E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CO228+CO229)+Forudsætninger!$E$45*(CO229+CO230)+Forudsætninger!$E$46*(CO230+CO231)+Forudsætninger!$E$47*(CO231+CO232))+Forudsætninger!$E$48*CO232","v":4.4690922469155195E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CP228+CP229)+Forudsætninger!$E$45*(CP229+CP230)+Forudsætninger!$E$46*(CP230+CP231)+Forudsætninger!$E$47*(CP231+CP232))+Forudsætninger!$E$48*CP232","v":4.4850838380201166E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CQ228+CQ229)+Forudsætninger!$E$45*(CQ229+CQ230)+Forudsætninger!$E$46*(CQ230+CQ231)+Forudsætninger!$E$47*(CQ231+CQ232))+Forudsætninger!$E$48*CQ232","v":4.5010754291247138E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CR228+CR229)+Forudsætninger!$E$45*(CR229+CR230)+Forudsætninger!$E$46*(CR230+CR231)+Forudsætninger!$E$47*(CR231+CR232))+Forudsætninger!$E$48*CR232","v":4.5170670202293102E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CS228+CS229)+Forudsætninger!$E$45*(CS229+CS230)+Forudsætninger!$E$46*(CS230+CS231)+Forudsætninger!$E$47*(CS231+CS232))+Forudsætninger!$E$48*CS232","v":4.5330586113339053E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CT228+CT229)+Forudsætninger!$E$45*(CT229+CT230)+Forudsætninger!$E$46*(CT230+CT231)+Forudsætninger!$E$47*(CT231+CT232))+Forudsætninger!$E$48*CT232","v":4.5490502024385024E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CU228+CU229)+Forudsætninger!$E$45*(CU229+CU230)+Forudsætninger!$E$46*(CU230+CU231)+Forudsætninger!$E$47*(CU231+CU232))+Forudsætninger!$E$48*CU232","v":4.5650417935430995E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CV228+CV229)+Forudsætninger!$E$45*(CV229+CV230)+Forudsætninger!$E$46*(CV230+CV231)+Forudsætninger!$E$47*(CV231+CV232))+Forudsætninger!$E$48*CV232","v":4.5810333846476967E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CW228+CW229)+Forudsætninger!$E$45*(CW229+CW230)+Forudsætninger!$E$46*(CW230+CW231)+Forudsætninger!$E$47*(CW231+CW232))+Forudsætninger!$E$48*CW232","v":4.5970249757522924E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CX228+CX229)+Forudsætninger!$E$45*(CX229+CX230)+Forudsætninger!$E$46*(CX230+CX231)+Forudsætninger!$E$47*(CX231+CX232))+Forudsætninger!$E$48*CX232","v":4.6130165668568882E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CY228+CY229)+Forudsætninger!$E$45*(CY229+CY230)+Forudsætninger!$E$46*(CY230+CY231)+Forudsætninger!$E$47*(CY231+CY232))+Forudsætninger!$E$48*CY232","v":4.6290081579614867E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CZ228+CZ229)+Forudsætninger!$E$45*(CZ229+CZ230)+Forudsætninger!$E$46*(CZ230+CZ231)+Forudsætninger!$E$47*(CZ231+CZ232))+Forudsætninger!$E$48*CZ232","v":4.6449997490660824E-2},{"$f":"0.5*(Forudsætninger!$E$44*(DA228+DA229)+Forudsætninger!$E$45*(DA229+DA230)+Forudsætninger!$E$46*(DA230+DA231)+Forudsætninger!$E$47*(DA231+DA232))+Forudsætninger!$E$48*DA232","v":4.6609913401706789E-2}]
[]
[null,null,null,{"$f":"Enhedspriser!D158","v":"Erhverv, drifts-/produktionstab"}]
[]
[null,null,null,"Indtast antal der oversvømmes"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!H56*FolsFaktorSkadesomk","v":0},{"$f":"F243","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!H57*FolsFaktorSkadesomk","v":0},{"$f":"(E243-E242)/(E78-E77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!H58*FolsFaktorSkadesomk","v":1},{"$f":"(E244-E243)/(E79-E78)","v":0.55415966980123543}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!H59*FolsFaktorSkadesomk","v":1},{"$f":"(E245-E244)/(E80-E79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!H60*FolsFaktorSkadesomk","v":1},{"$f":"(E246-E245)/(E81-E80)","v":0}]
[null,null,null,null,{"$f":"10*(E246-E245)+E246","v":1},{"$f":"F246","v":0}]
[null,null,null,"Note: overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal der oversvømmes"]
[null,null,null,{"$f":"D241","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E251+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK251+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ251+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$241:$E$247,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$241:$F$247,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$241:$E$247,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$241:$F$247,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$241:$E$247,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$241:$F$247,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.984314223406729E-3,1.8061185140206937E-2,2.9138056057007256E-2,4.0214926973806575E-2,5.1291797890606783E-2,6.2368668807407102E-2,7.3445539724207309E-2,8.4522410641007628E-2,9.5599281557806948E-2,0.10667615247460716,0.11775302339140747,0.12882989430820768,0.139906765225007,0.15098363614180732,0.16206050705860753,0.17313737797540785,0.18421424889220805,0.19529111980900737,0.20636799072580858,0.2174448616426079,0.22852173255940822]
[null,null,null,10,{"$f":"INDEX($E$241:$E$247,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$241:$F$247,E96)","v":0},1.5929741177520884E-2,3.1859482355043767E-2,4.7789223532564762E-2,6.3718964710087644E-2,7.9648705887608529E-2,9.5578447065131522E-2,0.11150818824265241,0.12743792942017529,0.14336767059769628,0.15929741177521917,0.17522715295274005,0.19115689413026304,0.20708663530778393,0.22301637648530581,0.23894611766282781,0.25487585884034969,0.27080560001787157,0.28673534119539357,0.30266508237291545,0.31859482355043744,0.33452456472795933,0.35045430590548121,0.36638404708300221,0.38231378826052509,0.39824352943804597,0.41417327061556897,0.43010301179308985,0.44603275297061273,0.46196249414813373,0.47789223532565661,0.4938219765031775,{"$f":"INDEX($E$241:$E$247,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$241:$F$247,AK96)","v":0.50975171768070049},0.52568145885822137,0.54161120003574426,0.55754094121326525,0.57347068239078813,0.58940042356830902,0.6053301647458309,0.6212599059233529,0.63718964710087489,0.65311938827839677,0.66904912945591866,0.68497887063344054,0.70090861181096253,0.71683835298848442,0.7327680941660053,0.7486978353435273,0.76462757652105018,0.78055731769857117,0.79648705887609306,0.81241680005361494,0.82834654123113793,0.84427628240865882,0.8602060235861807,0.8761357647637027,0.89206550594122558,0.90799524711874646,0.92392498829626746,0.93985472947379034,0.95578447065131122,0.97171421182883422,0.9876439530063551,1,{"$f":"INDEX($E$241:$E$247,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$241:$F$247,BQ96)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,20,{"$f":"INDEX($E$241:$E$247,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$241:$F$247,E97)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$241:$E$247,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$241:$F$247,AK97)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$241:$E$247,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$241:$F$247,BQ97)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,50,{"$f":"INDEX($E$241:$E$247,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$241:$F$247,E98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$241:$E$247,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$241:$F$247,AK98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$241:$E$247,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$241:$F$247,BQ98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,100,{"$f":"INDEX($E$241:$E$247,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$241:$F$247,E99)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$241:$E$247,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$241:$F$247,AK99)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$241:$E$247,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$241:$F$247,BQ99)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Skadesomkostning per enhed ved oversvømmelse"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E259+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK259+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ259+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!F158","v":"kr./antal virksomheder"},{"$f":"Enhedspriser!G158","v":219991.17809609178},{"$f":"Enhedspriser!H158","v":219991.17809609178},{"$f":"Enhedspriser!I158","v":219991.17809609178},{"$f":"Enhedspriser!J158","v":219991.17809609178},{"$f":"Enhedspriser!K158","v":219991.17809609178},{"$f":"Enhedspriser!L158","v":219991.17809609178},{"$f":"Enhedspriser!M158","v":219991.17809609178},{"$f":"Enhedspriser!N158","v":219991.17809609178},{"$f":"Enhedspriser!O158","v":219991.17809609178},{"$f":"Enhedspriser!P158","v":219991.17809609178},{"$f":"Enhedspriser!Q158","v":219991.17809609178},{"$f":"Enhedspriser!R158","v":219991.17809609178},{"$f":"Enhedspriser!S158","v":219991.17809609178},{"$f":"Enhedspriser!T158","v":219991.17809609178},{"$f":"Enhedspriser!U158","v":219991.17809609178},{"$f":"Enhedspriser!V158","v":219991.17809609178},{"$f":"Enhedspriser!W158","v":219991.17809609178},{"$f":"Enhedspriser!X158","v":219991.17809609178},{"$f":"Enhedspriser!Y158","v":219991.17809609178},{"$f":"Enhedspriser!Z158","v":219991.17809609178},{"$f":"Enhedspriser!AA158","v":219991.17809609178},{"$f":"Enhedspriser!AB158","v":219991.17809609178},{"$f":"Enhedspriser!AC158","v":219991.17809609178},{"$f":"Enhedspriser!AD158","v":219991.17809609178},{"$f":"Enhedspriser!AE158","v":219991.17809609178},{"$f":"Enhedspriser!AF158","v":219991.17809609178},{"$f":"Enhedspriser!AG158","v":219991.17809609178},{"$f":"Enhedspriser!AH158","v":219991.17809609178},{"$f":"Enhedspriser!AI158","v":219991.17809609178},{"$f":"Enhedspriser!AJ158","v":219991.17809609178},{"$f":"Enhedspriser!AK158","v":219991.17809609178},{"$f":"Enhedspriser!AL158","v":219991.17809609178},{"$f":"Enhedspriser!AM158","v":219991.17809609178},{"$f":"Enhedspriser!AN158","v":219991.17809609178},{"$f":"Enhedspriser!AO158","v":219991.17809609178},{"$f":"Enhedspriser!AP158","v":219991.17809609178},{"$f":"Enhedspriser!AQ158","v":219991.17809609178},{"$f":"Enhedspriser!AR158","v":219991.17809609178},{"$f":"Enhedspriser!AS158","v":219991.17809609178},{"$f":"Enhedspriser!AT158","v":219991.17809609178},{"$f":"Enhedspriser!AU158","v":219991.17809609178},{"$f":"Enhedspriser!AV158","v":219991.17809609178},{"$f":"Enhedspriser!AW158","v":219991.17809609178},{"$f":"Enhedspriser!AX158","v":219991.17809609178},{"$f":"Enhedspriser!AY158","v":219991.17809609178},{"$f":"Enhedspriser!AZ158","v":219991.17809609178},{"$f":"Enhedspriser!BA158","v":219991.17809609178},{"$f":"Enhedspriser!BB158","v":219991.17809609178},{"$f":"Enhedspriser!BC158","v":219991.17809609178},{"$f":"Enhedspriser!BD158","v":219991.17809609178},{"$f":"Enhedspriser!BE158","v":219991.17809609178},{"$f":"Enhedspriser!BF158","v":219991.17809609178},{"$f":"Enhedspriser!BG158","v":219991.17809609178},{"$f":"Enhedspriser!BH158","v":219991.17809609178},{"$f":"Enhedspriser!BI158","v":219991.17809609178},{"$f":"Enhedspriser!BJ158","v":219991.17809609178},{"$f":"Enhedspriser!BK158","v":219991.17809609178},{"$f":"Enhedspriser!BL158","v":219991.17809609178},{"$f":"Enhedspriser!BM158","v":219991.17809609178},{"$f":"Enhedspriser!BN158","v":219991.17809609178},{"$f":"Enhedspriser!BO158","v":219991.17809609178},{"$f":"Enhedspriser!BP158","v":219991.17809609178},{"$f":"Enhedspriser!BQ158","v":219991.17809609178},{"$f":"Enhedspriser!BR158","v":219991.17809609178},{"$f":"Enhedspriser!BS158","v":219991.17809609178},{"$f":"Enhedspriser!BT158","v":219991.17809609178},{"$f":"Enhedspriser!BU158","v":219991.17809609178},{"$f":"Enhedspriser!BV158","v":219991.17809609178},{"$f":"Enhedspriser!BW158","v":219991.17809609178},{"$f":"Enhedspriser!BX158","v":219991.17809609178},{"$f":"Enhedspriser!BY158","v":219991.17809609178},{"$f":"Enhedspriser!BZ158","v":219991.17809609178},{"$f":"Enhedspriser!CA158","v":219991.17809609178},{"$f":"Enhedspriser!CB158","v":219991.17809609178},{"$f":"Enhedspriser!CC158","v":219991.17809609178},{"$f":"Enhedspriser!CD158","v":219991.17809609178},{"$f":"Enhedspriser!CE158","v":219991.17809609178},{"$f":"Enhedspriser!CF158","v":219991.17809609178},{"$f":"Enhedspriser!CG158","v":219991.17809609178},{"$f":"Enhedspriser!CH158","v":219991.17809609178},{"$f":"Enhedspriser!CI158","v":219991.17809609178},{"$f":"Enhedspriser!CJ158","v":219991.17809609178},{"$f":"Enhedspriser!CK158","v":219991.17809609178},{"$f":"Enhedspriser!CL158","v":219991.17809609178},{"$f":"Enhedspriser!CM158","v":219991.17809609178},{"$f":"Enhedspriser!CN158","v":219991.17809609178},{"$f":"Enhedspriser!CO158","v":219991.17809609178},{"$f":"Enhedspriser!CP158","v":219991.17809609178},{"$f":"Enhedspriser!CQ158","v":219991.17809609178},{"$f":"Enhedspriser!CR158","v":219991.17809609178},{"$f":"Enhedspriser!CS158","v":219991.17809609178},{"$f":"Enhedspriser!CT158","v":219991.17809609178},{"$f":"Enhedspriser!CU158","v":219991.17809609178},{"$f":"Enhedspriser!CV158","v":219991.17809609178},{"$f":"Enhedspriser!CW158","v":219991.17809609178},{"$f":"Enhedspriser!CX158","v":219991.17809609178},{"$f":"Enhedspriser!CY158","v":219991.17809609178},{"$f":"Enhedspriser!CZ158","v":219991.17809609178},{"$f":"Enhedspriser!DA158","v":219991.17809609178},{"$f":"Enhedspriser!DB158","v":219991.17809609178},{"$f":"Enhedspriser!DC158","v":219991.17809609178}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D251","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E263+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK263+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ263+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$260*E252/10^6","v":0},{"$f":"F$260*F252/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$260*BR252/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5364875142005368E-3,3.9733013968057508E-3,6.4101152794109892E-3,8.8469291620160082E-3,1.1283743044621222E-2,1.3720556927226461E-2,1.6157370809831675E-2,1.8594184692436913E-2,2.1030998575041929E-2,2.3467812457647147E-2,2.5904626340252385E-2,2.8341440222857596E-2,3.0778254105462616E-2,3.3215067988067851E-2,3.5651881870673065E-2,3.8088695753278307E-2,4.0525509635883521E-2,4.296232351848854E-2,4.5399137401093977E-2,4.7835951283698989E-2,5.0272765166304224E-2]
[null,null,null,10,{"$f":"E$260*E253/10^6","v":0},3.5044025284086439E-3,7.0088050568177266E-3,1.0513207585226395E-2,1.4017610113635479E-2,1.7522012642044123E-2,2.1026415170453231E-2,2.4530817698861871E-2,2.8035220227270959E-2,3.1539622755679626E-2,3.5044025284088703E-2,3.854842781249735E-2,4.2052830340906462E-2,4.5557232869315102E-2,4.9061635397723964E-2,5.2566037926132854E-2,5.6070440454541723E-2,5.9574842982950585E-2,6.3079245511359475E-2,6.6583648039768337E-2,7.0088050568177213E-2,7.3592453096586088E-2,7.709685562499495E-2,8.0601258153403618E-2,8.4105660681812702E-2,8.7610063210221342E-2,9.111446573863044E-2,9.4618868267039094E-2,9.8123270795448178E-2,0.10162767332385685,0.10513207585226593,0.10863647838067457,0.11214088090908367,0.11564528343749232,0.11914968596590141,0.12265408849431007,0.12615849102271917,0.12966289355112778,0.13316729607953667,0.13667169860794556,0.14017610113635443,0.14368050366476329,0.14718490619317218,0.15068930872158104,0.15419371124998993,0.15769811377839879,0.16120251630680743,0.16470691883521632,0.1682113213636254,0.17171572389203407,0.17522012642044291,0.1787245289488518,0.18222893147726088,0.18573333400566955,0.18923773653407841,0.1927421390624873,0.19624654159089638,0.19975094411930502,0.20325534664771369,0.20675974917612278,0.21026415170453142,0.21376855423294053,0.21727295676134917,0.21999117809609178,{"$f":"BQ$260*BQ253/10^6","v":0.21999117809609178},0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178]
[null,null,null,20,{"$f":"E$260*E254/10^6","v":0.21999117809609178},0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,{"$f":"BQ$260*BQ254/10^6","v":0.21999117809609178},0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178]
[null,null,null,50,{"$f":"E$260*E255/10^6","v":0.21999117809609178},0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,{"$f":"BQ$260*BQ255/10^6","v":0.21999117809609178},0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178]
[null,null,null,100,{"$f":"E$260*E256/10^6","v":0.21999117809609178},0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,{"$f":"AN$260*AN256/10^6","v":0.21999117809609178},0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,{"$f":"BQ$260*BQ256/10^6","v":0.21999117809609178},0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178,0.21999117809609178]
[]
[null,null,null,"Beregnet skadesomkostning for oversvømmede erhverv, drifts-/produktionstab, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E271+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK271+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ271+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E264+E265)+Forudsætninger!$E$45*(E265+E266)+Forudsætninger!$E$46*(E266+E267)+Forudsætninger!$E$47*(E267+E268))+Forudsætninger!$E$48*E268","v":1.6499338357206884E-2},{"$f":"0.5*(Forudsætninger!$E$44*(F264+F265)+Forudsætninger!$E$45*(F265+F266)+Forudsætninger!$E$46*(F266+F267)+Forudsætninger!$E$47*(F267+F268))+Forudsætninger!$E$48*F268","v":1.6762168546837534E-2},{"$f":"0.5*(Forudsætninger!$E$44*(G264+G265)+Forudsætninger!$E$45*(G265+G266)+Forudsætninger!$E$46*(G266+G267)+Forudsætninger!$E$47*(G267+G268))+Forudsætninger!$E$48*G268","v":1.7024998736468216E-2},{"$f":"0.5*(Forudsætninger!$E$44*(H264+H265)+Forudsætninger!$E$45*(H265+H266)+Forudsætninger!$E$46*(H266+H267)+Forudsætninger!$E$47*(H267+H268))+Forudsætninger!$E$48*H268","v":1.7287828926098866E-2},{"$f":"0.5*(Forudsætninger!$E$44*(I264+I265)+Forudsætninger!$E$45*(I265+I266)+Forudsætninger!$E$46*(I266+I267)+Forudsætninger!$E$47*(I267+I268))+Forudsætninger!$E$48*I268","v":1.7550659115729547E-2},{"$f":"0.5*(Forudsætninger!$E$44*(J264+J265)+Forudsætninger!$E$45*(J265+J266)+Forudsætninger!$E$46*(J266+J267)+Forudsætninger!$E$47*(J267+J268))+Forudsætninger!$E$48*J268","v":1.7813489305360194E-2},{"$f":"0.5*(Forudsætninger!$E$44*(K264+K265)+Forudsætninger!$E$45*(K265+K266)+Forudsætninger!$E$46*(K266+K267)+Forudsætninger!$E$47*(K267+K268))+Forudsætninger!$E$48*K268","v":1.8076319494990882E-2},{"$f":"0.5*(Forudsætninger!$E$44*(L264+L265)+Forudsætninger!$E$45*(L265+L266)+Forudsætninger!$E$46*(L266+L267)+Forudsætninger!$E$47*(L267+L268))+Forudsætninger!$E$48*L268","v":1.8339149684621525E-2},{"$f":"0.5*(Forudsætninger!$E$44*(M264+M265)+Forudsætninger!$E$45*(M265+M266)+Forudsætninger!$E$46*(M266+M267)+Forudsætninger!$E$47*(M267+M268))+Forudsætninger!$E$48*M268","v":1.860197987425221E-2},{"$f":"0.5*(Forudsætninger!$E$44*(N264+N265)+Forudsætninger!$E$45*(N265+N266)+Forudsætninger!$E$46*(N266+N267)+Forudsætninger!$E$47*(N267+N268))+Forudsætninger!$E$48*N268","v":1.886481006388286E-2},{"$f":"0.5*(Forudsætninger!$E$44*(O264+O265)+Forudsætninger!$E$45*(O265+O266)+Forudsætninger!$E$46*(O266+O267)+Forudsætninger!$E$47*(O267+O268))+Forudsætninger!$E$48*O268","v":1.9127640253513538E-2},{"$f":"0.5*(Forudsætninger!$E$44*(P264+P265)+Forudsætninger!$E$45*(P265+P266)+Forudsætninger!$E$46*(P266+P267)+Forudsætninger!$E$47*(P267+P268))+Forudsætninger!$E$48*P268","v":1.9390470443144188E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Q264+Q265)+Forudsætninger!$E$45*(Q265+Q266)+Forudsætninger!$E$46*(Q266+Q267)+Forudsætninger!$E$47*(Q267+Q268))+Forudsætninger!$E$48*Q268","v":1.9653300632774873E-2},{"$f":"0.5*(Forudsætninger!$E$44*(R264+R265)+Forudsætninger!$E$45*(R265+R266)+Forudsætninger!$E$46*(R266+R267)+Forudsætninger!$E$47*(R267+R268))+Forudsætninger!$E$48*R268","v":1.9916130822405516E-2},{"$f":"0.5*(Forudsætninger!$E$44*(S264+S265)+Forudsætninger!$E$45*(S265+S266)+Forudsætninger!$E$46*(S266+S267)+Forudsætninger!$E$47*(S267+S268))+Forudsætninger!$E$48*S268","v":2.0178961012036187E-2},{"$f":"0.5*(Forudsætninger!$E$44*(T264+T265)+Forudsætninger!$E$45*(T265+T266)+Forudsætninger!$E$46*(T266+T267)+Forudsætninger!$E$47*(T267+T268))+Forudsætninger!$E$48*T268","v":2.0441791201666851E-2},{"$f":"0.5*(Forudsætninger!$E$44*(U264+U265)+Forudsætninger!$E$45*(U265+U266)+Forudsætninger!$E$46*(U266+U267)+Forudsætninger!$E$47*(U267+U268))+Forudsætninger!$E$48*U268","v":2.0704621391297515E-2},{"$f":"0.5*(Forudsætninger!$E$44*(V264+V265)+Forudsætninger!$E$45*(V265+V266)+Forudsætninger!$E$46*(V266+V267)+Forudsætninger!$E$47*(V267+V268))+Forudsætninger!$E$48*V268","v":2.0967451580928186E-2},{"$f":"0.5*(Forudsætninger!$E$44*(W264+W265)+Forudsætninger!$E$45*(W265+W266)+Forudsætninger!$E$46*(W266+W267)+Forudsætninger!$E$47*(W267+W268))+Forudsætninger!$E$48*W268","v":2.123028177055885E-2},{"$f":"0.5*(Forudsætninger!$E$44*(X264+X265)+Forudsætninger!$E$45*(X265+X266)+Forudsætninger!$E$46*(X266+X267)+Forudsætninger!$E$47*(X267+X268))+Forudsætninger!$E$48*X268","v":2.1493111960189513E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Y264+Y265)+Forudsætninger!$E$45*(Y265+Y266)+Forudsætninger!$E$46*(Y266+Y267)+Forudsætninger!$E$47*(Y267+Y268))+Forudsætninger!$E$48*Y268","v":2.1755942149820177E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Z264+Z265)+Forudsætninger!$E$45*(Z265+Z266)+Forudsætninger!$E$46*(Z266+Z267)+Forudsætninger!$E$47*(Z267+Z268))+Forudsætninger!$E$48*Z268","v":2.2018772339450848E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AA264+AA265)+Forudsætninger!$E$45*(AA265+AA266)+Forudsætninger!$E$46*(AA266+AA267)+Forudsætninger!$E$47*(AA267+AA268))+Forudsætninger!$E$48*AA268","v":2.2281602529081512E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AB264+AB265)+Forudsætninger!$E$45*(AB265+AB266)+Forudsætninger!$E$46*(AB266+AB267)+Forudsætninger!$E$47*(AB267+AB268))+Forudsætninger!$E$48*AB268","v":2.2544432718712162E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AC264+AC265)+Forudsætninger!$E$45*(AC265+AC266)+Forudsætninger!$E$46*(AC266+AC267)+Forudsætninger!$E$47*(AC267+AC268))+Forudsætninger!$E$48*AC268","v":2.280726290834284E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AD264+AD265)+Forudsætninger!$E$45*(AD265+AD266)+Forudsætninger!$E$46*(AD266+AD267)+Forudsætninger!$E$47*(AD267+AD268))+Forudsætninger!$E$48*AD268","v":2.307009309797349E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AE264+AE265)+Forudsætninger!$E$45*(AE265+AE266)+Forudsætninger!$E$46*(AE266+AE267)+Forudsætninger!$E$47*(AE267+AE268))+Forudsætninger!$E$48*AE268","v":2.3332923287604175E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AF264+AF265)+Forudsætninger!$E$45*(AF265+AF266)+Forudsætninger!$E$46*(AF266+AF267)+Forudsætninger!$E$47*(AF267+AF268))+Forudsætninger!$E$48*AF268","v":2.3595753477234825E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AG264+AG265)+Forudsætninger!$E$45*(AG265+AG266)+Forudsætninger!$E$46*(AG266+AG267)+Forudsætninger!$E$47*(AG267+AG268))+Forudsætninger!$E$48*AG268","v":2.3858583666865503E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AH264+AH265)+Forudsætninger!$E$45*(AH265+AH266)+Forudsætninger!$E$46*(AH266+AH267)+Forudsætninger!$E$47*(AH267+AH268))+Forudsætninger!$E$48*AH268","v":2.4121413856496153E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AI264+AI265)+Forudsætninger!$E$45*(AI265+AI266)+Forudsætninger!$E$46*(AI266+AI267)+Forudsætninger!$E$47*(AI267+AI268))+Forudsætninger!$E$48*AI268","v":2.4384244046126838E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AJ264+AJ265)+Forudsætninger!$E$45*(AJ265+AJ266)+Forudsætninger!$E$46*(AJ266+AJ267)+Forudsætninger!$E$47*(AJ267+AJ268))+Forudsætninger!$E$48*AJ268","v":2.4647074235757481E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AK264+AK265)+Forudsætninger!$E$45*(AK265+AK266)+Forudsætninger!$E$46*(AK266+AK267)+Forudsætninger!$E$47*(AK267+AK268))+Forudsætninger!$E$48*AK268","v":2.4909904425388166E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AL264+AL265)+Forudsætninger!$E$45*(AL265+AL266)+Forudsætninger!$E$46*(AL266+AL267)+Forudsætninger!$E$47*(AL267+AL268))+Forudsætninger!$E$48*AL268","v":2.5172734615018816E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AM264+AM265)+Forudsætninger!$E$45*(AM265+AM266)+Forudsætninger!$E$46*(AM266+AM267)+Forudsætninger!$E$47*(AM267+AM268))+Forudsætninger!$E$48*AM268","v":2.5435564804649494E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AN264+AN265)+Forudsætninger!$E$45*(AN265+AN266)+Forudsætninger!$E$46*(AN266+AN267)+Forudsætninger!$E$47*(AN267+AN268))+Forudsætninger!$E$48*AN268","v":2.5698394994280144E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AO264+AO265)+Forudsætninger!$E$45*(AO265+AO266)+Forudsætninger!$E$46*(AO266+AO267)+Forudsætninger!$E$47*(AO267+AO268))+Forudsætninger!$E$48*AO268","v":2.5961225183910829E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AP264+AP265)+Forudsætninger!$E$45*(AP265+AP266)+Forudsætninger!$E$46*(AP266+AP267)+Forudsætninger!$E$47*(AP267+AP268))+Forudsætninger!$E$48*AP268","v":2.6224055373541472E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AQ264+AQ265)+Forudsætninger!$E$45*(AQ265+AQ266)+Forudsætninger!$E$46*(AQ266+AQ267)+Forudsætninger!$E$47*(AQ267+AQ268))+Forudsætninger!$E$48*AQ268","v":2.6486885563172143E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AR264+AR265)+Forudsætninger!$E$45*(AR265+AR266)+Forudsætninger!$E$46*(AR266+AR267)+Forudsætninger!$E$47*(AR267+AR268))+Forudsætninger!$E$48*AR268","v":2.6749715752802807E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AS264+AS265)+Forudsætninger!$E$45*(AS265+AS266)+Forudsætninger!$E$46*(AS266+AS267)+Forudsætninger!$E$47*(AS267+AS268))+Forudsætninger!$E$48*AS268","v":2.701254594243347E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AT264+AT265)+Forudsætninger!$E$45*(AT265+AT266)+Forudsætninger!$E$46*(AT266+AT267)+Forudsætninger!$E$47*(AT267+AT268))+Forudsætninger!$E$48*AT268","v":2.7275376132064134E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AU264+AU265)+Forudsætninger!$E$45*(AU265+AU266)+Forudsætninger!$E$46*(AU266+AU267)+Forudsætninger!$E$47*(AU267+AU268))+Forudsætninger!$E$48*AU268","v":2.7538206321694805E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AV264+AV265)+Forudsætninger!$E$45*(AV265+AV266)+Forudsætninger!$E$46*(AV266+AV267)+Forudsætninger!$E$47*(AV267+AV268))+Forudsætninger!$E$48*AV268","v":2.7801036511325469E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AW264+AW265)+Forudsætninger!$E$45*(AW265+AW266)+Forudsætninger!$E$46*(AW266+AW267)+Forudsætninger!$E$47*(AW267+AW268))+Forudsætninger!$E$48*AW268","v":2.8063866700956133E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AX264+AX265)+Forudsætninger!$E$45*(AX265+AX266)+Forudsætninger!$E$46*(AX266+AX267)+Forudsætninger!$E$47*(AX267+AX268))+Forudsætninger!$E$48*AX268","v":2.8326696890586797E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AY264+AY265)+Forudsætninger!$E$45*(AY265+AY266)+Forudsætninger!$E$46*(AY266+AY267)+Forudsætninger!$E$47*(AY267+AY268))+Forudsætninger!$E$48*AY268","v":2.8589527080217447E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AZ264+AZ265)+Forudsætninger!$E$45*(AZ265+AZ266)+Forudsætninger!$E$46*(AZ266+AZ267)+Forudsætninger!$E$47*(AZ267+AZ268))+Forudsætninger!$E$48*AZ268","v":2.8852357269848111E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BA264+BA265)+Forudsætninger!$E$45*(BA265+BA266)+Forudsætninger!$E$46*(BA266+BA267)+Forudsætninger!$E$47*(BA267+BA268))+Forudsætninger!$E$48*BA268","v":2.9115187459478796E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BB264+BB265)+Forudsætninger!$E$45*(BB265+BB266)+Forudsætninger!$E$46*(BB266+BB267)+Forudsætninger!$E$47*(BB267+BB268))+Forudsætninger!$E$48*BB268","v":2.9378017649109446E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BC264+BC265)+Forudsætninger!$E$45*(BC265+BC266)+Forudsætninger!$E$46*(BC266+BC267)+Forudsætninger!$E$47*(BC267+BC268))+Forudsætninger!$E$48*BC268","v":2.964084783874011E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BD264+BD265)+Forudsætninger!$E$45*(BD265+BD266)+Forudsætninger!$E$46*(BD266+BD267)+Forudsætninger!$E$47*(BD267+BD268))+Forudsætninger!$E$48*BD268","v":2.9903678028370774E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BE264+BE265)+Forudsætninger!$E$45*(BE265+BE266)+Forudsætninger!$E$46*(BE266+BE267)+Forudsætninger!$E$47*(BE267+BE268))+Forudsætninger!$E$48*BE268","v":3.0166508218001459E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BF264+BF265)+Forudsætninger!$E$45*(BF265+BF266)+Forudsætninger!$E$46*(BF266+BF267)+Forudsætninger!$E$47*(BF267+BF268))+Forudsætninger!$E$48*BF268","v":3.0429338407632109E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BG264+BG265)+Forudsætninger!$E$45*(BG265+BG266)+Forudsætninger!$E$46*(BG266+BG267)+Forudsætninger!$E$47*(BG267+BG268))+Forudsætninger!$E$48*BG268","v":3.0692168597262773E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BH264+BH265)+Forudsætninger!$E$45*(BH265+BH266)+Forudsætninger!$E$46*(BH266+BH267)+Forudsætninger!$E$47*(BH267+BH268))+Forudsætninger!$E$48*BH268","v":3.0954998786893437E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BI264+BI265)+Forudsætninger!$E$45*(BI265+BI266)+Forudsætninger!$E$46*(BI266+BI267)+Forudsætninger!$E$47*(BI267+BI268))+Forudsætninger!$E$48*BI268","v":3.1217828976524122E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BJ264+BJ265)+Forudsætninger!$E$45*(BJ265+BJ266)+Forudsætninger!$E$46*(BJ266+BJ267)+Forudsætninger!$E$47*(BJ267+BJ268))+Forudsætninger!$E$48*BJ268","v":3.1480659166154765E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BK264+BK265)+Forudsætninger!$E$45*(BK265+BK266)+Forudsætninger!$E$46*(BK266+BK267)+Forudsætninger!$E$47*(BK267+BK268))+Forudsætninger!$E$48*BK268","v":3.1743489355785415E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BL264+BL265)+Forudsætninger!$E$45*(BL265+BL266)+Forudsætninger!$E$46*(BL266+BL267)+Forudsætninger!$E$47*(BL267+BL268))+Forudsætninger!$E$48*BL268","v":3.20063195454161E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BM264+BM265)+Forudsætninger!$E$45*(BM265+BM266)+Forudsætninger!$E$46*(BM266+BM267)+Forudsætninger!$E$47*(BM267+BM268))+Forudsætninger!$E$48*BM268","v":3.2269149735046743E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BN264+BN265)+Forudsætninger!$E$45*(BN265+BN266)+Forudsætninger!$E$46*(BN266+BN267)+Forudsætninger!$E$47*(BN267+BN268))+Forudsætninger!$E$48*BN268","v":3.2531979924677427E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BO264+BO265)+Forudsætninger!$E$45*(BO265+BO266)+Forudsætninger!$E$46*(BO266+BO267)+Forudsætninger!$E$47*(BO267+BO268))+Forudsætninger!$E$48*BO268","v":3.2794810114308078E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BP264+BP265)+Forudsætninger!$E$45*(BP265+BP266)+Forudsætninger!$E$46*(BP266+BP267)+Forudsætninger!$E$47*(BP267+BP268))+Forudsætninger!$E$48*BP268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BQ264+BQ265)+Forudsætninger!$E$45*(BQ265+BQ266)+Forudsætninger!$E$46*(BQ266+BQ267)+Forudsætninger!$E$47*(BQ267+BQ268))+Forudsætninger!$E$48*BQ268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BR264+BR265)+Forudsætninger!$E$45*(BR265+BR266)+Forudsætninger!$E$46*(BR266+BR267)+Forudsætninger!$E$47*(BR267+BR268))+Forudsætninger!$E$48*BR268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BS264+BS265)+Forudsætninger!$E$45*(BS265+BS266)+Forudsætninger!$E$46*(BS266+BS267)+Forudsætninger!$E$47*(BS267+BS268))+Forudsætninger!$E$48*BS268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BT264+BT265)+Forudsætninger!$E$45*(BT265+BT266)+Forudsætninger!$E$46*(BT266+BT267)+Forudsætninger!$E$47*(BT267+BT268))+Forudsætninger!$E$48*BT268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BU264+BU265)+Forudsætninger!$E$45*(BU265+BU266)+Forudsætninger!$E$46*(BU266+BU267)+Forudsætninger!$E$47*(BU267+BU268))+Forudsætninger!$E$48*BU268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BV264+BV265)+Forudsætninger!$E$45*(BV265+BV266)+Forudsætninger!$E$46*(BV266+BV267)+Forudsætninger!$E$47*(BV267+BV268))+Forudsætninger!$E$48*BV268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BW264+BW265)+Forudsætninger!$E$45*(BW265+BW266)+Forudsætninger!$E$46*(BW266+BW267)+Forudsætninger!$E$47*(BW267+BW268))+Forudsætninger!$E$48*BW268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BX264+BX265)+Forudsætninger!$E$45*(BX265+BX266)+Forudsætninger!$E$46*(BX266+BX267)+Forudsætninger!$E$47*(BX267+BX268))+Forudsætninger!$E$48*BX268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BY264+BY265)+Forudsætninger!$E$45*(BY265+BY266)+Forudsætninger!$E$46*(BY266+BY267)+Forudsætninger!$E$47*(BY267+BY268))+Forudsætninger!$E$48*BY268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BZ264+BZ265)+Forudsætninger!$E$45*(BZ265+BZ266)+Forudsætninger!$E$46*(BZ266+BZ267)+Forudsætninger!$E$47*(BZ267+BZ268))+Forudsætninger!$E$48*BZ268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CA264+CA265)+Forudsætninger!$E$45*(CA265+CA266)+Forudsætninger!$E$46*(CA266+CA267)+Forudsætninger!$E$47*(CA267+CA268))+Forudsætninger!$E$48*CA268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CB264+CB265)+Forudsætninger!$E$45*(CB265+CB266)+Forudsætninger!$E$46*(CB266+CB267)+Forudsætninger!$E$47*(CB267+CB268))+Forudsætninger!$E$48*CB268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CC264+CC265)+Forudsætninger!$E$45*(CC265+CC266)+Forudsætninger!$E$46*(CC266+CC267)+Forudsætninger!$E$47*(CC267+CC268))+Forudsætninger!$E$48*CC268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CD264+CD265)+Forudsætninger!$E$45*(CD265+CD266)+Forudsætninger!$E$46*(CD266+CD267)+Forudsætninger!$E$47*(CD267+CD268))+Forudsætninger!$E$48*CD268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CE264+CE265)+Forudsætninger!$E$45*(CE265+CE266)+Forudsætninger!$E$46*(CE266+CE267)+Forudsætninger!$E$47*(CE267+CE268))+Forudsætninger!$E$48*CE268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CF264+CF265)+Forudsætninger!$E$45*(CF265+CF266)+Forudsætninger!$E$46*(CF266+CF267)+Forudsætninger!$E$47*(CF267+CF268))+Forudsætninger!$E$48*CF268","v":3.2998676714413776E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CG264+CG265)+Forudsætninger!$E$45*(CG265+CG266)+Forudsætninger!$E$46*(CG266+CG267)+Forudsætninger!$E$47*(CG267+CG268))+Forudsætninger!$E$48*CG268","v":3.3075501090123804E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CH264+CH265)+Forudsætninger!$E$45*(CH265+CH266)+Forudsætninger!$E$46*(CH266+CH267)+Forudsætninger!$E$47*(CH267+CH268))+Forudsætninger!$E$48*CH268","v":3.3197341784254063E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CI264+CI265)+Forudsætninger!$E$45*(CI265+CI266)+Forudsætninger!$E$46*(CI266+CI267)+Forudsætninger!$E$47*(CI267+CI268))+Forudsætninger!$E$48*CI268","v":3.3319182478384321E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CJ264+CJ265)+Forudsætninger!$E$45*(CJ265+CJ266)+Forudsætninger!$E$46*(CJ266+CJ267)+Forudsætninger!$E$47*(CJ267+CJ268))+Forudsætninger!$E$48*CJ268","v":3.3441023172514572E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CK264+CK265)+Forudsætninger!$E$45*(CK265+CK266)+Forudsætninger!$E$46*(CK266+CK267)+Forudsætninger!$E$47*(CK267+CK268))+Forudsætninger!$E$48*CK268","v":3.3562863866644838E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CL264+CL265)+Forudsætninger!$E$45*(CL265+CL266)+Forudsætninger!$E$46*(CL266+CL267)+Forudsætninger!$E$47*(CL267+CL268))+Forudsætninger!$E$48*CL268","v":3.3684704560775096E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CM264+CM265)+Forudsætninger!$E$45*(CM265+CM266)+Forudsætninger!$E$46*(CM266+CM267)+Forudsætninger!$E$47*(CM267+CM268))+Forudsætninger!$E$48*CM268","v":3.3806545254905361E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CN264+CN265)+Forudsætninger!$E$45*(CN265+CN266)+Forudsætninger!$E$46*(CN266+CN267)+Forudsætninger!$E$47*(CN267+CN268))+Forudsætninger!$E$48*CN268","v":3.3928385949035619E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CO264+CO265)+Forudsætninger!$E$45*(CO265+CO266)+Forudsætninger!$E$46*(CO266+CO267)+Forudsætninger!$E$47*(CO267+CO268))+Forudsætninger!$E$48*CO268","v":3.4050226643165871E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CP264+CP265)+Forudsætninger!$E$45*(CP265+CP266)+Forudsætninger!$E$46*(CP266+CP267)+Forudsætninger!$E$47*(CP267+CP268))+Forudsætninger!$E$48*CP268","v":3.4172067337296129E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CQ264+CQ265)+Forudsætninger!$E$45*(CQ265+CQ266)+Forudsætninger!$E$46*(CQ266+CQ267)+Forudsætninger!$E$47*(CQ267+CQ268))+Forudsætninger!$E$48*CQ268","v":3.4293908031426394E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CR264+CR265)+Forudsætninger!$E$45*(CR265+CR266)+Forudsætninger!$E$46*(CR266+CR267)+Forudsætninger!$E$47*(CR267+CR268))+Forudsætninger!$E$48*CR268","v":3.4415748725556652E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CS264+CS265)+Forudsætninger!$E$45*(CS265+CS266)+Forudsætninger!$E$46*(CS266+CS267)+Forudsætninger!$E$47*(CS267+CS268))+Forudsætninger!$E$48*CS268","v":3.4537589419686904E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CT264+CT265)+Forudsætninger!$E$45*(CT265+CT266)+Forudsætninger!$E$46*(CT266+CT267)+Forudsætninger!$E$47*(CT267+CT268))+Forudsætninger!$E$48*CT268","v":3.4659430113817169E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CU264+CU265)+Forudsætninger!$E$45*(CU265+CU266)+Forudsætninger!$E$46*(CU266+CU267)+Forudsætninger!$E$47*(CU267+CU268))+Forudsætninger!$E$48*CU268","v":3.4781270807947427E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CV264+CV265)+Forudsætninger!$E$45*(CV265+CV266)+Forudsætninger!$E$46*(CV266+CV267)+Forudsætninger!$E$47*(CV267+CV268))+Forudsætninger!$E$48*CV268","v":3.4903111502077692E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CW264+CW265)+Forudsætninger!$E$45*(CW265+CW266)+Forudsætninger!$E$46*(CW266+CW267)+Forudsætninger!$E$47*(CW267+CW268))+Forudsætninger!$E$48*CW268","v":3.5024952196207951E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CX264+CX265)+Forudsætninger!$E$45*(CX265+CX266)+Forudsætninger!$E$46*(CX266+CX267)+Forudsætninger!$E$47*(CX267+CX268))+Forudsætninger!$E$48*CX268","v":3.5146792890338202E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CY264+CY265)+Forudsætninger!$E$45*(CY265+CY266)+Forudsætninger!$E$46*(CY266+CY267)+Forudsætninger!$E$47*(CY267+CY268))+Forudsætninger!$E$48*CY268","v":3.5268633584468474E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CZ264+CZ265)+Forudsætninger!$E$45*(CZ265+CZ266)+Forudsætninger!$E$46*(CZ266+CZ267)+Forudsætninger!$E$47*(CZ267+CZ268))+Forudsætninger!$E$48*CZ268","v":3.5390474278598726E-2},{"$f":"0.5*(Forudsætninger!$E$44*(DA264+DA265)+Forudsætninger!$E$45*(DA265+DA266)+Forudsætninger!$E$46*(DA266+DA267)+Forudsætninger!$E$47*(DA267+DA268))+Forudsætninger!$E$48*DA268","v":3.5512314972728984E-2}]
[]
[null,null,null,{"$f":"Enhedspriser!D159","v":"Erhverv, tab af løsøre"}]
[]
[null,null,null,"Indtast antal der oversvømmes"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!I56*FolsFaktorSkadesomk","v":0},{"$f":"F279","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!I57*FolsFaktorSkadesomk","v":0},{"$f":"(E279-E278)/(E78-E77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!I58*FolsFaktorSkadesomk","v":1},{"$f":"(E280-E279)/(E79-E78)","v":0.55415966980123543}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!I59*FolsFaktorSkadesomk","v":1},{"$f":"(E281-E280)/(E80-E79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!I60*FolsFaktorSkadesomk","v":1},{"$f":"(E282-E281)/(E81-E80)","v":0}]
[null,null,null,null,{"$f":"10*(E282-E281)+E282","v":1},{"$f":"F282","v":0}]
[null,null,null,"Note: overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal virksomheder der oversvømmes"]
[null,null,null,{"$f":"D277","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E287+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK287+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ287+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$277:$E$283,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$277:$F$283,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$277:$E$283,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$277:$F$283,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$277:$E$283,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$277:$F$283,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.984314223406729E-3,1.8061185140206937E-2,2.9138056057007256E-2,4.0214926973806575E-2,5.1291797890606783E-2,6.2368668807407102E-2,7.3445539724207309E-2,8.4522410641007628E-2,9.5599281557806948E-2,0.10667615247460716,0.11775302339140747,0.12882989430820768,0.139906765225007,0.15098363614180732,0.16206050705860753,0.17313737797540785,0.18421424889220805,0.19529111980900737,0.20636799072580858,0.2174448616426079,0.22852173255940822]
[null,null,null,10,{"$f":"INDEX($E$277:$E$283,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$277:$F$283,E96)","v":0},1.5929741177520884E-2,3.1859482355043767E-2,4.7789223532564762E-2,6.3718964710087644E-2,7.9648705887608529E-2,9.5578447065131522E-2,0.11150818824265241,0.12743792942017529,0.14336767059769628,0.15929741177521917,0.17522715295274005,0.19115689413026304,0.20708663530778393,0.22301637648530581,0.23894611766282781,0.25487585884034969,0.27080560001787157,0.28673534119539357,0.30266508237291545,0.31859482355043744,0.33452456472795933,0.35045430590548121,0.36638404708300221,0.38231378826052509,0.39824352943804597,0.41417327061556897,0.43010301179308985,0.44603275297061273,0.46196249414813373,0.47789223532565661,0.4938219765031775,{"$f":"INDEX($E$277:$E$283,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$277:$F$283,AK96)","v":0.50975171768070049},0.52568145885822137,0.54161120003574426,0.55754094121326525,0.57347068239078813,0.58940042356830902,0.6053301647458309,0.6212599059233529,0.63718964710087489,0.65311938827839677,0.66904912945591866,0.68497887063344054,0.70090861181096253,0.71683835298848442,0.7327680941660053,0.7486978353435273,0.76462757652105018,0.78055731769857117,0.79648705887609306,0.81241680005361494,0.82834654123113793,0.84427628240865882,0.8602060235861807,0.8761357647637027,0.89206550594122558,0.90799524711874646,0.92392498829626746,0.93985472947379034,0.95578447065131122,0.97171421182883422,0.9876439530063551,1,{"$f":"INDEX($E$277:$E$283,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$277:$F$283,BQ96)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,20,{"$f":"INDEX($E$277:$E$283,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$277:$F$283,E97)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$277:$E$283,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$277:$F$283,AK97)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$277:$E$283,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$277:$F$283,BQ97)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,50,{"$f":"INDEX($E$277:$E$283,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$277:$F$283,E98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$277:$E$283,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$277:$F$283,AK98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$277:$E$283,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$277:$F$283,BQ98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,100,{"$f":"INDEX($E$277:$E$283,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$277:$F$283,E99)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$277:$E$283,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$277:$F$283,AK99)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX($E$277:$E$283,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$277:$F$283,BQ99)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Skadesomkostning per enhed ved oversvømmelse"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E295+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK295+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ295+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!F159","v":"kr./antal virksomheder"},{"$f":"Enhedspriser!G159","v":185617.55651857745},{"$f":"Enhedspriser!H159","v":185617.55651857745},{"$f":"Enhedspriser!I159","v":185617.55651857745},{"$f":"Enhedspriser!J159","v":185617.55651857745},{"$f":"Enhedspriser!K159","v":185617.55651857745},{"$f":"Enhedspriser!L159","v":185617.55651857745},{"$f":"Enhedspriser!M159","v":185617.55651857745},{"$f":"Enhedspriser!N159","v":185617.55651857745},{"$f":"Enhedspriser!O159","v":185617.55651857745},{"$f":"Enhedspriser!P159","v":185617.55651857745},{"$f":"Enhedspriser!Q159","v":185617.55651857745},{"$f":"Enhedspriser!R159","v":185617.55651857745},{"$f":"Enhedspriser!S159","v":185617.55651857745},{"$f":"Enhedspriser!T159","v":185617.55651857745},{"$f":"Enhedspriser!U159","v":185617.55651857745},{"$f":"Enhedspriser!V159","v":185617.55651857745},{"$f":"Enhedspriser!W159","v":185617.55651857745},{"$f":"Enhedspriser!X159","v":185617.55651857745},{"$f":"Enhedspriser!Y159","v":185617.55651857745},{"$f":"Enhedspriser!Z159","v":185617.55651857745},{"$f":"Enhedspriser!AA159","v":185617.55651857745},{"$f":"Enhedspriser!AB159","v":185617.55651857745},{"$f":"Enhedspriser!AC159","v":185617.55651857745},{"$f":"Enhedspriser!AD159","v":185617.55651857745},{"$f":"Enhedspriser!AE159","v":185617.55651857745},{"$f":"Enhedspriser!AF159","v":185617.55651857745},{"$f":"Enhedspriser!AG159","v":185617.55651857745},{"$f":"Enhedspriser!AH159","v":185617.55651857745},{"$f":"Enhedspriser!AI159","v":185617.55651857745},{"$f":"Enhedspriser!AJ159","v":185617.55651857745},{"$f":"Enhedspriser!AK159","v":185617.55651857745},{"$f":"Enhedspriser!AL159","v":185617.55651857745},{"$f":"Enhedspriser!AM159","v":185617.55651857745},{"$f":"Enhedspriser!AN159","v":185617.55651857745},{"$f":"Enhedspriser!AO159","v":185617.55651857745},{"$f":"Enhedspriser!AP159","v":185617.55651857745},{"$f":"Enhedspriser!AQ159","v":185617.55651857745},{"$f":"Enhedspriser!AR159","v":185617.55651857745},{"$f":"Enhedspriser!AS159","v":185617.55651857745},{"$f":"Enhedspriser!AT159","v":185617.55651857745},{"$f":"Enhedspriser!AU159","v":185617.55651857745},{"$f":"Enhedspriser!AV159","v":185617.55651857745},{"$f":"Enhedspriser!AW159","v":185617.55651857745},{"$f":"Enhedspriser!AX159","v":185617.55651857745},{"$f":"Enhedspriser!AY159","v":185617.55651857745},{"$f":"Enhedspriser!AZ159","v":185617.55651857745},{"$f":"Enhedspriser!BA159","v":185617.55651857745},{"$f":"Enhedspriser!BB159","v":185617.55651857745},{"$f":"Enhedspriser!BC159","v":185617.55651857745},{"$f":"Enhedspriser!BD159","v":185617.55651857745},{"$f":"Enhedspriser!BE159","v":185617.55651857745},{"$f":"Enhedspriser!BF159","v":185617.55651857745},{"$f":"Enhedspriser!BG159","v":185617.55651857745},{"$f":"Enhedspriser!BH159","v":185617.55651857745},{"$f":"Enhedspriser!BI159","v":185617.55651857745},{"$f":"Enhedspriser!BJ159","v":185617.55651857745},{"$f":"Enhedspriser!BK159","v":185617.55651857745},{"$f":"Enhedspriser!BL159","v":185617.55651857745},{"$f":"Enhedspriser!BM159","v":185617.55651857745},{"$f":"Enhedspriser!BN159","v":185617.55651857745},{"$f":"Enhedspriser!BO159","v":185617.55651857745},{"$f":"Enhedspriser!BP159","v":185617.55651857745},{"$f":"Enhedspriser!BQ159","v":185617.55651857745},{"$f":"Enhedspriser!BR159","v":185617.55651857745},{"$f":"Enhedspriser!BS159","v":185617.55651857745},{"$f":"Enhedspriser!BT159","v":185617.55651857745},{"$f":"Enhedspriser!BU159","v":185617.55651857745},{"$f":"Enhedspriser!BV159","v":185617.55651857745},{"$f":"Enhedspriser!BW159","v":185617.55651857745},{"$f":"Enhedspriser!BX159","v":185617.55651857745},{"$f":"Enhedspriser!BY159","v":185617.55651857745},{"$f":"Enhedspriser!BZ159","v":185617.55651857745},{"$f":"Enhedspriser!CA159","v":185617.55651857745},{"$f":"Enhedspriser!CB159","v":185617.55651857745},{"$f":"Enhedspriser!CC159","v":185617.55651857745},{"$f":"Enhedspriser!CD159","v":185617.55651857745},{"$f":"Enhedspriser!CE159","v":185617.55651857745},{"$f":"Enhedspriser!CF159","v":185617.55651857745},{"$f":"Enhedspriser!CG159","v":185617.55651857745},{"$f":"Enhedspriser!CH159","v":185617.55651857745},{"$f":"Enhedspriser!CI159","v":185617.55651857745},{"$f":"Enhedspriser!CJ159","v":185617.55651857745},{"$f":"Enhedspriser!CK159","v":185617.55651857745},{"$f":"Enhedspriser!CL159","v":185617.55651857745},{"$f":"Enhedspriser!CM159","v":185617.55651857745},{"$f":"Enhedspriser!CN159","v":185617.55651857745},{"$f":"Enhedspriser!CO159","v":185617.55651857745},{"$f":"Enhedspriser!CP159","v":185617.55651857745},{"$f":"Enhedspriser!CQ159","v":185617.55651857745},{"$f":"Enhedspriser!CR159","v":185617.55651857745},{"$f":"Enhedspriser!CS159","v":185617.55651857745},{"$f":"Enhedspriser!CT159","v":185617.55651857745},{"$f":"Enhedspriser!CU159","v":185617.55651857745},{"$f":"Enhedspriser!CV159","v":185617.55651857745},{"$f":"Enhedspriser!CW159","v":185617.55651857745},{"$f":"Enhedspriser!CX159","v":185617.55651857745},{"$f":"Enhedspriser!CY159","v":185617.55651857745},{"$f":"Enhedspriser!CZ159","v":185617.55651857745},{"$f":"Enhedspriser!DA159","v":185617.55651857745},{"$f":"Enhedspriser!DB159","v":185617.55651857745},{"$f":"Enhedspriser!DC159","v":185617.55651857745}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D287","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E299+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK299+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ299+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$296*E288/10^6","v":0},{"$f":"F$296*F288/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$296*BR288/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2964113401067029E-3,3.3524730535548523E-3,5.4085347670030223E-3,7.4645964804510067E-3,9.5206581938991567E-3,1.1576719907347325E-2,1.3632781620795474E-2,1.5688843334243644E-2,1.774490504769163E-2,1.9800966761139779E-2,2.1857028474587949E-2,2.3913090188036099E-2,2.5969151901484081E-2,2.8025213614932255E-2,3.00812753283804E-2,3.213733704182857E-2,3.4193398755276723E-2,3.6249460468724702E-2,3.8305522182173035E-2,4.0361583895621028E-2,4.2417645609069195E-2]
[null,null,null,10,{"$f":"E$296*E289/10^6","v":0},2.956839633344793E-3,5.9136792666899573E-3,8.8705189000347715E-3,1.1827358533379935E-2,1.478419816672473E-2,1.7741037800069914E-2,2.0697877433414707E-2,2.3654717066759871E-2,2.6611556700104684E-2,2.9568396333449848E-2,3.2525235966794637E-2,3.5482075600139829E-2,3.8438915233484625E-2,4.1395754866829601E-2,4.4352594500174598E-2,4.7309434133519582E-2,5.0266273766864558E-2,5.3223113400209555E-2,5.6179953033554532E-2,5.9136792666899529E-2,6.2093632300244513E-2,6.5050471933589496E-2,6.8007311566934306E-2,7.0964151200279463E-2,7.3920990833624273E-2,7.6877830466969443E-2,7.9834670100314239E-2,8.279150973365941E-2,8.574834936700422E-2,8.8705189000349377E-2,9.1662028633694173E-2,9.4618868267039358E-2,9.7575707900384154E-2,0.10053254753372931,0.10348938716707413,0.10644622680041929,0.10940306643376409,0.11235990606710906,0.11531674570045407,0.11827358533379906,0.12123042496714405,0.12418726460048903,0.12714410423383402,0.13010094386717899,0.13305778350052397,0.13601462313386878,0.13897146276721375,0.14192830240055893,0.14488514203390374,0.14784198166724874,0.15079882130059369,0.15375566093393889,0.1567125005672837,0.15966934020062865,0.16262617983397368,0.16558301946731885,0.16853985910066363,0.17149669873400844,0.17445353836735358,0.17741037800069839,0.18036721763404356,0.18332405726738835,0.18561755651857745,{"$f":"BQ$296*BQ289/10^6","v":0.18561755651857745},0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745]
[null,null,null,20,{"$f":"E$296*E290/10^6","v":0.18561755651857745},0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,{"$f":"BQ$296*BQ290/10^6","v":0.18561755651857745},0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745]
[null,null,null,50,{"$f":"E$296*E291/10^6","v":0.18561755651857745},0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,{"$f":"BQ$296*BQ291/10^6","v":0.18561755651857745},0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745]
[null,null,null,100,{"$f":"E$296*E292/10^6","v":0.18561755651857745},0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,{"$f":"BQ$296*BQ292/10^6","v":0.18561755651857745},0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745,0.18561755651857745]
[]
[null,null,null,"Beregnet skadesomkostning for oversvømmede erhverv, tab af løsøre, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E307+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK307+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ307+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E300+E301)+Forudsætninger!$E$45*(E301+E302)+Forudsætninger!$E$46*(E302+E303)+Forudsætninger!$E$47*(E303+E304))+Forudsætninger!$E$48*E304","v":1.3921316738893311E-2},{"$f":"0.5*(Forudsætninger!$E$44*(F300+F301)+Forudsætninger!$E$45*(F301+F302)+Forudsætninger!$E$46*(F302+F303)+Forudsætninger!$E$47*(F303+F304))+Forudsætninger!$E$48*F304","v":1.4143079711394169E-2},{"$f":"0.5*(Forudsætninger!$E$44*(G300+G301)+Forudsætninger!$E$45*(G301+G302)+Forudsætninger!$E$46*(G302+G303)+Forudsætninger!$E$47*(G303+G304))+Forudsætninger!$E$48*G304","v":1.4364842683895058E-2},{"$f":"0.5*(Forudsætninger!$E$44*(H300+H301)+Forudsætninger!$E$45*(H301+H302)+Forudsætninger!$E$46*(H302+H303)+Forudsætninger!$E$47*(H303+H304))+Forudsætninger!$E$48*H304","v":1.4586605656395918E-2},{"$f":"0.5*(Forudsætninger!$E$44*(I300+I301)+Forudsætninger!$E$45*(I301+I302)+Forudsætninger!$E$46*(I302+I303)+Forudsætninger!$E$47*(I303+I304))+Forudsætninger!$E$48*I304","v":1.4808368628896805E-2},{"$f":"0.5*(Forudsætninger!$E$44*(J300+J301)+Forudsætninger!$E$45*(J301+J302)+Forudsætninger!$E$46*(J302+J303)+Forudsætninger!$E$47*(J303+J304))+Forudsætninger!$E$48*J304","v":1.5030131601397666E-2},{"$f":"0.5*(Forudsætninger!$E$44*(K300+K301)+Forudsætninger!$E$45*(K301+K302)+Forudsætninger!$E$46*(K302+K303)+Forudsætninger!$E$47*(K303+K304))+Forudsætninger!$E$48*K304","v":1.5251894573898554E-2},{"$f":"0.5*(Forudsætninger!$E$44*(L300+L301)+Forudsætninger!$E$45*(L301+L302)+Forudsætninger!$E$46*(L302+L303)+Forudsætninger!$E$47*(L303+L304))+Forudsætninger!$E$48*L304","v":1.5473657546399414E-2},{"$f":"0.5*(Forudsætninger!$E$44*(M300+M301)+Forudsætninger!$E$45*(M301+M302)+Forudsætninger!$E$46*(M302+M303)+Forudsætninger!$E$47*(M303+M304))+Forudsætninger!$E$48*M304","v":1.5695420518900299E-2},{"$f":"0.5*(Forudsætninger!$E$44*(N300+N301)+Forudsætninger!$E$45*(N301+N302)+Forudsætninger!$E$46*(N302+N303)+Forudsætninger!$E$47*(N303+N304))+Forudsætninger!$E$48*N304","v":1.5917183491401161E-2},{"$f":"0.5*(Forudsætninger!$E$44*(O300+O301)+Forudsætninger!$E$45*(O301+O302)+Forudsætninger!$E$46*(O302+O303)+Forudsætninger!$E$47*(O303+O304))+Forudsætninger!$E$48*O304","v":1.613894646390205E-2},{"$f":"0.5*(Forudsætninger!$E$44*(P300+P301)+Forudsætninger!$E$45*(P301+P302)+Forudsætninger!$E$46*(P302+P303)+Forudsætninger!$E$47*(P303+P304))+Forudsætninger!$E$48*P304","v":1.6360709436402908E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Q300+Q301)+Forudsætninger!$E$45*(Q301+Q302)+Forudsætninger!$E$46*(Q302+Q303)+Forudsætninger!$E$47*(Q303+Q304))+Forudsætninger!$E$48*Q304","v":1.6582472408903797E-2},{"$f":"0.5*(Forudsætninger!$E$44*(R300+R301)+Forudsætninger!$E$45*(R301+R302)+Forudsætninger!$E$46*(R302+R303)+Forudsætninger!$E$47*(R303+R304))+Forudsætninger!$E$48*R304","v":1.6804235381404659E-2},{"$f":"0.5*(Forudsætninger!$E$44*(S300+S301)+Forudsætninger!$E$45*(S301+S302)+Forudsætninger!$E$46*(S302+S303)+Forudsætninger!$E$47*(S303+S304))+Forudsætninger!$E$48*S304","v":1.702599835390553E-2},{"$f":"0.5*(Forudsætninger!$E$44*(T300+T301)+Forudsætninger!$E$45*(T301+T302)+Forudsætninger!$E$46*(T302+T303)+Forudsætninger!$E$47*(T303+T304))+Forudsætninger!$E$48*T304","v":1.7247761326406406E-2},{"$f":"0.5*(Forudsætninger!$E$44*(U300+U301)+Forudsætninger!$E$45*(U301+U302)+Forudsætninger!$E$46*(U302+U303)+Forudsætninger!$E$47*(U303+U304))+Forudsætninger!$E$48*U304","v":1.7469524298907278E-2},{"$f":"0.5*(Forudsætninger!$E$44*(V300+V301)+Forudsætninger!$E$45*(V301+V302)+Forudsætninger!$E$46*(V302+V303)+Forudsætninger!$E$47*(V303+V304))+Forudsætninger!$E$48*V304","v":1.7691287271408153E-2},{"$f":"0.5*(Forudsætninger!$E$44*(W300+W301)+Forudsætninger!$E$45*(W301+W302)+Forudsætninger!$E$46*(W302+W303)+Forudsætninger!$E$47*(W303+W304))+Forudsætninger!$E$48*W304","v":1.7913050243909025E-2},{"$f":"0.5*(Forudsætninger!$E$44*(X300+X301)+Forudsætninger!$E$45*(X301+X302)+Forudsætninger!$E$46*(X302+X303)+Forudsætninger!$E$47*(X303+X304))+Forudsætninger!$E$48*X304","v":1.81348132164099E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Y300+Y301)+Forudsætninger!$E$45*(Y301+Y302)+Forudsætninger!$E$46*(Y302+Y303)+Forudsætninger!$E$47*(Y303+Y304))+Forudsætninger!$E$48*Y304","v":1.8356576188910775E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Z300+Z301)+Forudsætninger!$E$45*(Z301+Z302)+Forudsætninger!$E$46*(Z302+Z303)+Forudsætninger!$E$47*(Z303+Z304))+Forudsætninger!$E$48*Z304","v":1.8578339161411647E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AA300+AA301)+Forudsætninger!$E$45*(AA301+AA302)+Forudsætninger!$E$46*(AA302+AA303)+Forudsætninger!$E$47*(AA303+AA304))+Forudsætninger!$E$48*AA304","v":1.8800102133912523E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AB300+AB301)+Forudsætninger!$E$45*(AB301+AB302)+Forudsætninger!$E$46*(AB302+AB303)+Forudsætninger!$E$47*(AB303+AB304))+Forudsætninger!$E$48*AB304","v":1.9021865106413384E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AC300+AC301)+Forudsætninger!$E$45*(AC301+AC302)+Forudsætninger!$E$46*(AC302+AC303)+Forudsætninger!$E$47*(AC303+AC304))+Forudsætninger!$E$48*AC304","v":1.924362807891427E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AD300+AD301)+Forudsætninger!$E$45*(AD301+AD302)+Forudsætninger!$E$46*(AD302+AD303)+Forudsætninger!$E$47*(AD303+AD304))+Forudsætninger!$E$48*AD304","v":1.9465391051415131E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AE300+AE301)+Forudsætninger!$E$45*(AE301+AE302)+Forudsætninger!$E$46*(AE302+AE303)+Forudsætninger!$E$47*(AE303+AE304))+Forudsætninger!$E$48*AE304","v":1.968715402391602E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AF300+AF301)+Forudsætninger!$E$45*(AF301+AF302)+Forudsætninger!$E$46*(AF302+AF303)+Forudsætninger!$E$47*(AF303+AF304))+Forudsætninger!$E$48*AF304","v":1.9908916996416878E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AG300+AG301)+Forudsætninger!$E$45*(AG301+AG302)+Forudsætninger!$E$46*(AG302+AG303)+Forudsætninger!$E$47*(AG303+AG304))+Forudsætninger!$E$48*AG304","v":2.0130679968917767E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AH300+AH301)+Forudsætninger!$E$45*(AH301+AH302)+Forudsætninger!$E$46*(AH302+AH303)+Forudsætninger!$E$47*(AH303+AH304))+Forudsætninger!$E$48*AH304","v":2.0352442941418629E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AI300+AI301)+Forudsætninger!$E$45*(AI301+AI302)+Forudsætninger!$E$46*(AI302+AI303)+Forudsætninger!$E$47*(AI303+AI304))+Forudsætninger!$E$48*AI304","v":2.0574205913919515E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AJ300+AJ301)+Forudsætninger!$E$45*(AJ301+AJ302)+Forudsætninger!$E$46*(AJ302+AJ303)+Forudsætninger!$E$47*(AJ303+AJ304))+Forudsætninger!$E$48*AJ304","v":2.0795968886420373E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AK300+AK301)+Forudsætninger!$E$45*(AK301+AK302)+Forudsætninger!$E$46*(AK302+AK303)+Forudsætninger!$E$47*(AK303+AK304))+Forudsætninger!$E$48*AK304","v":2.1017731858921265E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AL300+AL301)+Forudsætninger!$E$45*(AL301+AL302)+Forudsætninger!$E$46*(AL302+AL303)+Forudsætninger!$E$47*(AL303+AL304))+Forudsætninger!$E$48*AL304","v":2.1239494831422123E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AM300+AM301)+Forudsætninger!$E$45*(AM301+AM302)+Forudsætninger!$E$46*(AM302+AM303)+Forudsætninger!$E$47*(AM303+AM304))+Forudsætninger!$E$48*AM304","v":2.1461257803923009E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AN300+AN301)+Forudsætninger!$E$45*(AN301+AN302)+Forudsætninger!$E$46*(AN302+AN303)+Forudsætninger!$E$47*(AN303+AN304))+Forudsætninger!$E$48*AN304","v":2.1683020776423874E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AO300+AO301)+Forudsætninger!$E$45*(AO301+AO302)+Forudsætninger!$E$46*(AO302+AO303)+Forudsætninger!$E$47*(AO303+AO304))+Forudsætninger!$E$48*AO304","v":2.190478374892476E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AP300+AP301)+Forudsætninger!$E$45*(AP301+AP302)+Forudsætninger!$E$46*(AP302+AP303)+Forudsætninger!$E$47*(AP303+AP304))+Forudsætninger!$E$48*AP304","v":2.2126546721425618E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AQ300+AQ301)+Forudsætninger!$E$45*(AQ301+AQ302)+Forudsætninger!$E$46*(AQ302+AQ303)+Forudsætninger!$E$47*(AQ303+AQ304))+Forudsætninger!$E$48*AQ304","v":2.2348309693926489E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AR300+AR301)+Forudsætninger!$E$45*(AR301+AR302)+Forudsætninger!$E$46*(AR302+AR303)+Forudsætninger!$E$47*(AR303+AR304))+Forudsætninger!$E$48*AR304","v":2.2570072666427368E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AS300+AS301)+Forudsætninger!$E$45*(AS301+AS302)+Forudsætninger!$E$46*(AS302+AS303)+Forudsætninger!$E$47*(AS303+AS304))+Forudsætninger!$E$48*AS304","v":2.279183563892824E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AT300+AT301)+Forudsætninger!$E$45*(AT301+AT302)+Forudsætninger!$E$46*(AT302+AT303)+Forudsætninger!$E$47*(AT303+AT304))+Forudsætninger!$E$48*AT304","v":2.3013598611429115E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AU300+AU301)+Forudsætninger!$E$45*(AU301+AU302)+Forudsætninger!$E$46*(AU302+AU303)+Forudsætninger!$E$47*(AU303+AU304))+Forudsætninger!$E$48*AU304","v":2.3235361583929991E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AV300+AV301)+Forudsætninger!$E$45*(AV301+AV302)+Forudsætninger!$E$46*(AV302+AV303)+Forudsætninger!$E$47*(AV303+AV304))+Forudsætninger!$E$48*AV304","v":2.3457124556430863E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AW300+AW301)+Forudsætninger!$E$45*(AW301+AW302)+Forudsætninger!$E$46*(AW302+AW303)+Forudsætninger!$E$47*(AW303+AW304))+Forudsætninger!$E$48*AW304","v":2.3678887528931738E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AX300+AX301)+Forudsætninger!$E$45*(AX301+AX302)+Forudsætninger!$E$46*(AX302+AX303)+Forudsætninger!$E$47*(AX303+AX304))+Forudsætninger!$E$48*AX304","v":2.390065050143261E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AY300+AY301)+Forudsætninger!$E$45*(AY301+AY302)+Forudsætninger!$E$46*(AY302+AY303)+Forudsætninger!$E$47*(AY303+AY304))+Forudsætninger!$E$48*AY304","v":2.4122413473933471E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AZ300+AZ301)+Forudsætninger!$E$45*(AZ301+AZ302)+Forudsætninger!$E$46*(AZ302+AZ303)+Forudsætninger!$E$47*(AZ303+AZ304))+Forudsætninger!$E$48*AZ304","v":2.4344176446434343E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BA300+BA301)+Forudsætninger!$E$45*(BA301+BA302)+Forudsætninger!$E$46*(BA302+BA303)+Forudsætninger!$E$47*(BA303+BA304))+Forudsætninger!$E$48*BA304","v":2.4565939418935229E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BB300+BB301)+Forudsætninger!$E$45*(BB301+BB302)+Forudsætninger!$E$46*(BB302+BB303)+Forudsætninger!$E$47*(BB303+BB304))+Forudsætninger!$E$48*BB304","v":2.478770239143609E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BC300+BC301)+Forudsætninger!$E$45*(BC301+BC302)+Forudsætninger!$E$46*(BC302+BC303)+Forudsætninger!$E$47*(BC303+BC304))+Forudsætninger!$E$48*BC304","v":2.5009465363936969E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BD300+BD301)+Forudsætninger!$E$45*(BD301+BD302)+Forudsætninger!$E$46*(BD302+BD303)+Forudsætninger!$E$47*(BD303+BD304))+Forudsætninger!$E$48*BD304","v":2.5231228336437837E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BE300+BE301)+Forudsætninger!$E$45*(BE301+BE302)+Forudsætninger!$E$46*(BE302+BE303)+Forudsætninger!$E$47*(BE303+BE304))+Forudsætninger!$E$48*BE304","v":2.545299130893873E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BF300+BF301)+Forudsætninger!$E$45*(BF301+BF302)+Forudsætninger!$E$46*(BF302+BF303)+Forudsætninger!$E$47*(BF303+BF304))+Forudsætninger!$E$48*BF304","v":2.5674754281439588E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BG300+BG301)+Forudsætninger!$E$45*(BG301+BG302)+Forudsætninger!$E$46*(BG302+BG303)+Forudsætninger!$E$47*(BG303+BG304))+Forudsætninger!$E$48*BG304","v":2.589651725394046E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BH300+BH301)+Forudsætninger!$E$45*(BH301+BH302)+Forudsætninger!$E$46*(BH302+BH303)+Forudsætninger!$E$47*(BH303+BH304))+Forudsætninger!$E$48*BH304","v":2.6118280226441339E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BI300+BI301)+Forudsætninger!$E$45*(BI301+BI302)+Forudsætninger!$E$46*(BI302+BI303)+Forudsætninger!$E$47*(BI303+BI304))+Forudsætninger!$E$48*BI304","v":2.6340043198942224E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BJ300+BJ301)+Forudsætninger!$E$45*(BJ301+BJ302)+Forudsætninger!$E$46*(BJ302+BJ303)+Forudsætninger!$E$47*(BJ303+BJ304))+Forudsætninger!$E$48*BJ304","v":2.6561806171443086E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BK300+BK301)+Forudsætninger!$E$45*(BK301+BK302)+Forudsætninger!$E$46*(BK302+BK303)+Forudsætninger!$E$47*(BK303+BK304))+Forudsætninger!$E$48*BK304","v":2.6783569143943947E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BL300+BL301)+Forudsætninger!$E$45*(BL301+BL302)+Forudsætninger!$E$46*(BL302+BL303)+Forudsætninger!$E$47*(BL303+BL304))+Forudsætninger!$E$48*BL304","v":2.7005332116444833E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BM300+BM301)+Forudsætninger!$E$45*(BM301+BM302)+Forudsætninger!$E$46*(BM302+BM303)+Forudsætninger!$E$47*(BM303+BM304))+Forudsætninger!$E$48*BM304","v":2.7227095088945691E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BN300+BN301)+Forudsætninger!$E$45*(BN301+BN302)+Forudsætninger!$E$46*(BN302+BN303)+Forudsætninger!$E$47*(BN303+BN304))+Forudsætninger!$E$48*BN304","v":2.7448858061446577E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BO300+BO301)+Forudsætninger!$E$45*(BO301+BO302)+Forudsætninger!$E$46*(BO302+BO303)+Forudsætninger!$E$47*(BO303+BO304))+Forudsætninger!$E$48*BO304","v":2.7670621033947438E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BP300+BP301)+Forudsætninger!$E$45*(BP301+BP302)+Forudsætninger!$E$46*(BP302+BP303)+Forudsætninger!$E$47*(BP303+BP304))+Forudsætninger!$E$48*BP304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BQ300+BQ301)+Forudsætninger!$E$45*(BQ301+BQ302)+Forudsætninger!$E$46*(BQ302+BQ303)+Forudsætninger!$E$47*(BQ303+BQ304))+Forudsætninger!$E$48*BQ304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BR300+BR301)+Forudsætninger!$E$45*(BR301+BR302)+Forudsætninger!$E$46*(BR302+BR303)+Forudsætninger!$E$47*(BR303+BR304))+Forudsætninger!$E$48*BR304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BS300+BS301)+Forudsætninger!$E$45*(BS301+BS302)+Forudsætninger!$E$46*(BS302+BS303)+Forudsætninger!$E$47*(BS303+BS304))+Forudsætninger!$E$48*BS304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BT300+BT301)+Forudsætninger!$E$45*(BT301+BT302)+Forudsætninger!$E$46*(BT302+BT303)+Forudsætninger!$E$47*(BT303+BT304))+Forudsætninger!$E$48*BT304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BU300+BU301)+Forudsætninger!$E$45*(BU301+BU302)+Forudsætninger!$E$46*(BU302+BU303)+Forudsætninger!$E$47*(BU303+BU304))+Forudsætninger!$E$48*BU304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BV300+BV301)+Forudsætninger!$E$45*(BV301+BV302)+Forudsætninger!$E$46*(BV302+BV303)+Forudsætninger!$E$47*(BV303+BV304))+Forudsætninger!$E$48*BV304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BW300+BW301)+Forudsætninger!$E$45*(BW301+BW302)+Forudsætninger!$E$46*(BW302+BW303)+Forudsætninger!$E$47*(BW303+BW304))+Forudsætninger!$E$48*BW304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BX300+BX301)+Forudsætninger!$E$45*(BX301+BX302)+Forudsætninger!$E$46*(BX302+BX303)+Forudsætninger!$E$47*(BX303+BX304))+Forudsætninger!$E$48*BX304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BY300+BY301)+Forudsætninger!$E$45*(BY301+BY302)+Forudsætninger!$E$46*(BY302+BY303)+Forudsætninger!$E$47*(BY303+BY304))+Forudsætninger!$E$48*BY304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BZ300+BZ301)+Forudsætninger!$E$45*(BZ301+BZ302)+Forudsætninger!$E$46*(BZ302+BZ303)+Forudsætninger!$E$47*(BZ303+BZ304))+Forudsætninger!$E$48*BZ304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CA300+CA301)+Forudsætninger!$E$45*(CA301+CA302)+Forudsætninger!$E$46*(CA302+CA303)+Forudsætninger!$E$47*(CA303+CA304))+Forudsætninger!$E$48*CA304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CB300+CB301)+Forudsætninger!$E$45*(CB301+CB302)+Forudsætninger!$E$46*(CB302+CB303)+Forudsætninger!$E$47*(CB303+CB304))+Forudsætninger!$E$48*CB304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CC300+CC301)+Forudsætninger!$E$45*(CC301+CC302)+Forudsætninger!$E$46*(CC302+CC303)+Forudsætninger!$E$47*(CC303+CC304))+Forudsætninger!$E$48*CC304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CD300+CD301)+Forudsætninger!$E$45*(CD301+CD302)+Forudsætninger!$E$46*(CD302+CD303)+Forudsætninger!$E$47*(CD303+CD304))+Forudsætninger!$E$48*CD304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CE300+CE301)+Forudsætninger!$E$45*(CE301+CE302)+Forudsætninger!$E$46*(CE302+CE303)+Forudsætninger!$E$47*(CE303+CE304))+Forudsætninger!$E$48*CE304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CF300+CF301)+Forudsætninger!$E$45*(CF301+CF302)+Forudsætninger!$E$46*(CF302+CF303)+Forudsætninger!$E$47*(CF303+CF304))+Forudsætninger!$E$48*CF304","v":2.7842633477786621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CG300+CG301)+Forudsætninger!$E$45*(CG301+CG302)+Forudsætninger!$E$46*(CG302+CG303)+Forudsætninger!$E$47*(CG303+CG304))+Forudsætninger!$E$48*CG304","v":2.7907454044791953E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CH300+CH301)+Forudsætninger!$E$45*(CH301+CH302)+Forudsætninger!$E$46*(CH302+CH303)+Forudsætninger!$E$47*(CH303+CH304))+Forudsætninger!$E$48*CH304","v":2.8010257130464362E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CI300+CI301)+Forudsætninger!$E$45*(CI301+CI302)+Forudsætninger!$E$46*(CI302+CI303)+Forudsætninger!$E$47*(CI303+CI304))+Forudsætninger!$E$48*CI304","v":2.811306021613677E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CJ300+CJ301)+Forudsætninger!$E$45*(CJ301+CJ302)+Forudsætninger!$E$46*(CJ302+CJ303)+Forudsætninger!$E$47*(CJ303+CJ304))+Forudsætninger!$E$48*CJ304","v":2.8215863301809169E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CK300+CK301)+Forudsætninger!$E$45*(CK301+CK302)+Forudsætninger!$E$46*(CK302+CK303)+Forudsætninger!$E$47*(CK303+CK304))+Forudsætninger!$E$48*CK304","v":2.8318666387481577E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CL300+CL301)+Forudsætninger!$E$45*(CL301+CL302)+Forudsætninger!$E$46*(CL302+CL303)+Forudsætninger!$E$47*(CL303+CL304))+Forudsætninger!$E$48*CL304","v":2.8421469473153986E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CM300+CM301)+Forudsætninger!$E$45*(CM301+CM302)+Forudsætninger!$E$46*(CM302+CM303)+Forudsætninger!$E$47*(CM303+CM304))+Forudsætninger!$E$48*CM304","v":2.8524272558826395E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CN300+CN301)+Forudsætninger!$E$45*(CN301+CN302)+Forudsætninger!$E$46*(CN302+CN303)+Forudsætninger!$E$47*(CN303+CN304))+Forudsætninger!$E$48*CN304","v":2.8627075644498803E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CO300+CO301)+Forudsætninger!$E$45*(CO301+CO302)+Forudsætninger!$E$46*(CO302+CO303)+Forudsætninger!$E$47*(CO303+CO304))+Forudsætninger!$E$48*CO304","v":2.8729878730171202E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CP300+CP301)+Forudsætninger!$E$45*(CP301+CP302)+Forudsætninger!$E$46*(CP302+CP303)+Forudsætninger!$E$47*(CP303+CP304))+Forudsætninger!$E$48*CP304","v":2.8832681815843607E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CQ300+CQ301)+Forudsætninger!$E$45*(CQ301+CQ302)+Forudsætninger!$E$46*(CQ302+CQ303)+Forudsætninger!$E$47*(CQ303+CQ304))+Forudsætninger!$E$48*CQ304","v":2.8935484901516019E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CR300+CR301)+Forudsætninger!$E$45*(CR301+CR302)+Forudsætninger!$E$46*(CR302+CR303)+Forudsætninger!$E$47*(CR303+CR304))+Forudsætninger!$E$48*CR304","v":2.9038287987188424E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CS300+CS301)+Forudsætninger!$E$45*(CS301+CS302)+Forudsætninger!$E$46*(CS302+CS303)+Forudsætninger!$E$47*(CS303+CS304))+Forudsætninger!$E$48*CS304","v":2.9141091072860822E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CT300+CT301)+Forudsætninger!$E$45*(CT301+CT302)+Forudsætninger!$E$46*(CT302+CT303)+Forudsætninger!$E$47*(CT303+CT304))+Forudsætninger!$E$48*CT304","v":2.9243894158533235E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CU300+CU301)+Forudsætninger!$E$45*(CU301+CU302)+Forudsætninger!$E$46*(CU302+CU303)+Forudsætninger!$E$47*(CU303+CU304))+Forudsætninger!$E$48*CU304","v":2.934669724420564E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CV300+CV301)+Forudsætninger!$E$45*(CV301+CV302)+Forudsætninger!$E$46*(CV302+CV303)+Forudsætninger!$E$47*(CV303+CV304))+Forudsætninger!$E$48*CV304","v":2.9449500329878048E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CW300+CW301)+Forudsætninger!$E$45*(CW301+CW302)+Forudsætninger!$E$46*(CW302+CW303)+Forudsætninger!$E$47*(CW303+CW304))+Forudsætninger!$E$48*CW304","v":2.9552303415550457E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CX300+CX301)+Forudsætninger!$E$45*(CX301+CX302)+Forudsætninger!$E$46*(CX302+CX303)+Forudsætninger!$E$47*(CX303+CX304))+Forudsætninger!$E$48*CX304","v":2.9655106501222855E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CY300+CY301)+Forudsætninger!$E$45*(CY301+CY302)+Forudsætninger!$E$46*(CY302+CY303)+Forudsætninger!$E$47*(CY303+CY304))+Forudsætninger!$E$48*CY304","v":2.9757909586895274E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CZ300+CZ301)+Forudsætninger!$E$45*(CZ301+CZ302)+Forudsætninger!$E$46*(CZ302+CZ303)+Forudsætninger!$E$47*(CZ303+CZ304))+Forudsætninger!$E$48*CZ304","v":2.9860712672567673E-2},{"$f":"0.5*(Forudsætninger!$E$44*(DA300+DA301)+Forudsætninger!$E$45*(DA301+DA302)+Forudsætninger!$E$46*(DA302+DA303)+Forudsætninger!$E$47*(DA303+DA304))+Forudsætninger!$E$48*DA304","v":2.9963515758240078E-2}]
[]
[]
[null,null,"Beregning af omkostninger af infrastruktur og trafik"]
[]
[null,null,null,{"$f":"Enhedspriser!D161","v":"Oprydning"}]
[]
[null,null,null,"Overført antal m² til oprydning"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!E66*FolsFaktorSkadesomk","v":0},{"$f":"F318","v":1260.6494649778838}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!E67*FolsFaktorSkadesomk","v":2000},{"$f":"(E318-E317)/($E$78-$E$77)","v":1260.6494649778838}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!E68*FolsFaktorSkadesomk","v":5000},{"$f":"(E319-E318)/($E$79-$E$78)","v":1662.4790094037062}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!E69*FolsFaktorSkadesomk","v":10000},{"$f":"(E320-E319)/($E$80-$E$79)","v":1797.3030197328476}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!E70*FolsFaktorSkadesomk","v":30000},{"$f":"(E321-E320)/($E$81-$E$80)","v":8136.9606334193422}]
[null,null,null,null,{"$f":"10*(E321-E320)+E321","v":230000},{"$f":"F321","v":8136.9606334193422}]
[null,null,null,"Note: Overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal m² der skal opryddes"]
[null,null,null,{"$f":"D316","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E326+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK326+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ326+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$316:$E$322,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$316:$F$322,E95))","v":-2.2737367544323206E-13},25.198606387039717,50.397212774077389,75.595819161119607,100.79442554815728,125.99303193519722,151.19163832223489,176.39024470927689,201.58885109631456,226.7874574833545,251.98606387039217,277.18467025743439,302.38327664447434,327.58188303151201,352.78048941855195,377.9790958055919,403.17770219263184,428.37630857966951,453.57491496670923,478.77352135374917,503.97212774078912,529.17073412782679,554.36934051486674,579.56794690190895,604.76655328894662,629.96515967598657,655.16376606302424,680.36237245006396,705.5609788371039,730.75958522414385,755.95819161118152,781.15679799822146,{"$f":"IF(AK$86<$E$77,0,INDEX($E$316:$E$322,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$316:$F$322,AK95))","v":806.35540438526368},831.55401077230135,856.7526171593413,881.95122354637897,907.14982993342096,932.34843632045863,957.54704270749858,982.74564909453625,1007.9442554815785,1033.1428618686161,1058.3414682556559,1083.5400746426958,1108.7386810297357,1133.9372874167757,1159.1358938038134,1184.3345001908533,1209.5331065778932,1234.7317129649332,1259.9303193519709,1285.1289257390108,1310.3275321260485,1335.5261385130907,1360.7247449001306,1385.9233512871683,1411.1219576742103,1436.320564061248,1461.5191704482879,1486.7177768353256,1511.9163832223655,1537.1149896094055,1562.3135959964452,1587.5122023834829,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$316:$E$322,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$316:$F$322,BQ95))","v":1612.7108087705228},1637.909415157565,1663.1080215446027,1688.3066279316427,1713.5052343186803,1738.7038407057225,1763.9024470927602,1789.1010534798002,1814.2996598668378,1839.4982662538798,1864.6968726409198,1889.8954790279574,1915.0940854149974,1940.2926918020351,1965.4912981890773,1990.6899045761149,2020.9529426702202,2054.1835554206214,2087.4141681710221,2120.6447809214196,2153.8753936718208,2187.1060064222215,2220.3366191726222,2253.567231923023,2286.797844673421,2320.0284574238217,2353.2590701742224,2386.4896829246231,2419.7202956750211,2452.9509084254219,2486.1815211758226,2519.4121339262238,2552.6427466766245,2585.873359427022,2619.1039721774259,2652.3345849278239,2685.5651976782246]
[null,null,null,10,{"$f":"INDEX($E$316:$E$322,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$316:$F$322,E96)","v":2000},2047.789223532563,2095.5784470651315,2143.3676705976945,2191.156894130263,2238.9461176628261,2286.7353411953945,2334.5245647279576,2382.3137882605261,2430.1030117930891,2477.8922353256576,2525.6814588582206,2573.4706823907891,2621.2599059233521,2669.0491294559179,2716.8383529884836,2764.6275765210494,2812.4168000536151,2860.2060235861809,2907.9952471187466,2955.7844706513124,3003.5736941838782,3051.3629177164439,3099.1521412490065,3146.9413647815754,3194.730588314138,3242.5198118467069,3290.3090353792695,3338.0982589118385,3385.887482444401,3433.67670597697,3481.4659295095325,{"$f":"INDEX($E$316:$E$322,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$316:$F$322,AK96)","v":3529.2551530421015},3577.0443765746641,3624.833600107233,3672.6228236397956,3720.4120471723645,3768.2012707049271,3815.9904942374933,3863.7797177700586,3911.5689413026248,3959.3581648351901,4007.1473883677563,4054.9366119003216,4102.7258354328878,4150.5150589654531,4198.3042824980166,4246.0935060305819,4293.8827295631509,4341.6719530957134,4389.4611766282796,4437.2504001608449,4485.0396236934139,4532.8288472259765,4580.6180707585427,4628.407294291108,4676.1965178236769,4723.9857413562395,4771.7749648888021,4819.564188421371,4867.3534119539336,4915.1426354865025,4962.9318590190651,5011.5905427592543,{"$f":"INDEX($E$316:$E$322,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$316:$F$322,BQ96)","v":5063.2553850098466},5114.9202272604452,5166.5850695110375,5218.2499117616362,5269.9147540122285,5321.5795962628263,5373.2444385134186,5424.9092807640145,5476.5741230146095,5528.2389652652046,5579.9038075158005,5631.5686497663955,5683.2334920169906,5734.8983342675865,5786.5631765181815,5838.2280187687766,5889.8928610193689,5941.5577032699675,5993.2225455205598,6044.8873877711585,6096.5522300217508,6148.2170722723495,6199.8819145229409,6251.5467567735395,6303.2115990241318,6354.8764412747305,6406.5412835253228,6458.2061257759215,6509.8709680265129,6561.5358102771061,6613.2006525277038,6664.8654947782998,6716.5303370288948,6768.1951792794862,6819.8600215300849,6871.5248637806808,6923.1897060312767]
[null,null,null,20,{"$f":"INDEX($E$316:$E$322,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$316:$F$322,E97)","v":5000},5067.5341983884509,5135.0683967768955,5202.6025951653428,5270.1367935537937,5337.6709919422383,5405.2051903306892,5472.7393887191338,5540.273587107582,5607.8077854960329,5675.3419838844775,5742.8761822729284,5810.4103806613757,5877.9445790498203,5945.4787774382712,6013.0129758267194,6080.5471742151667,6148.081372603614,6215.6155709920658,6283.1497693805104,6350.6839677689577,6418.218166157405,6485.7523645458532,6553.2865629343041,6620.8207613227487,6688.354959711196,6755.8891580996478,6823.4233564880924,6890.9575548765424,6958.4917532649906,7026.0259516534352,7093.5601500418852,{"$f":"INDEX($E$316:$E$322,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$316:$F$322,AK97)","v":7161.0943484303298},7228.6285468187816,7296.1627452072289,7363.6969435956735,7431.2311419841244,7498.7653403725726,7566.2995387610199,7633.8337371494672,7701.367935537919,7768.9021339263636,7836.4363323148109,7903.9705307032618,7971.5047290917064,8039.0389274801573,8106.5731258686046,8174.1073242570492,8241.641522645501,8309.1757210339456,8376.7099194223956,8444.2441178108438,8511.7783161992884,8579.3125145877384,8646.8467129761902,8714.3809113646348,8781.915109753083,8849.4493081415276,8916.9835065299776,8984.5177049184294,9052.051903306874,9119.5861016953204,9187.1203000837722,9254.6544984722168,{"$f":"INDEX($E$316:$E$322,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$316:$F$322,BQ97)","v":9322.1886968606668},9389.722895249115,9457.2570936375596,9524.7912920260114,9592.3254904144578,9659.8596888029024,9727.3938871913542,9794.9280855798042,9862.4622839682488,9929.996482356697,9997.5306807451416,10294.569337677363,10600.318066557837,10906.066795438284,11211.815524318743,11517.564253199191,11823.312982079664,12129.061710960137,12434.810439840585,12740.559168721044,13046.30789760152,13352.056626481964,13657.805355362441,13963.554084242902,14269.302813123348,14575.051542003823,14880.800270884283,15186.548999764742,15492.297728645202,15798.046457525677,16103.795186406123,16409.543915286584,16715.292644167057,17021.041373047505,17326.790101927982,17632.53883080844,17938.287559688884]
[null,null,null,50,{"$f":"INDEX($E$316:$E$322,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$316:$F$322,E98)","v":10000},10426.564546580903,10853.129093161795,11279.693639742698,11706.258186323561,12132.822732904464,12559.387279485356,12985.951826066259,13412.516372647147,13839.080919228054,14265.64546580893,14692.21001238982,15118.774558970723,15545.339105551613,15971.903652132518,16398.46819871341,16825.032745294284,17251.597291875172,17678.161838456079,18104.726385036971,18531.290931617874,18957.855478198762,19384.42002477964,19810.984571360546,20237.549117941435,20664.113664522338,21090.67821110323,21517.242757684133,21943.807304265021,22370.371850845899,22796.936397426791,23223.500944007694,{"$f":"INDEX($E$316:$E$322,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$316:$F$322,AK98)","v":23650.065490588582},24076.630037169489,24503.194583750363,24929.759130331269,25356.323676912143,25782.88822349305,26209.452770073953,26636.017316654859,27062.581863235733,27489.146409816611,27915.710956397514,28342.275502978417,28768.840049559323,29195.404596140197,29621.969142721104,30048.533689301985,30475.098235882877,30901.66278246374,31328.227329044661,31754.791875625553,32181.356422206474,32607.920968787337,33034.485515368229,33461.050061949121,33887.614608530013,34314.179155110935,34740.743701691797,35167.308248272719,35593.872794853582,36020.437341434503,36447.001888015366,36873.566434596258,{"$f":"INDEX($E$316:$E$322,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$316:$F$322,BQ98)","v":37300.130981177179},37726.695527758071,38153.260074338963,38579.824620919826,39006.389167500747,39432.953714081639,39859.518260662531,40286.082807243423,40712.647353824286,41139.211900405207,41565.776446986099,41992.340993567021,42418.905540147884,42845.470086728776,43272.034633309697,43698.59917989056,44125.163726471452,44551.728273052344,44978.292819633265,45404.857366214157,45831.42191279502,46257.986459375941,46684.551005956804,47111.115552537725,47537.680099118617,47964.244645699509,48390.809192280401,48817.373738861294,49243.938285442186,49670.502832023049,50097.06737860397,50523.631925184862,50950.196471765754,51376.761018346646,51803.325564927538,52229.89011150843,52656.454658089322]
[null,null,null,100,{"$f":"INDEX($E$316:$E$322,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$316:$F$322,E99)","v":30000},30541.150861168513,31082.301722337055,31623.452583505597,32164.60344467414,32705.754305842653,33246.905167011195,33788.056028179737,34329.20688934825,34870.357750516792,35411.508611685334,35952.659472853877,36493.81033402239,37034.961195190903,37576.112056359474,38117.262917527987,38658.413778696529,39199.564639865072,39740.715501033614,40281.866362202127,40823.01722337064,41364.168084539211,41905.318945707724,42446.469806876266,42987.620668044809,43528.771529213351,44069.922390381864,44611.073251550406,45152.224112718919,45693.374973887432,46234.525835055974,46775.676696224516,{"$f":"INDEX($E$316:$E$322,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$316:$F$322,AK99)","v":47316.82755739303},47857.978418561572,48399.129279730114,48940.280140898656,49481.431002067169,50022.581863235711,50563.732724404254,51104.883585572767,51646.034446741309,52187.185307909851,52728.336169078393,53269.487030246906,53810.637891415419,54351.788752583991,54892.939613752504,55434.090474921046,55975.241336089588,56516.39219725813,57057.543058426643,57598.693919595156,58139.844780763728,58680.995641932241,59222.146503100783,59763.297364269325,60304.448225437867,60845.59908660638,61386.749947774922,61927.900808943465,62469.051670111978,63010.20253128052,63551.353392449062,64092.504253617575,{"$f":"INDEX($E$316:$E$322,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$316:$F$322,BQ99)","v":64633.655114786117},65174.80597595466,65715.956837123202,66257.107698291715,66798.258559460257,67339.409420628799,67880.560281797312,68421.711142965825,68962.862004134367,69504.01286530291,70045.163726471423,70586.314587639936,71127.465448808507,71668.61630997702,72209.767171145562,72750.918032314104,73292.068893482647,73833.21975465116,74374.370615819673,74915.521476988244,75456.672338156757,75997.823199325299,76538.974060493842,77080.124921662384,77621.275782830897,78162.42664399941,78703.577505167981,79244.728366336494,79785.879227505036,80327.030088673579,80868.180949842092,81409.331811010634,81950.482672179176,82491.633533347718,83032.784394516231,83573.935255684773,84115.086116853316]
[]
[null,null,null,"Skadesomkostning per m² der skal opryddes"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E334+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK334+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ334+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!F161","v":"kr./m²"},{"$f":"Enhedspriser!G161","v":3.1619581074367993},{"$f":"Enhedspriser!H161","v":3.1619581074367993},{"$f":"Enhedspriser!I161","v":3.1619581074367993},{"$f":"Enhedspriser!J161","v":3.1619581074367993},{"$f":"Enhedspriser!K161","v":3.1619581074367993},{"$f":"Enhedspriser!L161","v":3.1619581074367993},{"$f":"Enhedspriser!M161","v":3.1619581074367993},{"$f":"Enhedspriser!N161","v":3.1619581074367993},{"$f":"Enhedspriser!O161","v":3.1619581074367993},{"$f":"Enhedspriser!P161","v":3.1619581074367993},{"$f":"Enhedspriser!Q161","v":3.1619581074367993},{"$f":"Enhedspriser!R161","v":3.1619581074367993},{"$f":"Enhedspriser!S161","v":3.1619581074367993},{"$f":"Enhedspriser!T161","v":3.1619581074367993},{"$f":"Enhedspriser!U161","v":3.1619581074367993},{"$f":"Enhedspriser!V161","v":3.1619581074367993},{"$f":"Enhedspriser!W161","v":3.1619581074367993},{"$f":"Enhedspriser!X161","v":3.1619581074367993},{"$f":"Enhedspriser!Y161","v":3.1619581074367993},{"$f":"Enhedspriser!Z161","v":3.1619581074367993},{"$f":"Enhedspriser!AA161","v":3.1619581074367993},{"$f":"Enhedspriser!AB161","v":3.1619581074367993},{"$f":"Enhedspriser!AC161","v":3.1619581074367993},{"$f":"Enhedspriser!AD161","v":3.1619581074367993},{"$f":"Enhedspriser!AE161","v":3.1619581074367993},{"$f":"Enhedspriser!AF161","v":3.1619581074367993},{"$f":"Enhedspriser!AG161","v":3.1619581074367993},{"$f":"Enhedspriser!AH161","v":3.1619581074367993},{"$f":"Enhedspriser!AI161","v":3.1619581074367993},{"$f":"Enhedspriser!AJ161","v":3.1619581074367993},{"$f":"Enhedspriser!AK161","v":3.1619581074367993},{"$f":"Enhedspriser!AL161","v":3.1619581074367993},{"$f":"Enhedspriser!AM161","v":3.1619581074367993},{"$f":"Enhedspriser!AN161","v":3.1619581074367993},{"$f":"Enhedspriser!AO161","v":3.1619581074367993},{"$f":"Enhedspriser!AP161","v":3.1619581074367993},{"$f":"Enhedspriser!AQ161","v":3.1619581074367993},{"$f":"Enhedspriser!AR161","v":3.1619581074367993},{"$f":"Enhedspriser!AS161","v":3.1619581074367993},{"$f":"Enhedspriser!AT161","v":3.1619581074367993},{"$f":"Enhedspriser!AU161","v":3.1619581074367993},{"$f":"Enhedspriser!AV161","v":3.1619581074367993},{"$f":"Enhedspriser!AW161","v":3.1619581074367993},{"$f":"Enhedspriser!AX161","v":3.1619581074367993},{"$f":"Enhedspriser!AY161","v":3.1619581074367993},{"$f":"Enhedspriser!AZ161","v":3.1619581074367993},{"$f":"Enhedspriser!BA161","v":3.1619581074367993},{"$f":"Enhedspriser!BB161","v":3.1619581074367993},{"$f":"Enhedspriser!BC161","v":3.1619581074367993},{"$f":"Enhedspriser!BD161","v":3.1619581074367993},{"$f":"Enhedspriser!BE161","v":3.1619581074367993},{"$f":"Enhedspriser!BF161","v":3.1619581074367993},{"$f":"Enhedspriser!BG161","v":3.1619581074367993},{"$f":"Enhedspriser!BH161","v":3.1619581074367993},{"$f":"Enhedspriser!BI161","v":3.1619581074367993},{"$f":"Enhedspriser!BJ161","v":3.1619581074367993},{"$f":"Enhedspriser!BK161","v":3.1619581074367993},{"$f":"Enhedspriser!BL161","v":3.1619581074367993},{"$f":"Enhedspriser!BM161","v":3.1619581074367993},{"$f":"Enhedspriser!BN161","v":3.1619581074367993},{"$f":"Enhedspriser!BO161","v":3.1619581074367993},{"$f":"Enhedspriser!BP161","v":3.1619581074367993},{"$f":"Enhedspriser!BQ161","v":3.1619581074367993},{"$f":"Enhedspriser!BR161","v":3.1619581074367993},{"$f":"Enhedspriser!BS161","v":3.1619581074367993},{"$f":"Enhedspriser!BT161","v":3.1619581074367993},{"$f":"Enhedspriser!BU161","v":3.1619581074367993},{"$f":"Enhedspriser!BV161","v":3.1619581074367993},{"$f":"Enhedspriser!BW161","v":3.1619581074367993},{"$f":"Enhedspriser!BX161","v":3.1619581074367993},{"$f":"Enhedspriser!BY161","v":3.1619581074367993},{"$f":"Enhedspriser!BZ161","v":3.1619581074367993},{"$f":"Enhedspriser!CA161","v":3.1619581074367993},{"$f":"Enhedspriser!CB161","v":3.1619581074367993},{"$f":"Enhedspriser!CC161","v":3.1619581074367993},{"$f":"Enhedspriser!CD161","v":3.1619581074367993},{"$f":"Enhedspriser!CE161","v":3.1619581074367993},{"$f":"Enhedspriser!CF161","v":3.1619581074367993},{"$f":"Enhedspriser!CG161","v":3.1619581074367993},{"$f":"Enhedspriser!CH161","v":3.1619581074367993},{"$f":"Enhedspriser!CI161","v":3.1619581074367993},{"$f":"Enhedspriser!CJ161","v":3.1619581074367993},{"$f":"Enhedspriser!CK161","v":3.1619581074367993},{"$f":"Enhedspriser!CL161","v":3.1619581074367993},{"$f":"Enhedspriser!CM161","v":3.1619581074367993},{"$f":"Enhedspriser!CN161","v":3.1619581074367993},{"$f":"Enhedspriser!CO161","v":3.1619581074367993},{"$f":"Enhedspriser!CP161","v":3.1619581074367993},{"$f":"Enhedspriser!CQ161","v":3.1619581074367993},{"$f":"Enhedspriser!CR161","v":3.1619581074367993},{"$f":"Enhedspriser!CS161","v":3.1619581074367993},{"$f":"Enhedspriser!CT161","v":3.1619581074367993},{"$f":"Enhedspriser!CU161","v":3.1619581074367993},{"$f":"Enhedspriser!CV161","v":3.1619581074367993},{"$f":"Enhedspriser!CW161","v":3.1619581074367993},{"$f":"Enhedspriser!CX161","v":3.1619581074367993},{"$f":"Enhedspriser!CY161","v":3.1619581074367993},{"$f":"Enhedspriser!CZ161","v":3.1619581074367993},{"$f":"Enhedspriser!DA161","v":3.1619581074367993},{"$f":"Enhedspriser!DB161","v":3.1619581074367993},{"$f":"Enhedspriser!DC161","v":3.1619581074367993}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D326","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E338+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK338+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ338+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$335*E327/10^6","v":-7.1894603648543111E-19},{"$f":"F$335*F327/10^6","v":7.9676937761608954E-5},1.5935387552321143E-4,2.3903081328482826E-4,3.1870775104643077E-4,3.9838468880804044E-4,4.7806162656964291E-4,5.5773856433125903E-4,6.3741550209286154E-4,7.1709243985447122E-4,7.9676937761607373E-4,8.7644631537769056E-4,9.5612325313930023E-4,1.0358001909009026E-3,1.1154771286625124E-3,1.195154066424122E-3,1.2748310041857318E-3,1.3545079419473342E-3,1.4341848797089431E-3,1.5138618174705526E-3,1.5935387552321624E-3,1.6732156929937648E-3,1.7528926307553746E-3,1.8325695685169916E-3,1.912246506278594E-3,1.9919234440402035E-3,2.0716003818018061E-3,2.1512773195634148E-3,2.2309542573250248E-3,2.3106311950866344E-3,2.3903081328482366E-3,2.4699850706098466E-3,2.5496620083714635E-3,2.6293389461330657E-3,2.7090158838946753E-3,2.7886928216562779E-3,2.868369759417894E-3,2.9480466971794966E-3,3.0277236349411066E-3,3.1074005727027088E-3,3.1870775104643257E-3,3.2667544482259283E-3,3.346431385987537E-3,3.4261083237491466E-3,3.5057852615107562E-3,3.5854621992723662E-3,3.6651391370339684E-3,3.7448160747955779E-3,3.8244930125571879E-3,3.9041699503187975E-3,3.9838468880804001E-3,4.0635238258420097E-3,4.1432007636036123E-3,4.2228777013652288E-3,4.3025546391268392E-3,4.382231576888441E-3,4.4619085146500575E-3,4.5415854524116592E-3,4.6212623901732697E-3,4.7009393279348714E-3,4.7806162656964819E-3,4.8602932034580906E-3,4.9399701412197001E-3,5.0196470789813027E-3,5.0993240167429123E-3,{"$f":"BR$335*BR327/10^6","v":5.1790009545045297E-3},5.2586778922661314E-3,5.3383548300277419E-3,5.4180317677893436E-3,5.497708705550961E-3,5.5773856433125628E-3,5.6570625810741732E-3,5.7367395188357749E-3,5.8164164565973914E-3,5.896093394359001E-3,5.9757703321206036E-3,6.0554472698822132E-3,6.1351242076438158E-3,6.2148011454054323E-3,6.2944780831670349E-3,6.3901685418243596E-3,6.4952423472255834E-3,6.6003161526268055E-3,6.705389958028018E-3,6.8104637634292409E-3,6.9155375688304639E-3,7.020611374231686E-3,7.125685179632908E-3,7.2307589850341223E-3,7.3358327904353435E-3,7.4409065958365665E-3,7.5459804012377894E-3,7.6510542066390028E-3,7.756128012040224E-3,7.8612018174414478E-3,7.9662756228426699E-3,8.071349428243892E-3,8.1764232336451054E-3,8.2814970390463361E-3,8.3865708444475513E-3,8.4916446498487733E-3]
[null,null,null,10,{"$f":"E$335*E328/10^6","v":6.3239162148735987E-3},{"$f":"F$335*F328/10^6","v":6.4750237376704958E-3},6.6261312604674102E-3,6.7772387832643072E-3,6.9283463060612217E-3,7.0794538288581187E-3,7.2305613516550332E-3,7.3816688744519302E-3,7.5327763972488446E-3,7.6838839200457417E-3,7.8349914428426561E-3,7.9860989656395532E-3,8.1372064884364676E-3,8.2883140112333664E-3,8.4394215340302704E-3,8.5905290568271762E-3,8.7416365796240819E-3,8.8927441024209877E-3,9.0438516252178934E-3,9.1949591480147991E-3,9.3460666708117066E-3,9.4971741936086106E-3,9.6482817164055181E-3,9.7993892392024117E-3,9.9504967619993279E-3,1.0101604284796223E-2,1.0252711807593139E-2,1.0403819330390035E-2,1.0554926853186951E-2,1.0706034375983846E-2,1.0857141898780762E-2,1.1008249421577659E-2,1.1159356944374574E-2,1.1310464467171471E-2,1.1461571989968387E-2,1.1612679512765282E-2,1.1763787035562199E-2,1.1914894558359094E-2,1.2066002081156001E-2,1.2217109603952905E-2,1.2368217126749813E-2,1.2519324649546715E-2,1.2670432172343624E-2,1.2821539695140527E-2,1.2972647217937436E-2,1.312375474073434E-2,1.3274862263531239E-2,1.3425969786328141E-2,1.3577077309125057E-2,1.3728184831921954E-2,1.3879292354718862E-2,1.4030399877515766E-2,1.4181507400312682E-2,1.4332614923109577E-2,1.4483722445906483E-2,1.4634829968703389E-2,1.4785937491500305E-2,1.49370450142972E-2,1.5088152537094095E-2,1.5239260059891012E-2,1.5390367582687909E-2,1.5541475105484823E-2,1.5692582628281718E-2,1.5846439347831216E-2,{"$f":"BQ$335*BQ328/10^6","v":1.6009801414654919E-2},1.6173163481478642E-2,1.6336525548302346E-2,1.6499887615126066E-2,1.6663249681949772E-2,1.6826611748773493E-2,1.6989973815597196E-2,1.7153335882420909E-2,1.7316697949244623E-2,1.7480060016068336E-2,1.7643422082892053E-2,1.7806784149715763E-2,1.7970146216539477E-2,1.813350828336319E-2,1.8296870350186904E-2,1.8460232417010614E-2,1.862359448383432E-2,1.8786956550658044E-2,1.8950318617481747E-2,1.9113680684305471E-2,1.9277042751129174E-2,1.9440404817952898E-2,1.9603766884776597E-2,1.9767128951600321E-2,1.9930491018424024E-2,2.0093853085247748E-2,2.0257215152071455E-2,2.0420577218895179E-2,2.0583939285718875E-2,2.0747301352542585E-2,2.0910663419366305E-2,2.1074025486190022E-2,2.1237387553013728E-2,2.1400749619837432E-2,2.1564111686661155E-2,2.1727473753484872E-2,2.1890835820308589E-2]
[null,null,null,20,{"$f":"E$335*E329/10^6","v":1.5809790537183996E-2},{"$f":"F$335*F329/10^6","v":1.6023330843307603E-2},1.6236871149431193E-2,1.645041145555479E-2,1.6663951761678397E-2,1.6877492067801984E-2,1.7091032373925591E-2,1.7304572680049181E-2,1.7518112986172778E-2,1.7731653292296385E-2,1.7945193598419975E-2,1.8158733904543579E-2,1.8372274210667176E-2,1.8585814516790766E-2,1.8799354822914369E-2,1.901289512903797E-2,1.9226435435161567E-2,1.943997574128516E-2,1.9653516047408771E-2,1.9867056353532361E-2,2.0080596659655954E-2,2.0294136965779551E-2,2.0507677271903151E-2,2.0721217578026762E-2,2.0934757884150345E-2,2.1148298190273945E-2,2.1361838496397556E-2,2.1575378802521139E-2,2.1788919108644746E-2,2.2002459414768347E-2,2.2215999720891933E-2,2.2429540027015537E-2,2.2643080333139127E-2,{"$f":"AL$335*AL329/10^6","v":2.2856620639262734E-2},2.3070160945386331E-2,2.3283701251509921E-2,2.3497241557633525E-2,2.3710781863757125E-2,2.3924322169880722E-2,2.4137862476004315E-2,2.4351402782127926E-2,2.4564943088251516E-2,2.4778483394375109E-2,2.499202370049872E-2,2.5205564006622307E-2,2.5419104312745917E-2,2.5632644618869511E-2,2.5846184924993101E-2,2.6059725231116711E-2,2.6273265537240294E-2,2.6486805843363902E-2,2.6700346149487502E-2,2.6913886455611088E-2,2.7127426761734692E-2,2.7340967067858303E-2,2.755450737398189E-2,2.776804768010549E-2,2.798158798622908E-2,2.819512829235268E-2,2.8408668598476291E-2,2.8622208904599881E-2,2.8835749210723471E-2,2.9049289516847081E-2,2.9262829822970671E-2,{"$f":"BQ$335*BQ329/10^6","v":2.9476370129094279E-2},2.9689910435217876E-2,2.9903450741341462E-2,3.0116991047465076E-2,3.0330531353588666E-2,3.0544071659712256E-2,3.0757611965835867E-2,3.0971152271959467E-2,3.1184692578083057E-2,3.1398232884206657E-2,3.1611773190330247E-2,3.2550996979839222E-2,3.3517761651961332E-2,3.4484526324083359E-2,3.545129099620542E-2,3.6418055668327447E-2,3.738482034044955E-2,3.835158501257166E-2,3.9318349684693693E-2,4.0285114356815747E-2,4.1251879028937871E-2,4.2218643701059891E-2,4.3185408373182008E-2,4.4152173045304076E-2,4.5118937717426096E-2,4.6085702389548212E-2,4.7052467061670281E-2,4.8019231733792335E-2,4.898599640591441E-2,4.995276107803652E-2,5.0919525750158547E-2,5.1886290422280608E-2,5.2853055094402718E-2,5.3819819766524751E-2,5.4786584438646868E-2,5.5753349110768929E-2,5.6720113782890949E-2]
[null,null,null,50,{"$f":"E$335*E330/10^6","v":3.1619581074367992E-2},{"$f":"F$335*F330/10^6","v":3.2968360300774581E-2},3.4317139527181136E-2,3.5665918753587718E-2,3.7014697979994182E-2,3.8363477206400771E-2,3.9712256432807326E-2,4.1061035659213915E-2,4.2409814885620456E-2,4.3758594112027059E-2,4.5107373338433558E-2,4.6456152564840106E-2,4.7804931791246695E-2,4.9153711017653243E-2,5.0502490244059839E-2,5.1851269470466393E-2,5.3200048696872886E-2,5.4548827923279433E-2,5.5897607149686029E-2,5.7246386376092584E-2,5.8595165602499173E-2,5.9943944828905721E-2,6.1292724055312227E-2,6.264150328171883E-2,6.3990282508125371E-2,6.5339061734531953E-2,6.6687840960938508E-2,6.803662018734509E-2,6.9385399413751644E-2,7.0734178640158143E-2,7.2082957866564698E-2,7.3431737092971294E-2,7.4780516319377835E-2,{"$f":"AL$335*AL330/10^6","v":7.6129295545784431E-2},7.747807477219093E-2,7.8826853998597526E-2,8.0175633225004025E-2,8.1524412451410622E-2,8.2873191677817218E-2,8.4221970904223814E-2,8.5570750130630299E-2,8.6919529357036826E-2,8.8268308583443408E-2,8.9617087809849991E-2,9.0965867036256587E-2,9.2314646262663086E-2,9.3663425489069696E-2,9.5012204715476209E-2,9.6360983941882764E-2,9.7709763168289221E-2,9.9058542394695873E-2,0.10040732162110243,0.10175610084750907,0.10310488007391552,0.10445365930032209,0.10580243852672865,0.10715121775313519,0.10849999697954184,0.10984877620594831,0.11119755543235495,0.1125463346587614,0.11389511388516806,0.11524389311157453,0.11659267233798107,{"$f":"BQ$335*BQ330/10^6","v":0.11794145156438771},0.11929023079079427,0.12063901001720083,0.12198778924360729,0.12333656847001392,0.12468534769642049,0.12603412692282703,0.12738290614923359,0.12873168537564006,0.1300804646020467,0.13142924382845325,0.13277802305485989,0.13412680228126636,0.13547558150767292,0.13682436073407955,0.13817313996048602,0.13952191918689258,0.14087069841329913,0.1422194776397058,0.14356825686611233,0.1449170360925188,0.14626581531892546,0.14761459454533191,0.14896337377173854,0.1503121529981451,0.15166093222455165,0.15300971145095821,0.15435849067736476,0.15570726990377132,0.15705604913017776,0.15840482835658443,0.15975360758299098,0.16110238680939751,0.16245116603580409,0.16379994526221064,0.16514872448861717,0.16649750371502375]
[null,null,null,100,{"$f":"E$335*E331/10^6","v":9.4858743223103989E-2},9.6569839575922162E-2,9.8280935928740432E-2,9.9992032281558715E-2,0.101703128634377,0.10341422498719519,0.10512532134001346,0.10683641769283173,0.10854751404564993,0.1102586103984682,0.11196970675128648,0.11368080310410475,0.11539189945692294,0.11710299580974112,0.11881409216255949,0.12052518851537768,0.12223628486819596,0.12394738122101423,0.1256584775738325,0.12736957392665071,0.1290806702794689,0.13079176663228725,0.13250286298510547,0.13421395933792374,0.13592505569074201,0.13763615204356028,0.13934724839637846,0.14105834474919676,0.14276944110201492,0.14448053745483311,0.14619163380765138,0.14790273016046965,0.14961382651328783,0.15132492286610613,0.1530360192189244,0.15474711557174267,0.15645821192456086,0.15816930827737913,0.15988040463019743,0.16159150098301561,0.16330259733583388,0.16501369368865215,0.16672479004147042,0.16843588639428864,0.17014698274710682,0.17185807909992518,0.17356917545274336,0.17528027180556163,0.17699136815837993,0.1787024645111982,0.18041356086401639,0.18212465721683457,0.18383575356965293,0.18554684992247111,0.18725794627528941,0.18896904262810768,0.19068013898092595,0.19239123533374414,0.19410233168656243,0.1958134280393807,0.19752452439219889,0.19923562074501716,0.20094671709783543,0.20265781345065362,{"$f":"BQ$335*BQ331/10^6","v":0.20436890980347192},0.20608000615629019,0.20779110250910846,0.20950219886192664,0.21121329521474491,0.21292439156756321,0.2146354879203814,0.21634658427319958,0.21805768062601785,0.21976877697883612,0.22147987333165431,0.22319096968447252,0.22490206603729088,0.22661316239010906,0.22832425874292733,0.23003535509574563,0.2317464514485639,0.23345754780138209,0.23516864415420027,0.23687974050701863,0.23859083685983681,0.24030193321265511,0.24201302956547338,0.24372412591829165,0.24543522227110984,0.24714631862392802,0.2488574149767464,0.25056851132956459,0.25227960768238289,0.25399070403520113,0.25570180038801932,0.25741289674083762,0.25912399309365586,0.26083508944647416,0.26254618579929234,0.26425728215211058,0.26596837850492888]
[]
[null,null,null,"Beregnet skadesomkostning for oprydning, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E346+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK346+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ346+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E339+E340)+Forudsætninger!$E$45*(E340+E341)+Forudsætninger!$E$46*(E341+E342)+Forudsætninger!$E$47*(E342+E343))+Forudsætninger!$E$48*E343","v":3.1619581074367993E-3},{"$f":"0.5*(Forudsætninger!$E$44*(F339+F340)+Forudsætninger!$E$45*(F340+F341)+Forudsætninger!$E$46*(F341+F342)+Forudsætninger!$E$47*(F342+F343))+Forudsætninger!$E$48*F343","v":3.2384586605999958E-3},{"$f":"0.5*(Forudsætninger!$E$44*(G339+G340)+Forudsætninger!$E$45*(G340+G341)+Forudsætninger!$E$46*(G341+G342)+Forudsætninger!$E$47*(G342+G343))+Forudsætninger!$E$48*G343","v":3.3149592137631935E-3},{"$f":"0.5*(Forudsætninger!$E$44*(H339+H340)+Forudsætninger!$E$45*(H340+H341)+Forudsætninger!$E$46*(H341+H342)+Forudsætninger!$E$47*(H342+H343))+Forudsætninger!$E$48*H343","v":3.3914597669263916E-3},{"$f":"0.5*(Forudsætninger!$E$44*(I339+I340)+Forudsætninger!$E$45*(I340+I341)+Forudsætninger!$E$46*(I341+I342)+Forudsætninger!$E$47*(I342+I343))+Forudsætninger!$E$48*I343","v":3.4679603200895876E-3},{"$f":"0.5*(Forudsætninger!$E$44*(J339+J340)+Forudsætninger!$E$45*(J340+J341)+Forudsætninger!$E$46*(J341+J342)+Forudsætninger!$E$47*(J342+J343))+Forudsætninger!$E$48*J343","v":3.5444608732527836E-3},{"$f":"0.5*(Forudsætninger!$E$44*(K339+K340)+Forudsætninger!$E$45*(K340+K341)+Forudsætninger!$E$46*(K341+K342)+Forudsætninger!$E$47*(K342+K343))+Forudsætninger!$E$48*K343","v":3.6209614264159822E-3},{"$f":"0.5*(Forudsætninger!$E$44*(L339+L340)+Forudsætninger!$E$45*(L340+L341)+Forudsætninger!$E$46*(L341+L342)+Forudsætninger!$E$47*(L342+L343))+Forudsætninger!$E$48*L343","v":3.697461979579179E-3},{"$f":"0.5*(Forudsætninger!$E$44*(M339+M340)+Forudsætninger!$E$45*(M340+M341)+Forudsætninger!$E$46*(M341+M342)+Forudsætninger!$E$47*(M342+M343))+Forudsætninger!$E$48*M343","v":3.7739625327423759E-3},{"$f":"0.5*(Forudsætninger!$E$44*(N339+N340)+Forudsætninger!$E$45*(N340+N341)+Forudsætninger!$E$46*(N341+N342)+Forudsætninger!$E$47*(N342+N343))+Forudsætninger!$E$48*N343","v":3.8504630859055736E-3},{"$f":"0.5*(Forudsætninger!$E$44*(O339+O340)+Forudsætninger!$E$45*(O340+O341)+Forudsætninger!$E$46*(O341+O342)+Forudsætninger!$E$47*(O342+O343))+Forudsætninger!$E$48*O343","v":3.9269636390687705E-3},{"$f":"0.5*(Forudsætninger!$E$44*(P339+P340)+Forudsætninger!$E$45*(P340+P341)+Forudsætninger!$E$46*(P341+P342)+Forudsætninger!$E$47*(P342+P343))+Forudsætninger!$E$48*P343","v":4.0034641922319682E-3},{"$f":"0.5*(Forudsætninger!$E$44*(Q339+Q340)+Forudsætninger!$E$45*(Q340+Q341)+Forudsætninger!$E$46*(Q341+Q342)+Forudsætninger!$E$47*(Q342+Q343))+Forudsætninger!$E$48*Q343","v":4.079964745395165E-3},{"$f":"0.5*(Forudsætninger!$E$44*(R339+R340)+Forudsætninger!$E$45*(R340+R341)+Forudsætninger!$E$46*(R341+R342)+Forudsætninger!$E$47*(R342+R343))+Forudsætninger!$E$48*R343","v":4.1564652985583601E-3},{"$f":"0.5*(Forudsætninger!$E$44*(S339+S340)+Forudsætninger!$E$45*(S340+S341)+Forudsætninger!$E$46*(S341+S342)+Forudsætninger!$E$47*(S342+S343))+Forudsætninger!$E$48*S343","v":4.2329658517215605E-3},{"$f":"0.5*(Forudsætninger!$E$44*(T339+T340)+Forudsætninger!$E$45*(T340+T341)+Forudsætninger!$E$46*(T341+T342)+Forudsætninger!$E$47*(T342+T343))+Forudsætninger!$E$48*T343","v":4.3094664048847564E-3},{"$f":"0.5*(Forudsætninger!$E$44*(U339+U340)+Forudsætninger!$E$45*(U340+U341)+Forudsætninger!$E$46*(U341+U342)+Forudsætninger!$E$47*(U342+U343))+Forudsætninger!$E$48*U343","v":4.3859669580479533E-3},{"$f":"0.5*(Forudsætninger!$E$44*(V339+V340)+Forudsætninger!$E$45*(V340+V341)+Forudsætninger!$E$46*(V341+V342)+Forudsætninger!$E$47*(V342+V343))+Forudsætninger!$E$48*V343","v":4.4624675112111493E-3},{"$f":"0.5*(Forudsætninger!$E$44*(W339+W340)+Forudsætninger!$E$45*(W340+W341)+Forudsætninger!$E$46*(W341+W342)+Forudsætninger!$E$47*(W342+W343))+Forudsætninger!$E$48*W343","v":4.5389680643743487E-3},{"$f":"0.5*(Forudsætninger!$E$44*(X339+X340)+Forudsætninger!$E$45*(X340+X341)+Forudsætninger!$E$46*(X341+X342)+Forudsætninger!$E$47*(X342+X343))+Forudsætninger!$E$48*X343","v":4.6154686175375456E-3},{"$f":"0.5*(Forudsætninger!$E$44*(Y339+Y340)+Forudsætninger!$E$45*(Y340+Y341)+Forudsætninger!$E$46*(Y341+Y342)+Forudsætninger!$E$47*(Y342+Y343))+Forudsætninger!$E$48*Y343","v":4.6919691707007407E-3},{"$f":"0.5*(Forudsætninger!$E$44*(Z339+Z340)+Forudsætninger!$E$45*(Z340+Z341)+Forudsætninger!$E$46*(Z341+Z342)+Forudsætninger!$E$47*(Z342+Z343))+Forudsætninger!$E$48*Z343","v":4.7684697238639393E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AA339+AA340)+Forudsætninger!$E$45*(AA340+AA341)+Forudsætninger!$E$46*(AA341+AA342)+Forudsætninger!$E$47*(AA342+AA343))+Forudsætninger!$E$48*AA343","v":4.8449702770271353E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AB339+AB340)+Forudsætninger!$E$45*(AB340+AB341)+Forudsætninger!$E$46*(AB341+AB342)+Forudsætninger!$E$47*(AB342+AB343))+Forudsætninger!$E$48*AB343","v":4.9214708301903339E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AC339+AC340)+Forudsætninger!$E$45*(AC340+AC341)+Forudsætninger!$E$46*(AC341+AC342)+Forudsætninger!$E$47*(AC342+AC343))+Forudsætninger!$E$48*AC343","v":4.9979713833535316E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AD339+AD340)+Forudsætninger!$E$45*(AD340+AD341)+Forudsætninger!$E$46*(AD341+AD342)+Forudsætninger!$E$47*(AD342+AD343))+Forudsætninger!$E$48*AD343","v":5.0744719365167284E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AE339+AE340)+Forudsætninger!$E$45*(AE340+AE341)+Forudsætninger!$E$46*(AE341+AE342)+Forudsætninger!$E$47*(AE342+AE343))+Forudsætninger!$E$48*AE343","v":5.1509724896799253E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AF339+AF340)+Forudsætninger!$E$45*(AF340+AF341)+Forudsætninger!$E$46*(AF341+AF342)+Forudsætninger!$E$47*(AF342+AF343))+Forudsætninger!$E$48*AF343","v":5.227473042843123E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AG339+AG340)+Forudsætninger!$E$45*(AG340+AG341)+Forudsætninger!$E$46*(AG341+AG342)+Forudsætninger!$E$47*(AG342+AG343))+Forudsætninger!$E$48*AG343","v":5.3039735960063198E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AH339+AH340)+Forudsætninger!$E$45*(AH340+AH341)+Forudsætninger!$E$46*(AH341+AH342)+Forudsætninger!$E$47*(AH342+AH343))+Forudsætninger!$E$48*AH343","v":5.3804741491695141E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AI339+AI340)+Forudsætninger!$E$45*(AI340+AI341)+Forudsætninger!$E$46*(AI341+AI342)+Forudsætninger!$E$47*(AI342+AI343))+Forudsætninger!$E$48*AI343","v":5.4569747023327109E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AJ339+AJ340)+Forudsætninger!$E$45*(AJ340+AJ341)+Forudsætninger!$E$46*(AJ341+AJ342)+Forudsætninger!$E$47*(AJ342+AJ343))+Forudsætninger!$E$48*AJ343","v":5.5334752554959087E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AK339+AK340)+Forudsætninger!$E$45*(AK340+AK341)+Forudsætninger!$E$46*(AK341+AK342)+Forudsætninger!$E$47*(AK342+AK343))+Forudsætninger!$E$48*AK343","v":5.6099758086591055E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AL339+AL340)+Forudsætninger!$E$45*(AL340+AL341)+Forudsætninger!$E$46*(AL341+AL342)+Forudsætninger!$E$47*(AL342+AL343))+Forudsætninger!$E$48*AL343","v":5.6864763618223041E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AM339+AM340)+Forudsætninger!$E$45*(AM340+AM341)+Forudsætninger!$E$46*(AM341+AM342)+Forudsætninger!$E$47*(AM342+AM343))+Forudsætninger!$E$48*AM343","v":5.7629769149855009E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AN339+AN340)+Forudsætninger!$E$45*(AN340+AN341)+Forudsætninger!$E$46*(AN341+AN342)+Forudsætninger!$E$47*(AN342+AN343))+Forudsætninger!$E$48*AN343","v":5.8394774681486978E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AO339+AO340)+Forudsætninger!$E$45*(AO340+AO341)+Forudsætninger!$E$46*(AO341+AO342)+Forudsætninger!$E$47*(AO342+AO343))+Forudsætninger!$E$48*AO343","v":5.9159780213118938E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AP339+AP340)+Forudsætninger!$E$45*(AP340+AP341)+Forudsætninger!$E$46*(AP341+AP342)+Forudsætninger!$E$47*(AP342+AP343))+Forudsætninger!$E$48*AP343","v":5.9924785744750915E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AQ339+AQ340)+Forudsætninger!$E$45*(AQ340+AQ341)+Forudsætninger!$E$46*(AQ341+AQ342)+Forudsætninger!$E$47*(AQ342+AQ343))+Forudsætninger!$E$48*AQ343","v":6.0689791276382901E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AR339+AR340)+Forudsætninger!$E$45*(AR340+AR341)+Forudsætninger!$E$46*(AR341+AR342)+Forudsætninger!$E$47*(AR342+AR343))+Forudsætninger!$E$48*AR343","v":6.1454796808014869E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AS339+AS340)+Forudsætninger!$E$45*(AS340+AS341)+Forudsætninger!$E$46*(AS341+AS342)+Forudsætninger!$E$47*(AS342+AS343))+Forudsætninger!$E$48*AS343","v":6.2219802339646838E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AT339+AT340)+Forudsætninger!$E$45*(AT340+AT341)+Forudsætninger!$E$46*(AT341+AT342)+Forudsætninger!$E$47*(AT342+AT343))+Forudsætninger!$E$48*AT343","v":6.2984807871278798E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AU339+AU340)+Forudsætninger!$E$45*(AU340+AU341)+Forudsætninger!$E$46*(AU341+AU342)+Forudsætninger!$E$47*(AU342+AU343))+Forudsætninger!$E$48*AU343","v":6.3749813402910784E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AV339+AV340)+Forudsætninger!$E$45*(AV340+AV341)+Forudsætninger!$E$46*(AV341+AV342)+Forudsætninger!$E$47*(AV342+AV343))+Forudsætninger!$E$48*AV343","v":6.4514818934542752E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AW339+AW340)+Forudsætninger!$E$45*(AW340+AW341)+Forudsætninger!$E$46*(AW341+AW342)+Forudsætninger!$E$47*(AW342+AW343))+Forudsætninger!$E$48*AW343","v":6.5279824466174721E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AX339+AX340)+Forudsætninger!$E$45*(AX340+AX341)+Forudsætninger!$E$46*(AX341+AX342)+Forudsætninger!$E$47*(AX342+AX343))+Forudsætninger!$E$48*AX343","v":6.6044829997806698E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AY339+AY340)+Forudsætninger!$E$45*(AY340+AY341)+Forudsætninger!$E$46*(AY341+AY342)+Forudsætninger!$E$47*(AY342+AY343))+Forudsætninger!$E$48*AY343","v":6.6809835529438666E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AZ339+AZ340)+Forudsætninger!$E$45*(AZ340+AZ341)+Forudsætninger!$E$46*(AZ341+AZ342)+Forudsætninger!$E$47*(AZ342+AZ343))+Forudsætninger!$E$48*AZ343","v":6.7574841061070626E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BA339+BA340)+Forudsætninger!$E$45*(BA340+BA341)+Forudsætninger!$E$46*(BA341+BA342)+Forudsætninger!$E$47*(BA342+BA343))+Forudsætninger!$E$48*BA343","v":6.8339846592702621E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BB339+BB340)+Forudsætninger!$E$45*(BB340+BB341)+Forudsætninger!$E$46*(BB341+BB342)+Forudsætninger!$E$47*(BB342+BB343))+Forudsætninger!$E$48*BB343","v":6.9104852124334563E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BC339+BC340)+Forudsætninger!$E$45*(BC340+BC341)+Forudsætninger!$E$46*(BC341+BC342)+Forudsætninger!$E$47*(BC342+BC343))+Forudsætninger!$E$48*BC343","v":6.9869857655966549E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BD339+BD340)+Forudsætninger!$E$45*(BD340+BD341)+Forudsætninger!$E$46*(BD341+BD342)+Forudsætninger!$E$47*(BD342+BD343))+Forudsætninger!$E$48*BD343","v":7.0634863187598509E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BE339+BE340)+Forudsætninger!$E$45*(BE340+BE341)+Forudsætninger!$E$46*(BE341+BE342)+Forudsætninger!$E$47*(BE342+BE343))+Forudsætninger!$E$48*BE343","v":7.1399868719230503E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BF339+BF340)+Forudsætninger!$E$45*(BF340+BF341)+Forudsætninger!$E$46*(BF341+BF342)+Forudsætninger!$E$47*(BF342+BF343))+Forudsætninger!$E$48*BF343","v":7.2164874250862437E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BG339+BG340)+Forudsætninger!$E$45*(BG340+BG341)+Forudsætninger!$E$46*(BG341+BG342)+Forudsætninger!$E$47*(BG342+BG343))+Forudsætninger!$E$48*BG343","v":7.292987978249444E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BH339+BH340)+Forudsætninger!$E$45*(BH340+BH341)+Forudsætninger!$E$46*(BH341+BH342)+Forudsætninger!$E$47*(BH342+BH343))+Forudsætninger!$E$48*BH343","v":7.3694885314126409E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BI339+BI340)+Forudsætninger!$E$45*(BI340+BI341)+Forudsætninger!$E$46*(BI341+BI342)+Forudsætninger!$E$47*(BI342+BI343))+Forudsætninger!$E$48*BI343","v":7.4459890845758395E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BJ339+BJ340)+Forudsætninger!$E$45*(BJ340+BJ341)+Forudsætninger!$E$46*(BJ341+BJ342)+Forudsætninger!$E$47*(BJ342+BJ343))+Forudsætninger!$E$48*BJ343","v":7.5224896377390363E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BK339+BK340)+Forudsætninger!$E$45*(BK340+BK341)+Forudsætninger!$E$46*(BK341+BK342)+Forudsætninger!$E$47*(BK342+BK343))+Forudsætninger!$E$48*BK343","v":7.5989901909022306E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BL339+BL340)+Forudsætninger!$E$45*(BL340+BL341)+Forudsætninger!$E$46*(BL341+BL342)+Forudsætninger!$E$47*(BL342+BL343))+Forudsætninger!$E$48*BL343","v":7.6754907440654309E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BM339+BM340)+Forudsætninger!$E$45*(BM340+BM341)+Forudsætninger!$E$46*(BM341+BM342)+Forudsætninger!$E$47*(BM342+BM343))+Forudsætninger!$E$48*BM343","v":7.7519912972286251E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BN339+BN340)+Forudsætninger!$E$45*(BN340+BN341)+Forudsætninger!$E$46*(BN341+BN342)+Forudsætninger!$E$47*(BN342+BN343))+Forudsætninger!$E$48*BN343","v":7.8284918503918229E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BO339+BO340)+Forudsætninger!$E$45*(BO340+BO341)+Forudsætninger!$E$46*(BO341+BO342)+Forudsætninger!$E$47*(BO342+BO343))+Forudsætninger!$E$48*BO343","v":7.9049924035550188E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BP339+BP340)+Forudsætninger!$E$45*(BP340+BP341)+Forudsætninger!$E$46*(BP341+BP342)+Forudsætninger!$E$47*(BP342+BP343))+Forudsætninger!$E$48*BP343","v":7.9816991464746606E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BQ339+BQ340)+Forudsætninger!$E$45*(BQ340+BQ341)+Forudsætninger!$E$46*(BQ341+BQ342)+Forudsætninger!$E$47*(BQ342+BQ343))+Forudsætninger!$E$48*BQ343","v":8.0591187904398686E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BR339+BR340)+Forudsætninger!$E$45*(BR340+BR341)+Forudsætninger!$E$46*(BR341+BR342)+Forudsætninger!$E$47*(BR342+BR343))+Forudsætninger!$E$48*BR343","v":8.1365384344050783E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BS339+BS340)+Forudsætninger!$E$45*(BS340+BS341)+Forudsætninger!$E$46*(BS341+BS342)+Forudsætninger!$E$47*(BS342+BS343))+Forudsætninger!$E$48*BS343","v":8.2139580783702863E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BT339+BT340)+Forudsætninger!$E$45*(BT340+BT341)+Forudsætninger!$E$46*(BT341+BT342)+Forudsætninger!$E$47*(BT342+BT343))+Forudsætninger!$E$48*BT343","v":8.2913777223354908E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BU339+BU340)+Forudsætninger!$E$45*(BU340+BU341)+Forudsætninger!$E$46*(BU341+BU342)+Forudsætninger!$E$47*(BU342+BU343))+Forudsætninger!$E$48*BU343","v":8.3687973663006988E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BV339+BV340)+Forudsætninger!$E$45*(BV340+BV341)+Forudsætninger!$E$46*(BV341+BV342)+Forudsætninger!$E$47*(BV342+BV343))+Forudsætninger!$E$48*BV343","v":8.4462170102659086E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BW339+BW340)+Forudsætninger!$E$45*(BW340+BW341)+Forudsætninger!$E$46*(BW341+BW342)+Forudsætninger!$E$47*(BW342+BW343))+Forudsætninger!$E$48*BW343","v":8.5236366542311148E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BX339+BX340)+Forudsætninger!$E$45*(BX340+BX341)+Forudsætninger!$E$46*(BX341+BX342)+Forudsætninger!$E$47*(BX342+BX343))+Forudsætninger!$E$48*BX343","v":8.6010562981963211E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BY339+BY340)+Forudsætninger!$E$45*(BY340+BY341)+Forudsætninger!$E$46*(BY341+BY342)+Forudsætninger!$E$47*(BY342+BY343))+Forudsætninger!$E$48*BY343","v":8.6784759421615273E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BZ339+BZ340)+Forudsætninger!$E$45*(BZ340+BZ341)+Forudsætninger!$E$46*(BZ341+BZ342)+Forudsætninger!$E$47*(BZ342+BZ343))+Forudsætninger!$E$48*BZ343","v":8.7558955861267371E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CA339+CA340)+Forudsætninger!$E$45*(CA340+CA341)+Forudsætninger!$E$46*(CA341+CA342)+Forudsætninger!$E$47*(CA342+CA343))+Forudsætninger!$E$48*CA343","v":8.8333152300919433E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CB339+CB340)+Forudsætninger!$E$45*(CB340+CB341)+Forudsætninger!$E$46*(CB341+CB342)+Forudsætninger!$E$47*(CB342+CB343))+Forudsætninger!$E$48*CB343","v":8.9397622133925662E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CC339+CC340)+Forudsætninger!$E$45*(CC340+CC341)+Forudsætninger!$E$46*(CC341+CC342)+Forudsætninger!$E$47*(CC342+CC343))+Forudsætninger!$E$48*CC343","v":9.0473108319977166E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CD339+CD340)+Forudsætninger!$E$45*(CD340+CD341)+Forudsætninger!$E$46*(CD341+CD342)+Forudsætninger!$E$47*(CD342+CD343))+Forudsætninger!$E$48*CD343","v":9.1548594506028584E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CE339+CE340)+Forudsætninger!$E$45*(CE340+CE341)+Forudsætninger!$E$46*(CE341+CE342)+Forudsætninger!$E$47*(CE342+CE343))+Forudsætninger!$E$48*CE343","v":9.2624080692080071E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CF339+CF340)+Forudsætninger!$E$45*(CF340+CF341)+Forudsætninger!$E$46*(CF341+CF342)+Forudsætninger!$E$47*(CF342+CF343))+Forudsætninger!$E$48*CF343","v":9.3699566878131524E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CG339+CG340)+Forudsætninger!$E$45*(CG340+CG341)+Forudsætninger!$E$46*(CG341+CG342)+Forudsætninger!$E$47*(CG342+CG343))+Forudsætninger!$E$48*CG343","v":9.4783059824630842E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CH339+CH340)+Forudsætninger!$E$45*(CH340+CH341)+Forudsætninger!$E$46*(CH341+CH342)+Forudsætninger!$E$47*(CH342+CH343))+Forudsætninger!$E$48*CH343","v":9.5871244444502134E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CI339+CI340)+Forudsætninger!$E$45*(CI340+CI341)+Forudsætninger!$E$46*(CI341+CI342)+Forudsætninger!$E$47*(CI342+CI343))+Forudsætninger!$E$48*CI343","v":9.6959429064373392E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CJ339+CJ340)+Forudsætninger!$E$45*(CJ340+CJ341)+Forudsætninger!$E$46*(CJ341+CJ342)+Forudsætninger!$E$47*(CJ342+CJ343))+Forudsætninger!$E$48*CJ343","v":9.8047613684244684E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CK339+CK340)+Forudsætninger!$E$45*(CK340+CK341)+Forudsætninger!$E$46*(CK341+CK342)+Forudsætninger!$E$47*(CK342+CK343))+Forudsætninger!$E$48*CK343","v":9.9135798304115941E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CL339+CL340)+Forudsætninger!$E$45*(CL340+CL341)+Forudsætninger!$E$46*(CL341+CL342)+Forudsætninger!$E$47*(CL342+CL343))+Forudsætninger!$E$48*CL343","v":1.0022398292398723E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CM339+CM340)+Forudsætninger!$E$45*(CM340+CM341)+Forudsætninger!$E$46*(CM341+CM342)+Forudsætninger!$E$47*(CM342+CM343))+Forudsætninger!$E$48*CM343","v":1.0131216754385847E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CN339+CN340)+Forudsætninger!$E$45*(CN340+CN341)+Forudsætninger!$E$46*(CN341+CN342)+Forudsætninger!$E$47*(CN342+CN343))+Forudsætninger!$E$48*CN343","v":1.024003521637298E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CO339+CO340)+Forudsætninger!$E$45*(CO340+CO341)+Forudsætninger!$E$46*(CO341+CO342)+Forudsætninger!$E$47*(CO342+CO343))+Forudsætninger!$E$48*CO343","v":1.0348853678360102E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CP339+CP340)+Forudsætninger!$E$45*(CP340+CP341)+Forudsætninger!$E$46*(CP341+CP342)+Forudsætninger!$E$47*(CP342+CP343))+Forudsætninger!$E$48*CP343","v":1.0457672140347232E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CQ339+CQ340)+Forudsætninger!$E$45*(CQ340+CQ341)+Forudsætninger!$E$46*(CQ341+CQ342)+Forudsætninger!$E$47*(CQ342+CQ343))+Forudsætninger!$E$48*CQ343","v":1.0566490602334359E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CR339+CR340)+Forudsætninger!$E$45*(CR340+CR341)+Forudsætninger!$E$46*(CR341+CR342)+Forudsætninger!$E$47*(CR342+CR343))+Forudsætninger!$E$48*CR343","v":1.0675309064321487E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CS339+CS340)+Forudsætninger!$E$45*(CS340+CS341)+Forudsætninger!$E$46*(CS341+CS342)+Forudsætninger!$E$47*(CS342+CS343))+Forudsætninger!$E$48*CS343","v":1.0784127526308612E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CT339+CT340)+Forudsætninger!$E$45*(CT340+CT341)+Forudsætninger!$E$46*(CT341+CT342)+Forudsætninger!$E$47*(CT342+CT343))+Forudsætninger!$E$48*CT343","v":1.0892945988295738E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CU339+CU340)+Forudsætninger!$E$45*(CU340+CU341)+Forudsætninger!$E$46*(CU341+CU342)+Forudsætninger!$E$47*(CU342+CU343))+Forudsætninger!$E$48*CU343","v":1.1001764450282867E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CV339+CV340)+Forudsætninger!$E$45*(CV340+CV341)+Forudsætninger!$E$46*(CV341+CV342)+Forudsætninger!$E$47*(CV342+CV343))+Forudsætninger!$E$48*CV343","v":1.1110582912269993E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CW339+CW340)+Forudsætninger!$E$45*(CW340+CW341)+Forudsætninger!$E$46*(CW341+CW342)+Forudsætninger!$E$47*(CW342+CW343))+Forudsætninger!$E$48*CW343","v":1.1219401374257122E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CX339+CX340)+Forudsætninger!$E$45*(CX340+CX341)+Forudsætninger!$E$46*(CX341+CX342)+Forudsætninger!$E$47*(CX342+CX343))+Forudsætninger!$E$48*CX343","v":1.1328219836244248E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CY339+CY340)+Forudsætninger!$E$45*(CY340+CY341)+Forudsætninger!$E$46*(CY341+CY342)+Forudsætninger!$E$47*(CY342+CY343))+Forudsætninger!$E$48*CY343","v":1.1437038298231377E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CZ339+CZ340)+Forudsætninger!$E$45*(CZ340+CZ341)+Forudsætninger!$E$46*(CZ341+CZ342)+Forudsætninger!$E$47*(CZ342+CZ343))+Forudsætninger!$E$48*CZ343","v":1.1545856760218503E-2},{"$f":"0.5*(Forudsætninger!$E$44*(DA339+DA340)+Forudsætninger!$E$45*(DA340+DA341)+Forudsætninger!$E$46*(DA341+DA342)+Forudsætninger!$E$47*(DA342+DA343))+Forudsætninger!$E$48*DA343","v":1.1654675222205629E-2}]
[]
[]
[null,null,null,{"$f":"Enhedspriser!D162","v":"Genopførelse"}]
[]
[null,null,null,"Overført antal meter vej der skal genopføres"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!F66*FolsFaktorSkadesomk","v":0},{"$f":"F355","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!F67*FolsFaktorSkadesomk","v":0},{"$f":"(E355-E354)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!F68*FolsFaktorSkadesomk","v":0},{"$f":"(E356-E355)/($E$79-$E$78)","v":0}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!F69*FolsFaktorSkadesomk","v":0},{"$f":"(E357-E356)/($E$80-$E$79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!F70*FolsFaktorSkadesomk","v":100},{"$f":"(E358-E357)/($E$81-$E$80)","v":40.68480316709671}]
[null,null,null,null,{"$f":"10*(E358-E357)+E358","v":1100},{"$f":"F358","v":40.68480316709671}]
[null,null,null,"Note: Overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal meter vej der skal genopføres"]
[null,null,null,{"$f":"D353","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E363+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK363+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ363+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$353:$E$359,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$353:$F$359,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$353:$E$359,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$353:$F$359,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$353:$E$359,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$353:$F$359,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$353:$E$359,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$353:$F$359,E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$353:$E$359,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$353:$F$359,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$353:$E$359,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$353:$F$359,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$353:$E$359,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$353:$F$359,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$353:$E$359,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$353:$F$359,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$353:$E$359,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$353:$F$359,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,1.4728466883868094,3.001590332789192,4.5303339771914182,6.0590776215937154,7.5878212659959416,9.1165649103983242,10.645308554800692,12.174052199202919,13.70279584360523,15.231539488007598,16.760283132409825,18.289026776812207,19.817770421214504,21.346514065616731,22.875257710019113,24.40400135442141,25.932744998823722,27.461488643226019,28.990232287628388,30.518975932030628,32.047719576432925,33.576463220835294,35.10520686523752,36.633950509639902,38.1626941540422,39.691437798444433]
[null,null,null,50,{"$f":"INDEX($E$353:$E$359,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$353:$F$359,E98)","v":0},2.1328227329045149,4.2656454658089729,6.3984681987134877,8.5312909316178036,10.664113664522318,12.796936397426776,14.929759130331291,17.062581863235749,19.195404596140264,21.328227329044651,23.461050061949095,25.593872794853624,27.726695527758068,29.859518260662597,31.992340993567041,34.125163726471428,36.257986459375871,38.390809192280393,40.523631925184844,42.656454658089366,44.789277390993817,46.922100123898197,49.054922856802719,51.18774558970717,53.320568322611692,55.453391055516143,57.586213788420665,59.719036521325116,61.851859254229495,63.984681987133946,66.117504720038468,{"$f":"INDEX($E$353:$E$359,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$353:$F$359,AK98)","v":68.250327452942912},70.383150185847441,72.515972918751828,74.648795651656343,76.781618384560716,78.914441117465245,81.047263850369774,83.180086583274289,85.312909316178661,87.445732049083048,89.578554781987563,91.711377514892092,93.844200247796607,95.977022980700994,98.109845713605509,100.24266844651004,102.37549117941444,104.50831391231873,106.64113664522324,108.77395937812787,110.90678211103238,113.03960484393667,115.17242757684107,117.30525030974559,119.4380730426501,121.57089577555462,123.70371850845902,125.83654124136353,127.96936397426794,130.10218670717245,132.23500944007685,134.36783217298137,{"$f":"INDEX($E$353:$E$359,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$353:$F$359,BQ98)","v":136.50065490588588},138.6334776387904,140.7663003716948,142.8991231045992,145.03194583750371,147.16476857040823,149.29759130331274,151.43041403621714,153.56323676912154,155.69605950202606,157.82888223493057,159.96170496783509,162.09452770073949,164.22735043364401,166.36017316654852,168.49299589945281,170.62581863235721,172.75864136526172,174.89146409816624,177.02428683107075,179.15710956397515,181.28993229687967,183.42275502978407,185.55557776268859,187.6884004955931,189.8212232284975,191.95404596140202,194.08686869430642,196.21969142721093,198.35251416011533,200.48533689301985,202.61815962592436,204.75098235882876,206.88380509173328,209.01662782463768,211.1494505575422,213.28227329044671]
[null,null,null,100,{"$f":"INDEX($E$353:$E$359,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$353:$F$359,E99)","v":100},102.70575430584256,105.41150861168535,108.11726291752791,110.8230172233707,113.52877152921326,116.23452583505605,118.94028014089872,121.64603444674128,124.35178875258407,127.05754305842663,129.76329736426942,132.46905167011198,135.17480597595465,137.88056028179733,140.58631458764,143.29206889348268,145.99782319932535,148.70357750516803,151.4093318110107,154.11508611685326,156.82084042269605,159.52659472853861,162.2323490343814,164.93810334022396,167.64385764606675,170.34961195190942,173.05536625775198,175.76112056359455,178.46687486943722,181.17262917527989,183.87838348112257,{"$f":"INDEX($E$353:$E$359,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$353:$F$359,AK99)","v":186.58413778696513},189.28989209280792,191.99564639865048,194.70140070449327,197.40715501033583,200.11290931617862,202.81866362202129,205.52441792786385,208.23017223370664,210.9359265395492,213.64168084539199,216.34743515123455,219.05318945707722,221.7589437629199,224.46469806876257,227.17045237460525,229.87620668044792,232.58196098629071,235.28771529213327,237.99346959797583,240.69922390381862,243.40497820966118,246.11073251550397,248.81648682134664,251.52224112718932,254.22799543303199,256.93374973887455,259.63950404471734,262.3452583505599,265.05101265640269,267.75676696224525,270.46252126808793,{"$f":"INDEX($E$353:$E$359,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$353:$F$359,BQ99)","v":273.1682755739306},275.87402987977327,278.57978418561595,281.28553849145862,283.99129279730141,286.69704710314397,289.40280140898653,292.10855571482921,294.81431002067177,297.52006432651456,300.22581863235712,302.93157293819979,305.63732724404247,308.34308154988514,311.04883585572793,313.75459016157049,316.46034446741328,319.16609877325584,321.8718530790984,324.57760738494119,327.28336169078386,329.98911599662654,332.69487030246921,335.40062460831189,338.10637891415456,340.81213321999712,343.51788752583991,346.22364183168247,348.92939613752526,351.63515044336782,354.34090474921049,357.04665905505317,359.75241336089584,362.45816766673863,365.16392197258119,367.86967627842398,370.57543058426654]
[]
[null,null,null,"Skadesomkostning per meter vej der skal genopføres"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E371+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK371+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ371+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!D162","v":"Genopførelse"},{"$f":"Enhedspriser!G162","v":2951.1609002743462},{"$f":"Enhedspriser!H162","v":2951.1609002743462},{"$f":"Enhedspriser!I162","v":2951.1609002743462},{"$f":"Enhedspriser!J162","v":2951.1609002743462},{"$f":"Enhedspriser!K162","v":2951.1609002743462},{"$f":"Enhedspriser!L162","v":2951.1609002743462},{"$f":"Enhedspriser!M162","v":2951.1609002743462},{"$f":"Enhedspriser!N162","v":2951.1609002743462},{"$f":"Enhedspriser!O162","v":2951.1609002743462},{"$f":"Enhedspriser!P162","v":2951.1609002743462},{"$f":"Enhedspriser!Q162","v":2951.1609002743462},{"$f":"Enhedspriser!R162","v":2951.1609002743462},{"$f":"Enhedspriser!S162","v":2951.1609002743462},{"$f":"Enhedspriser!T162","v":2951.1609002743462},{"$f":"Enhedspriser!U162","v":2951.1609002743462},{"$f":"Enhedspriser!V162","v":2951.1609002743462},{"$f":"Enhedspriser!W162","v":2951.1609002743462},{"$f":"Enhedspriser!X162","v":2951.1609002743462},{"$f":"Enhedspriser!Y162","v":2951.1609002743462},{"$f":"Enhedspriser!Z162","v":2951.1609002743462},{"$f":"Enhedspriser!AA162","v":2951.1609002743462},{"$f":"Enhedspriser!AB162","v":2951.1609002743462},{"$f":"Enhedspriser!AC162","v":2951.1609002743462},{"$f":"Enhedspriser!AD162","v":2951.1609002743462},{"$f":"Enhedspriser!AE162","v":2951.1609002743462},{"$f":"Enhedspriser!AF162","v":2951.1609002743462},{"$f":"Enhedspriser!AG162","v":2951.1609002743462},{"$f":"Enhedspriser!AH162","v":2951.1609002743462},{"$f":"Enhedspriser!AI162","v":2951.1609002743462},{"$f":"Enhedspriser!AJ162","v":2951.1609002743462},{"$f":"Enhedspriser!AK162","v":2951.1609002743462},{"$f":"Enhedspriser!AL162","v":2951.1609002743462},{"$f":"Enhedspriser!AM162","v":2951.1609002743462},{"$f":"Enhedspriser!AN162","v":2951.1609002743462},{"$f":"Enhedspriser!AO162","v":2951.1609002743462},{"$f":"Enhedspriser!AP162","v":2951.1609002743462},{"$f":"Enhedspriser!AQ162","v":2951.1609002743462},{"$f":"Enhedspriser!AR162","v":2951.1609002743462},{"$f":"Enhedspriser!AS162","v":2951.1609002743462},{"$f":"Enhedspriser!AT162","v":2951.1609002743462},{"$f":"Enhedspriser!AU162","v":2951.1609002743462},{"$f":"Enhedspriser!AV162","v":2951.1609002743462},{"$f":"Enhedspriser!AW162","v":2951.1609002743462},{"$f":"Enhedspriser!AX162","v":2951.1609002743462},{"$f":"Enhedspriser!AY162","v":2951.1609002743462},{"$f":"Enhedspriser!AZ162","v":2951.1609002743462},{"$f":"Enhedspriser!BA162","v":2951.1609002743462},{"$f":"Enhedspriser!BB162","v":2951.1609002743462},{"$f":"Enhedspriser!BC162","v":2951.1609002743462},{"$f":"Enhedspriser!BD162","v":2951.1609002743462},{"$f":"Enhedspriser!BE162","v":2951.1609002743462},{"$f":"Enhedspriser!BF162","v":2951.1609002743462},{"$f":"Enhedspriser!BG162","v":2951.1609002743462},{"$f":"Enhedspriser!BH162","v":2951.1609002743462},{"$f":"Enhedspriser!BI162","v":2951.1609002743462},{"$f":"Enhedspriser!BJ162","v":2951.1609002743462},{"$f":"Enhedspriser!BK162","v":2951.1609002743462},{"$f":"Enhedspriser!BL162","v":2951.1609002743462},{"$f":"Enhedspriser!BM162","v":2951.1609002743462},{"$f":"Enhedspriser!BN162","v":2951.1609002743462},{"$f":"Enhedspriser!BO162","v":2951.1609002743462},{"$f":"Enhedspriser!BP162","v":2951.1609002743462},{"$f":"Enhedspriser!BQ162","v":2951.1609002743462},{"$f":"Enhedspriser!BR162","v":2951.1609002743462},{"$f":"Enhedspriser!BS162","v":2951.1609002743462},{"$f":"Enhedspriser!BT162","v":2951.1609002743462},{"$f":"Enhedspriser!BU162","v":2951.1609002743462},{"$f":"Enhedspriser!BV162","v":2951.1609002743462},{"$f":"Enhedspriser!BW162","v":2951.1609002743462},{"$f":"Enhedspriser!BX162","v":2951.1609002743462},{"$f":"Enhedspriser!BY162","v":2951.1609002743462},{"$f":"Enhedspriser!BZ162","v":2951.1609002743462},{"$f":"Enhedspriser!CA162","v":2951.1609002743462},{"$f":"Enhedspriser!CB162","v":2951.1609002743462},{"$f":"Enhedspriser!CC162","v":2951.1609002743462},{"$f":"Enhedspriser!CD162","v":2951.1609002743462},{"$f":"Enhedspriser!CE162","v":2951.1609002743462},{"$f":"Enhedspriser!CF162","v":2951.1609002743462},{"$f":"Enhedspriser!CG162","v":2951.1609002743462},{"$f":"Enhedspriser!CH162","v":2951.1609002743462},{"$f":"Enhedspriser!CI162","v":2951.1609002743462},{"$f":"Enhedspriser!CJ162","v":2951.1609002743462},{"$f":"Enhedspriser!CK162","v":2951.1609002743462},{"$f":"Enhedspriser!CL162","v":2951.1609002743462},{"$f":"Enhedspriser!CM162","v":2951.1609002743462},{"$f":"Enhedspriser!CN162","v":2951.1609002743462},{"$f":"Enhedspriser!CO162","v":2951.1609002743462},{"$f":"Enhedspriser!CP162","v":2951.1609002743462},{"$f":"Enhedspriser!CQ162","v":2951.1609002743462},{"$f":"Enhedspriser!CR162","v":2951.1609002743462},{"$f":"Enhedspriser!CS162","v":2951.1609002743462},{"$f":"Enhedspriser!CT162","v":2951.1609002743462},{"$f":"Enhedspriser!CU162","v":2951.1609002743462},{"$f":"Enhedspriser!CV162","v":2951.1609002743462},{"$f":"Enhedspriser!CW162","v":2951.1609002743462},{"$f":"Enhedspriser!CX162","v":2951.1609002743462},{"$f":"Enhedspriser!CY162","v":2951.1609002743462},{"$f":"Enhedspriser!CZ162","v":2951.1609002743462},{"$f":"Enhedspriser!DA162","v":2951.1609002743462},{"$f":"Enhedspriser!DB162","v":2951.1609002743462},{"$f":"Enhedspriser!DC162","v":2951.1609002743462}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D363","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E375+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK375+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ375+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$372*E364/10^6","v":0},{"$f":"F$372*F364/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$372*BR364/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"E$372*E365/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$372*BQ365/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"E$372*E366/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$372*BQ366/10^6","v":0},0,0,0,0,0,0,0,0,0,0,4.346607558865706E-3,8.8581760287689271E-3,1.3369744498671685E-2,1.7881312968574654E-2,2.2392881438477414E-2,2.6904449908380632E-2,3.1416018378283811E-2,3.5927586848186567E-2,4.043915531808958E-2,4.4950723787992759E-2,4.9462292257895515E-2,5.3973860727798736E-2,5.8485429197701708E-2,6.2996997667604471E-2,6.7508566137507692E-2,7.2020134607410649E-2,7.6531703077313662E-2,8.1043271547216633E-2,8.5554840017119813E-2,9.0066408487022603E-2,9.4577976956925588E-2,9.9089545426828754E-2,0.10360111389673152,0.10811268236663474,0.1126242508365377,0.11713581930644049]
[null,null,null,50,{"$f":"E$372*E367/10^6","v":0},6.2943030565640792E-3,1.2588606113127992E-2,1.8882909169692069E-2,2.5177212226255564E-2,3.1471515282819641E-2,3.7765818339383556E-2,4.4060121395947636E-2,5.0354424452511544E-2,5.6648727509075625E-2,6.2943030565639324E-2,6.923733362220319E-2,7.5531636678767319E-2,8.1825939735331199E-2,8.8120242791895301E-2,9.441454584845918E-2,0.10070884890502288,0.10700315196158676,0.11329745501815085,0.11959175807471474,0.12588606113127884,0.13218036418784274,0.13847466724440641,0.14476897030097052,0.15106327335753439,0.1573575764140985,0.1636518794706624,0.16994618252722649,0.17624048558379038,0.18253478864035405,0.18882909169691794,0.19512339475348206,{"$f":"AK$372*AK367/10^6","v":0.20141769781004593},0.20771200086661007,0.21400630392317374,0.22030060697973786,0.2265949100363015,0.23288921309286562,0.23918351614942976,0.24547781920599382,0.25177212226255746,0.25806642531912122,0.26436072837568531,0.27065503143224934,0.27694933448881348,0.28324363754537712,0.28953794060194127,0.29583224365850536,0.30212654671506911,0.30842084977163253,0.31471515282819656,0.32100945588476099,0.32730375894132507,0.3335980619978885,0.33989236505445225,0.34618666811101634,0.35248097116758043,0.35877527422414446,0.36506957728070821,0.3713638803372723,0.377658183393836,0.38395248645040014,0.39024678950696384,0.39654109256352793,{"$f":"BQ$372*BQ367/10^6","v":0.40283539562009207},0.40912969867665611,0.41542400173321981,0.42171830478978362,0.42801260784634765,0.43430691090291174,0.44060121395947588,0.44689551701603958,0.45318982007260328,0.45948412312916742,0.46577842618573151,0.47207272924229554,0.47836703229885935,0.48466133535542338,0.49095563841198747,0.49724994146855089,0.50354424452511459,0.50983854758167868,0.51613285063824277,0.52242715369480686,0.52872145675137061,0.53501575980793459,0.54131006286449845,0.54760436592106254,0.55389866897762663,0.56019297203419027,0.56648727509075436,0.57278157814731812,0.57907588120388231,0.58537018426044596,0.59166448731701005,0.59795879037357413,0.60425309343013789,0.61054739648670187,0.61684169954326573,0.62313600259982982,0.62943030565639391]
[null,null,null,100,{"$f":"E$372*E368/10^6","v":0.29511609002743461},0.30310120634058613,0.31108632265373831,0.31907143896688989,0.32705655528004207,0.33504167159319354,0.34302678790634572,0.35101190421949763,0.35899702053264915,0.36698213684580133,0.37496725315895285,0.38295236947210504,0.39093748578525656,0.39892260209840841,0.40690771841156026,0.41489283472471211,0.42287795103786396,0.43086306735101582,0.43884818366416772,0.44683329997731952,0.45481841629047109,0.46280353260362328,0.4707886489167748,0.47877376522992698,0.4867588815430785,0.49474399785623069,0.5027291141693826,0.51071423048253406,0.51869934679568563,0.52668446310883754,0.53466957942198923,0.54265469573514113,0.55063981204829271,0.55862492836144484,0.56661004467459641,0.57459516098774854,0.58258027730090012,0.59056539361405236,0.59855050992720416,0.60653562624035562,0.61452074255350786,0.62250585886665932,0.63049097517981156,0.63847609149296314,0.64646120780611493,0.65444632411926684,0.66243144043241864,0.67041655674557055,0.67840167305872245,0.68638678937187458,0.69437190568502605,0.70235702199817762,0.71034213831132975,0.71832725462448133,0.72631237093763346,0.73429748725078536,0.74228260356393727,0.75026771987708907,0.75825283619024053,0.76623795250339277,0.77422306881654424,0.78220818512969648,0.79019330144284805,0.79817841775599985,{"$f":"BQ$372*BQ368/10^6","v":0.80616353406915175},0.81414865038230366,0.82213376669545546,0.83011888300860737,0.8381039993217595,0.84608911563491096,0.85407423194806253,0.86205934826121433,0.87004446457436591,0.87802958088751815,0.88601469720066961,0.89399981351382141,0.90198492982697331,0.90997004614012511,0.91795516245327735,0.92594027876642893,0.93392539507958106,0.94191051139273263,0.9498956277058842,0.95788074401903633,0.96586586033218824,0.97385097664533993,0.98183609295849184,0.98982120927164374,0.99780632558479554,1.005791441897947,1.0137765582110994,1.0217616745242508,1.0297467908374029,1.0377319071505546,1.0457170234637063,1.0537021397768582,1.0616872560900101,1.0696723724031623,1.0776574887163139,1.0856426050294661,1.0936277213426175]
[]
[null,null,null,"Beregnet skadesomkostning for genopførelse, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E383+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK383+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ383+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E376+E377)+Forudsætninger!$E$45*(E377+E378)+Forudsætninger!$E$46*(E378+E379)+Forudsætninger!$E$47*(E379+E380))+Forudsætninger!$E$48*E380","v":4.4267413504115189E-3},{"$f":"0.5*(Forudsætninger!$E$44*(F376+F377)+Forudsætninger!$E$45*(F377+F378)+Forudsætninger!$E$46*(F378+F379)+Forudsætninger!$E$47*(F379+F380))+Forudsætninger!$E$48*F380","v":4.6724041562400736E-3},{"$f":"0.5*(Forudsætninger!$E$44*(G376+G377)+Forudsætninger!$E$45*(G377+G378)+Forudsætninger!$E$46*(G378+G379)+Forudsætninger!$E$47*(G379+G380))+Forudsætninger!$E$48*G380","v":4.9180669620686353E-3},{"$f":"0.5*(Forudsætninger!$E$44*(H376+H377)+Forudsætninger!$E$45*(H377+H378)+Forudsætninger!$E$46*(H378+H379)+Forudsætninger!$E$47*(H379+H380))+Forudsætninger!$E$48*H380","v":5.16372976789719E-3},{"$f":"0.5*(Forudsætninger!$E$44*(I376+I377)+Forudsætninger!$E$45*(I377+I378)+Forudsætninger!$E$46*(I378+I379)+Forudsætninger!$E$47*(I379+I380))+Forudsætninger!$E$48*I380","v":5.409392573725743E-3},{"$f":"0.5*(Forudsætninger!$E$44*(J376+J377)+Forudsætninger!$E$45*(J377+J378)+Forudsætninger!$E$46*(J378+J379)+Forudsætninger!$E$47*(J379+J380))+Forudsætninger!$E$48*J380","v":5.655055379554296E-3},{"$f":"0.5*(Forudsætninger!$E$44*(K376+K377)+Forudsætninger!$E$45*(K377+K378)+Forudsætninger!$E$46*(K378+K379)+Forudsætninger!$E$47*(K379+K380))+Forudsætninger!$E$48*K380","v":5.9007181853828576E-3},{"$f":"0.5*(Forudsætninger!$E$44*(L376+L377)+Forudsætninger!$E$45*(L377+L378)+Forudsætninger!$E$46*(L378+L379)+Forudsætninger!$E$47*(L379+L380))+Forudsætninger!$E$48*L380","v":6.1463809912114167E-3},{"$f":"0.5*(Forudsætninger!$E$44*(M376+M377)+Forudsætninger!$E$45*(M377+M378)+Forudsætninger!$E$46*(M378+M379)+Forudsætninger!$E$47*(M379+M380))+Forudsætninger!$E$48*M380","v":6.3920437970399679E-3},{"$f":"0.5*(Forudsætninger!$E$44*(N376+N377)+Forudsætninger!$E$45*(N377+N378)+Forudsætninger!$E$46*(N378+N379)+Forudsætninger!$E$47*(N379+N380))+Forudsætninger!$E$48*N380","v":6.637706602868533E-3},{"$f":"0.5*(Forudsætninger!$E$44*(O376+O377)+Forudsætninger!$E$45*(O377+O378)+Forudsætninger!$E$46*(O378+O379)+Forudsætninger!$E$47*(O379+O380))+Forudsætninger!$E$48*O380","v":6.8833694086970791E-3},{"$f":"0.5*(Forudsætninger!$E$44*(P376+P377)+Forudsætninger!$E$45*(P377+P378)+Forudsætninger!$E$46*(P378+P379)+Forudsætninger!$E$47*(P379+P380))+Forudsætninger!$E$48*P380","v":7.1290322145256399E-3},{"$f":"0.5*(Forudsætninger!$E$44*(Q376+Q377)+Forudsætninger!$E$45*(Q377+Q378)+Forudsætninger!$E$46*(Q378+Q379)+Forudsætninger!$E$47*(Q379+Q380))+Forudsætninger!$E$48*Q380","v":7.3746950203541946E-3},{"$f":"0.5*(Forudsætninger!$E$44*(R376+R377)+Forudsætninger!$E$45*(R377+R378)+Forudsætninger!$E$46*(R378+R379)+Forudsætninger!$E$47*(R379+R380))+Forudsætninger!$E$48*R380","v":7.6203578261827502E-3},{"$f":"0.5*(Forudsætninger!$E$44*(S376+S377)+Forudsætninger!$E$45*(S377+S378)+Forudsætninger!$E$46*(S378+S379)+Forudsætninger!$E$47*(S379+S380))+Forudsætninger!$E$48*S380","v":7.866020632011311E-3},{"$f":"0.5*(Forudsætninger!$E$44*(T376+T377)+Forudsætninger!$E$45*(T377+T378)+Forudsætninger!$E$46*(T378+T379)+Forudsætninger!$E$47*(T379+T380))+Forudsætninger!$E$48*T380","v":8.1116834378398665E-3},{"$f":"0.5*(Forudsætninger!$E$44*(U376+U377)+Forudsætninger!$E$45*(U377+U378)+Forudsætninger!$E$46*(U378+U379)+Forudsætninger!$E$47*(U379+U380))+Forudsætninger!$E$48*U380","v":8.3573462436684169E-3},{"$f":"0.5*(Forudsætninger!$E$44*(V376+V377)+Forudsætninger!$E$45*(V377+V378)+Forudsætninger!$E$46*(V378+V379)+Forudsætninger!$E$47*(V379+V380))+Forudsætninger!$E$48*V380","v":8.6030090494969725E-3},{"$f":"0.5*(Forudsætninger!$E$44*(W376+W377)+Forudsætninger!$E$45*(W377+W378)+Forudsætninger!$E$46*(W378+W379)+Forudsætninger!$E$47*(W379+W380))+Forudsætninger!$E$48*W380","v":8.8486718553255333E-3},{"$f":"0.5*(Forudsætninger!$E$44*(X376+X377)+Forudsætninger!$E$45*(X377+X378)+Forudsætninger!$E$46*(X378+X379)+Forudsætninger!$E$47*(X379+X380))+Forudsætninger!$E$48*X380","v":9.0943346611540871E-3},{"$f":"0.5*(Forudsætninger!$E$44*(Y376+Y377)+Forudsætninger!$E$45*(Y377+Y378)+Forudsætninger!$E$46*(Y378+Y379)+Forudsætninger!$E$47*(Y379+Y380))+Forudsætninger!$E$48*Y380","v":9.3399974669826427E-3},{"$f":"0.5*(Forudsætninger!$E$44*(Z376+Z377)+Forudsætninger!$E$45*(Z377+Z378)+Forudsætninger!$E$46*(Z378+Z379)+Forudsætninger!$E$47*(Z379+Z380))+Forudsætninger!$E$48*Z380","v":9.5856602728112035E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AA376+AA377)+Forudsætninger!$E$45*(AA377+AA378)+Forudsætninger!$E$46*(AA378+AA379)+Forudsætninger!$E$47*(AA379+AA380))+Forudsætninger!$E$48*AA380","v":9.8313230786397504E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AB376+AB377)+Forudsætninger!$E$45*(AB377+AB378)+Forudsætninger!$E$46*(AB378+AB379)+Forudsætninger!$E$47*(AB379+AB380))+Forudsætninger!$E$48*AB380","v":1.0076985884468315E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AC376+AC377)+Forudsætninger!$E$45*(AC377+AC378)+Forudsætninger!$E$46*(AC378+AC379)+Forudsætninger!$E$47*(AC379+AC380))+Forudsætninger!$E$48*AC380","v":1.0322648690296865E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AD376+AD377)+Forudsætninger!$E$45*(AD377+AD378)+Forudsætninger!$E$46*(AD378+AD379)+Forudsætninger!$E$47*(AD379+AD380))+Forudsætninger!$E$48*AD380","v":1.0568311496125431E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AE376+AE377)+Forudsætninger!$E$45*(AE377+AE378)+Forudsætninger!$E$46*(AE378+AE379)+Forudsætninger!$E$47*(AE379+AE380))+Forudsætninger!$E$48*AE380","v":1.0813974301953987E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AF376+AF377)+Forudsætninger!$E$45*(AF377+AF378)+Forudsætninger!$E$46*(AF378+AF379)+Forudsætninger!$E$47*(AF379+AF380))+Forudsætninger!$E$48*AF380","v":1.105963710778254E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AG376+AG377)+Forudsætninger!$E$45*(AG377+AG378)+Forudsætninger!$E$46*(AG378+AG379)+Forudsætninger!$E$47*(AG379+AG380))+Forudsætninger!$E$48*AG380","v":1.1305299913611093E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AH376+AH377)+Forudsætninger!$E$45*(AH377+AH378)+Forudsætninger!$E$46*(AH378+AH379)+Forudsætninger!$E$47*(AH379+AH380))+Forudsætninger!$E$48*AH380","v":1.1550962719439645E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AI376+AI377)+Forudsætninger!$E$45*(AI377+AI378)+Forudsætninger!$E$46*(AI378+AI379)+Forudsætninger!$E$47*(AI379+AI380))+Forudsætninger!$E$48*AI380","v":1.1796625525268199E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AJ376+AJ377)+Forudsætninger!$E$45*(AJ377+AJ378)+Forudsætninger!$E$46*(AJ378+AJ379)+Forudsætninger!$E$47*(AJ379+AJ380))+Forudsætninger!$E$48*AJ380","v":1.2042288331096759E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AK376+AK377)+Forudsætninger!$E$45*(AK377+AK378)+Forudsætninger!$E$46*(AK378+AK379)+Forudsætninger!$E$47*(AK379+AK380))+Forudsætninger!$E$48*AK380","v":1.228795113692531E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AL376+AL377)+Forudsætninger!$E$45*(AL377+AL378)+Forudsætninger!$E$46*(AL378+AL379)+Forudsætninger!$E$47*(AL379+AL380))+Forudsætninger!$E$48*AL380","v":1.2533613942753874E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AM376+AM377)+Forudsætninger!$E$45*(AM377+AM378)+Forudsætninger!$E$46*(AM378+AM379)+Forudsætninger!$E$47*(AM379+AM380))+Forudsætninger!$E$48*AM380","v":1.2779276748582421E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AN376+AN377)+Forudsætninger!$E$45*(AN377+AN378)+Forudsætninger!$E$46*(AN378+AN379)+Forudsætninger!$E$47*(AN379+AN380))+Forudsætninger!$E$48*AN380","v":1.3024939554410985E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AO376+AO377)+Forudsætninger!$E$45*(AO377+AO378)+Forudsætninger!$E$46*(AO378+AO379)+Forudsætninger!$E$47*(AO379+AO380))+Forudsætninger!$E$48*AO380","v":1.3270602360239532E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AP376+AP377)+Forudsætninger!$E$45*(AP377+AP378)+Forudsætninger!$E$46*(AP378+AP379)+Forudsætninger!$E$47*(AP379+AP380))+Forudsætninger!$E$48*AP380","v":1.3516265166068098E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AQ376+AQ377)+Forudsætninger!$E$45*(AQ377+AQ378)+Forudsætninger!$E$46*(AQ378+AQ379)+Forudsætninger!$E$47*(AQ379+AQ380))+Forudsætninger!$E$48*AQ380","v":1.3761927971896657E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AR376+AR377)+Forudsætninger!$E$45*(AR377+AR378)+Forudsætninger!$E$46*(AR378+AR379)+Forudsætninger!$E$47*(AR379+AR380))+Forudsætninger!$E$48*AR380","v":1.4007590777725211E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AS376+AS377)+Forudsætninger!$E$45*(AS377+AS378)+Forudsætninger!$E$46*(AS378+AS379)+Forudsætninger!$E$47*(AS379+AS380))+Forudsætninger!$E$48*AS380","v":1.4253253583553768E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AT376+AT377)+Forudsætninger!$E$45*(AT377+AT378)+Forudsætninger!$E$46*(AT378+AT379)+Forudsætninger!$E$47*(AT379+AT380))+Forudsætninger!$E$48*AT380","v":1.4498916389382315E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AU376+AU377)+Forudsætninger!$E$45*(AU377+AU378)+Forudsætninger!$E$46*(AU378+AU379)+Forudsætninger!$E$47*(AU379+AU380))+Forudsætninger!$E$48*AU380","v":1.4744579195210881E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AV376+AV377)+Forudsætninger!$E$45*(AV377+AV378)+Forudsætninger!$E$46*(AV378+AV379)+Forudsætninger!$E$47*(AV379+AV380))+Forudsætninger!$E$48*AV380","v":1.4990242001039435E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AW376+AW377)+Forudsætninger!$E$45*(AW377+AW378)+Forudsætninger!$E$46*(AW378+AW379)+Forudsætninger!$E$47*(AW379+AW380))+Forudsætninger!$E$48*AW380","v":1.5235904806867994E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AX376+AX377)+Forudsætninger!$E$45*(AX377+AX378)+Forudsætninger!$E$46*(AX378+AX379)+Forudsætninger!$E$47*(AX379+AX380))+Forudsætninger!$E$48*AX380","v":1.5481567612696546E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AY376+AY377)+Forudsætninger!$E$45*(AY377+AY378)+Forudsætninger!$E$46*(AY378+AY379)+Forudsætninger!$E$47*(AY379+AY380))+Forudsætninger!$E$48*AY380","v":1.5727230418525105E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AZ376+AZ377)+Forudsætninger!$E$45*(AZ377+AZ378)+Forudsætninger!$E$46*(AZ378+AZ379)+Forudsætninger!$E$47*(AZ379+AZ380))+Forudsætninger!$E$48*AZ380","v":1.5972893224353666E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BA376+BA377)+Forudsætninger!$E$45*(BA377+BA378)+Forudsætninger!$E$46*(BA378+BA379)+Forudsætninger!$E$47*(BA379+BA380))+Forudsætninger!$E$48*BA380","v":1.621855603018222E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BB376+BB377)+Forudsætninger!$E$45*(BB377+BB378)+Forudsætninger!$E$46*(BB378+BB379)+Forudsætninger!$E$47*(BB379+BB380))+Forudsætninger!$E$48*BB380","v":1.646421883601077E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BC376+BC377)+Forudsætninger!$E$45*(BC377+BC378)+Forudsætninger!$E$46*(BC378+BC379)+Forudsætninger!$E$47*(BC379+BC380))+Forudsætninger!$E$48*BC380","v":1.6709881641839324E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BD376+BD377)+Forudsætninger!$E$45*(BD377+BD378)+Forudsætninger!$E$46*(BD378+BD379)+Forudsætninger!$E$47*(BD379+BD380))+Forudsætninger!$E$48*BD380","v":1.6955544447667885E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BE376+BE377)+Forudsætninger!$E$45*(BE377+BE378)+Forudsætninger!$E$46*(BE378+BE379)+Forudsætninger!$E$47*(BE379+BE380))+Forudsætninger!$E$48*BE380","v":1.7201207253496449E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BF376+BF377)+Forudsætninger!$E$45*(BF377+BF378)+Forudsætninger!$E$46*(BF378+BF379)+Forudsætninger!$E$47*(BF379+BF380))+Forudsætninger!$E$48*BF380","v":1.7446870059324993E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BG376+BG377)+Forudsætninger!$E$45*(BG377+BG378)+Forudsætninger!$E$46*(BG378+BG379)+Forudsætninger!$E$47*(BG379+BG380))+Forudsætninger!$E$48*BG380","v":1.7692532865153546E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BH376+BH377)+Forudsætninger!$E$45*(BH377+BH378)+Forudsætninger!$E$46*(BH378+BH379)+Forudsætninger!$E$47*(BH379+BH380))+Forudsætninger!$E$48*BH380","v":1.7938195670982107E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BI376+BI377)+Forudsætninger!$E$45*(BI377+BI378)+Forudsætninger!$E$46*(BI378+BI379)+Forudsætninger!$E$47*(BI379+BI380))+Forudsætninger!$E$48*BI380","v":1.8183858476810668E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BJ376+BJ377)+Forudsætninger!$E$45*(BJ377+BJ378)+Forudsætninger!$E$46*(BJ378+BJ379)+Forudsætninger!$E$47*(BJ379+BJ380))+Forudsætninger!$E$48*BJ380","v":1.8429521282639225E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BK376+BK377)+Forudsætninger!$E$45*(BK377+BK378)+Forudsætninger!$E$46*(BK378+BK379)+Forudsætninger!$E$47*(BK379+BK380))+Forudsætninger!$E$48*BK380","v":1.8675184088467772E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BL376+BL377)+Forudsætninger!$E$45*(BL377+BL378)+Forudsætninger!$E$46*(BL378+BL379)+Forudsætninger!$E$47*(BL379+BL380))+Forudsætninger!$E$48*BL380","v":1.8920846894296336E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BM376+BM377)+Forudsætninger!$E$45*(BM377+BM378)+Forudsætninger!$E$46*(BM378+BM379)+Forudsætninger!$E$47*(BM379+BM380))+Forudsætninger!$E$48*BM380","v":1.9166509700124887E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BN376+BN377)+Forudsætninger!$E$45*(BN377+BN378)+Forudsætninger!$E$46*(BN378+BN379)+Forudsætninger!$E$47*(BN379+BN380))+Forudsætninger!$E$48*BN380","v":1.9412172505953451E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BO376+BO377)+Forudsætninger!$E$45*(BO377+BO378)+Forudsætninger!$E$46*(BO378+BO379)+Forudsætninger!$E$47*(BO379+BO380))+Forudsætninger!$E$48*BO380","v":1.9657835311781998E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BP376+BP377)+Forudsætninger!$E$45*(BP377+BP378)+Forudsætninger!$E$46*(BP378+BP379)+Forudsætninger!$E$47*(BP379+BP380))+Forudsætninger!$E$48*BP380","v":1.9903498117610559E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BQ376+BQ377)+Forudsætninger!$E$45*(BQ377+BQ378)+Forudsætninger!$E$46*(BQ378+BQ379)+Forudsætninger!$E$47*(BQ379+BQ380))+Forudsætninger!$E$48*BQ380","v":2.014916092343912E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BR376+BR377)+Forudsætninger!$E$45*(BR377+BR378)+Forudsætninger!$E$46*(BR378+BR379)+Forudsætninger!$E$47*(BR379+BR380))+Forudsætninger!$E$48*BR380","v":2.039482372926768E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BS376+BS377)+Forudsætninger!$E$45*(BS377+BS378)+Forudsætninger!$E$46*(BS378+BS379)+Forudsætninger!$E$47*(BS379+BS380))+Forudsætninger!$E$48*BS380","v":2.0640486535096227E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BT376+BT377)+Forudsætninger!$E$45*(BT377+BT378)+Forudsætninger!$E$46*(BT378+BT379)+Forudsætninger!$E$47*(BT379+BT380))+Forudsætninger!$E$48*BT380","v":2.0886149340924785E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BU376+BU377)+Forudsætninger!$E$45*(BU377+BU378)+Forudsætninger!$E$46*(BU378+BU379)+Forudsætninger!$E$47*(BU379+BU380))+Forudsætninger!$E$48*BU380","v":2.1131812146753345E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BV376+BV377)+Forudsætninger!$E$45*(BV377+BV378)+Forudsætninger!$E$46*(BV378+BV379)+Forudsætninger!$E$47*(BV379+BV380))+Forudsætninger!$E$48*BV380","v":2.1377474952581903E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BW376+BW377)+Forudsætninger!$E$45*(BW377+BW378)+Forudsætninger!$E$46*(BW378+BW379)+Forudsætninger!$E$47*(BW379+BW380))+Forudsætninger!$E$48*BW380","v":2.1623137758410453E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BX376+BX377)+Forudsætninger!$E$45*(BX377+BX378)+Forudsætninger!$E$46*(BX378+BX379)+Forudsætninger!$E$47*(BX379+BX380))+Forudsætninger!$E$48*BX380","v":2.1868800564239007E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BY376+BY377)+Forudsætninger!$E$45*(BY377+BY378)+Forudsætninger!$E$46*(BY378+BY379)+Forudsætninger!$E$47*(BY379+BY380))+Forudsætninger!$E$48*BY380","v":2.2114463370067554E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BZ376+BZ377)+Forudsætninger!$E$45*(BZ377+BZ378)+Forudsætninger!$E$46*(BZ378+BZ379)+Forudsætninger!$E$47*(BZ379+BZ380))+Forudsætninger!$E$48*BZ380","v":2.2360126175896118E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CA376+CA377)+Forudsætninger!$E$45*(CA377+CA378)+Forudsætninger!$E$46*(CA378+CA379)+Forudsætninger!$E$47*(CA379+CA380))+Forudsætninger!$E$48*CA380","v":2.2605788981724675E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CB376+CB377)+Forudsætninger!$E$45*(CB377+CB378)+Forudsætninger!$E$46*(CB378+CB379)+Forudsætninger!$E$47*(CB379+CB380))+Forudsætninger!$E$48*CB380","v":2.3025316089907859E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CC376+CC377)+Forudsætninger!$E$45*(CC377+CC378)+Forudsætninger!$E$46*(CC378+CC379)+Forudsætninger!$E$47*(CC379+CC380))+Forudsætninger!$E$48*CC380","v":2.3451441634532545E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CD376+CD377)+Forudsætninger!$E$45*(CD377+CD378)+Forudsætninger!$E$46*(CD378+CD379)+Forudsætninger!$E$47*(CD379+CD380))+Forudsætninger!$E$48*CD380","v":2.3877567179157212E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CE376+CE377)+Forudsætninger!$E$45*(CE377+CE378)+Forudsætninger!$E$46*(CE378+CE379)+Forudsætninger!$E$47*(CE379+CE380))+Forudsætninger!$E$48*CE380","v":2.4303692723781897E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CF376+CF377)+Forudsætninger!$E$45*(CF377+CF378)+Forudsætninger!$E$46*(CF378+CF379)+Forudsætninger!$E$47*(CF379+CF380))+Forudsætninger!$E$48*CF380","v":2.4729818268406548E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CG376+CG377)+Forudsætninger!$E$45*(CG377+CG378)+Forudsætninger!$E$46*(CG378+CG379)+Forudsætninger!$E$47*(CG379+CG380))+Forudsætninger!$E$48*CG380","v":2.5155943813031233E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CH376+CH377)+Forudsætninger!$E$45*(CH377+CH378)+Forudsætninger!$E$46*(CH378+CH379)+Forudsætninger!$E$47*(CH379+CH380))+Forudsætninger!$E$48*CH380","v":2.5582069357655918E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CI376+CI377)+Forudsætninger!$E$45*(CI377+CI378)+Forudsætninger!$E$46*(CI378+CI379)+Forudsætninger!$E$47*(CI379+CI380))+Forudsætninger!$E$48*CI380","v":2.6008194902280582E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CJ376+CJ377)+Forudsætninger!$E$45*(CJ377+CJ378)+Forudsætninger!$E$46*(CJ378+CJ379)+Forudsætninger!$E$47*(CJ379+CJ380))+Forudsætninger!$E$48*CJ380","v":2.6434320446905267E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CK376+CK377)+Forudsætninger!$E$45*(CK377+CK378)+Forudsætninger!$E$46*(CK378+CK379)+Forudsætninger!$E$47*(CK379+CK380))+Forudsætninger!$E$48*CK380","v":2.6860445991529949E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CL376+CL377)+Forudsætninger!$E$45*(CL377+CL378)+Forudsætninger!$E$46*(CL378+CL379)+Forudsætninger!$E$47*(CL379+CL380))+Forudsætninger!$E$48*CL380","v":2.7286571536154613E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CM376+CM377)+Forudsætninger!$E$45*(CM377+CM378)+Forudsætninger!$E$46*(CM378+CM379)+Forudsætninger!$E$47*(CM379+CM380))+Forudsætninger!$E$48*CM380","v":2.7712697080779301E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CN376+CN377)+Forudsætninger!$E$45*(CN377+CN378)+Forudsætninger!$E$46*(CN378+CN379)+Forudsætninger!$E$47*(CN379+CN380))+Forudsætninger!$E$48*CN380","v":2.8138822625403972E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CO376+CO377)+Forudsætninger!$E$45*(CO377+CO378)+Forudsætninger!$E$46*(CO378+CO379)+Forudsætninger!$E$47*(CO379+CO380))+Forudsætninger!$E$48*CO380","v":2.8564948170028644E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CP376+CP377)+Forudsætninger!$E$45*(CP377+CP378)+Forudsætninger!$E$46*(CP378+CP379)+Forudsætninger!$E$47*(CP379+CP380))+Forudsætninger!$E$48*CP380","v":2.8991073714653322E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CQ376+CQ377)+Forudsætninger!$E$45*(CQ377+CQ378)+Forudsætninger!$E$46*(CQ378+CQ379)+Forudsætninger!$E$47*(CQ379+CQ380))+Forudsætninger!$E$48*CQ380","v":2.9417199259278E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CR376+CR377)+Forudsætninger!$E$45*(CR377+CR378)+Forudsætninger!$E$46*(CR378+CR379)+Forudsætninger!$E$47*(CR379+CR380))+Forudsætninger!$E$48*CR380","v":2.9843324803902675E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CS376+CS377)+Forudsætninger!$E$45*(CS377+CS378)+Forudsætninger!$E$46*(CS378+CS379)+Forudsætninger!$E$47*(CS379+CS380))+Forudsætninger!$E$48*CS380","v":3.0269450348527356E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CT376+CT377)+Forudsætninger!$E$45*(CT377+CT378)+Forudsætninger!$E$46*(CT378+CT379)+Forudsætninger!$E$47*(CT379+CT380))+Forudsætninger!$E$48*CT380","v":3.0695575893152034E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CU376+CU377)+Forudsætninger!$E$45*(CU377+CU378)+Forudsætninger!$E$46*(CU378+CU379)+Forudsætninger!$E$47*(CU379+CU380))+Forudsætninger!$E$48*CU380","v":3.1121701437776698E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CV376+CV377)+Forudsætninger!$E$45*(CV377+CV378)+Forudsætninger!$E$46*(CV378+CV379)+Forudsætninger!$E$47*(CV379+CV380))+Forudsætninger!$E$48*CV380","v":3.1547826982401383E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CW376+CW377)+Forudsætninger!$E$45*(CW377+CW378)+Forudsætninger!$E$46*(CW378+CW379)+Forudsætninger!$E$47*(CW379+CW380))+Forudsætninger!$E$48*CW380","v":3.1973952527026062E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CX376+CX377)+Forudsætninger!$E$45*(CX377+CX378)+Forudsætninger!$E$46*(CX378+CX379)+Forudsætninger!$E$47*(CX379+CX380))+Forudsætninger!$E$48*CX380","v":3.2400078071650733E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CY376+CY377)+Forudsætninger!$E$45*(CY377+CY378)+Forudsætninger!$E$46*(CY378+CY379)+Forudsætninger!$E$47*(CY379+CY380))+Forudsætninger!$E$48*CY380","v":3.2826203616275418E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CZ376+CZ377)+Forudsætninger!$E$45*(CZ377+CZ378)+Forudsætninger!$E$46*(CZ378+CZ379)+Forudsætninger!$E$47*(CZ379+CZ380))+Forudsætninger!$E$48*CZ380","v":3.3252329160900096E-2},{"$f":"0.5*(Forudsætninger!$E$44*(DA376+DA377)+Forudsætninger!$E$45*(DA377+DA378)+Forudsætninger!$E$46*(DA378+DA379)+Forudsætninger!$E$47*(DA379+DA380))+Forudsætninger!$E$48*DA380","v":3.367845470552476E-2}]
[]
[]
[null,null,null,{"$f":"Enhedspriser!D163","v":"Trafikforstyrrelse"}]
[]
[null,null,null,"Overført antal køretøjstimer der forstyrres"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!G66*FolsFaktorSkadesomk","v":0},{"$f":"F392","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!G67*FolsFaktorSkadesomk","v":0},{"$f":"(E392-E391)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!G68*FolsFaktorSkadesomk","v":200},{"$f":"(E393-E392)/($E$79-$E$78)","v":110.83193396024708}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!G69*FolsFaktorSkadesomk","v":400},{"$f":"(E394-E393)/($E$80-$E$79)","v":71.892120789313907}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!G70*FolsFaktorSkadesomk","v":800},{"$f":"(E395-E394)/($E$81-$E$80)","v":162.73921266838684}]
[null,null,null,null,{"$f":"10*(E395-E394)+E395","v":4800},{"$f":"F395","v":162.73921266838684}]
[null,null,null,"Note: Overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal køretøjstimer der forstyrres"]
[null,null,null,{"$f":"D390","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E400+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK400+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ400+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$390:$E$396,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$390:$F$396,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$390:$E$396,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$390:$F$396,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$390:$E$396,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$390:$F$396,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3968628446813511,3.6122370280413918,5.8276112114014609,8.0429853947613026,10.258359578121372,12.473733761481412,14.689107944841481,16.904482128201522,19.119856311561392,21.335230494921433,23.550604678281502,25.765978861641543,27.981353045001413,30.196727228361453,32.412101411721522,34.627475595081563,36.842849778441604,39.058223961801474,41.273598145161714,43.488972328521584,45.704346511881624]
[null,null,null,10,{"$f":"INDEX($E$390:$E$396,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$390:$F$396,E96)","v":0},3.1859482355041848,6.3718964710087675,9.5578447065129524,12.743792942017535,15.92974117752172,19.115689413026303,22.301637648530487,25.48758588403507,28.673534119539255,31.859482355043838,35.045430590548023,38.231378826052605,41.41732706155679,44.603275297061174,47.789223532565558,50.975171768069941,54.161120003574325,57.347068239078709,60.533016474583093,63.718964710087477,66.90491294559186,70.090861181096244,73.276809416600429,76.462757652105012,79.648705887609211,82.834654123113779,86.020602358617978,89.206550594122547,92.392498829626746,95.578447065131328,98.764395300635513,{"$f":"INDEX($E$390:$E$396,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$390:$F$396,AK96)","v":101.9503435361401},105.13629177164428,108.32224000714886,111.50818824265305,114.69413647815763,117.88008471366182,121.0660329491662,124.25198118467058,127.43792942017497,130.62387765567934,133.80982589118372,136.9957741266881,140.18172236219249,143.36767059769687,146.55361883320109,149.73956706870547,152.92551530421002,156.11146353971424,159.29741177521862,162.483360010723,165.66930824622756,168.85525648173177,172.04120471723616,175.22715295274054,178.41310118824512,181.59904942374931,184.78499765925349,187.97094589475807,191.15689413026226,194.34284236576684,197.52879060127103,200.46362171037018,{"$f":"INDEX($E$390:$E$396,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$390:$F$396,BQ96)","v":202.53021540039387},204.59680909041779,206.66340278044149,208.72999647046544,210.7965901604891,212.86318385051305,214.92977754053675,216.99637123056056,219.06296492058436,221.12955861060817,223.19615230063201,225.26274599065582,227.32933968067962,229.39593337070343,231.46252706072727,233.52912075075108,235.59571444077474,237.66230813079869,239.72890182082239,241.79549551084634,243.86208920087,245.92868289089395,247.99527658091765,250.06187027094157,252.12846396096526,254.19505765098921,256.26165134101291,258.32824503103683,260.39483872106052,262.46143241108422,264.52802610110814,266.594619791132,268.66121348115576,270.72780717117951,272.79440086120343,274.86099455122724,276.92758824125104]
[null,null,null,20,{"$f":"INDEX($E$390:$E$396,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$390:$F$396,E97)","v":199.99999999999997},202.70136793553803,205.40273587107581,208.10410380661372,210.80547174215175,213.50683967768953,216.20820761322756,218.90957554876536,221.61094348430325,224.31231141984131,227.01367935537908,229.71504729091711,232.41641522645503,235.1177831619928,237.81915109753083,240.52051903306875,243.22188696860667,245.92325490414458,248.62462283968262,251.32599077522039,254.02735871075831,256.7287266462962,259.43009458183411,262.13146251737214,264.83283045290995,267.53419838844786,270.23556632398589,272.9369342595237,275.63830219506167,278.33967013059964,281.04103806613739,283.74240600167542,{"$f":"INDEX($E$390:$E$396,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$390:$F$396,AK97)","v":286.44377393721322},289.14514187275125,291.84650980828917,294.54787774382692,297.249245679365,299.95061361490286,302.65198155044078,305.3533494859787,308.05471742151673,310.75608535705453,313.45745329259245,316.15882122813048,318.86018916366822,321.56155709920631,324.26292503474417,326.96429297028197,329.66566090582,332.36702884135781,335.06839677689584,337.76976471243375,340.47113264797156,343.17250058350959,345.87386851904762,348.57523645458537,351.27660439012328,353.97797232566109,356.67934026119912,359.38070819673715,362.08207613227495,364.78344406781287,367.4848120033509,370.18617993888864,{"$f":"INDEX($E$390:$E$396,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$390:$F$396,BQ97)","v":372.88754787442667},375.58891580996459,378.29028374550239,380.99165168104042,383.69301961657834,386.39438755211609,389.09575548765417,391.7971234231922,394.49849135872995,397.19985929426787,399.90122722980567,405.89138675354724,412.00636133115677,418.12133590876567,424.23631048637486,430.35128506398377,436.4662596415933,442.58123421920277,448.69620879681167,454.81118337442092,460.92615795203039,467.0411325296393,473.15610710724883,479.27108168485802,485.38605626246692,491.50103084007645,497.61600541768564,503.73097999529489,509.84595457290408,515.96092915051349,522.07590372812251,528.19087830573176,534.30585288334123,540.42082746095002,546.53580203855961,552.65077661616874,558.76575119377776]
[null,null,null,50,{"$f":"INDEX($E$390:$E$396,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$390:$F$396,E98)","v":400},408.53129093161806,417.06258186323589,425.59387279485395,434.12516372647121,442.65645465808927,451.18774558970711,459.71903652132517,468.250327452943,476.78161838456106,485.3129093161786,493.84420024779638,502.3754911794145,510.90678211103227,519.43807304265033,527.96936397426816,536.50065490588577,545.03194583750349,553.56323676912154,562.09452770073938,570.62581863235744,579.15710956397527,587.68840049559276,596.21969142721082,604.75098235882865,613.28227329044671,621.81356422206454,630.3448551536826,638.87614608530043,647.40743701691804,655.93872794853576,664.47001888015393,{"$f":"INDEX($E$390:$E$396,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$390:$F$396,AK98)","v":673.00130981177165},681.53260074338982,690.06389167500731,698.59518260662537,707.12647353824286,715.65776446986092,724.1890554014791,732.72034633309715,741.25163726471465,749.78292819633214,758.31421912795031,766.84551005956837,775.37680099118643,783.90809192280392,792.43938285442209,800.97067378604015,809.50196471765776,818.03325564927491,826.56454658089297,835.09583751251148,843.62712844412954,852.15841937574669,860.68971030736429,869.22100123898235,877.75229217060041,886.28358310221847,894.81487403383608,903.34616496545414,911.87745589707174,920.4087468286898,928.9400377603074,937.47132869192546,{"$f":"INDEX($E$390:$E$396,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$390:$F$396,BQ98)","v":946.00261962354352},954.53391055516158,963.06520148677919,971.59649241839679,980.12778335001485,988.65907428163291,997.19036521325097,1005.7216561448686,1014.2529470764862,1022.7842380081042,1031.3155289397223,1039.8468198713404,1048.378110802958,1056.909401734576,1065.4406926661941,1073.9719835978112,1082.5032745294288,1091.0345654610469,1099.565856392665,1108.097147324283,1116.6284382559006,1125.1597291875187,1133.6910201191363,1142.2223110507543,1150.7536019823724,1159.28489291399,1167.8161838456081,1176.3474747772257,1184.8787657088437,1193.4100566404613,1201.9413475720794,1210.4726385036975,1219.0039294353151,1227.5352203669331,1236.0665112985507,1244.5978022301688,1253.1290931617868]
[null,null,null,100,{"$f":"INDEX($E$390:$E$396,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$390:$F$396,E99)","v":800},810.82301722337024,821.6460344467414,832.46905167011164,843.29206889348279,854.11508611685304,864.93810334022419,875.76112056359489,886.58413778696513,897.40715501033628,908.23017223370653,919.05318945707768,929.87620668044792,940.69922390381862,951.52224112718932,962.34525835056002,973.16827557393071,983.99129279730141,994.81431002067211,1005.6373272440428,1016.4603444674131,1027.2833616907842,1038.1063789141544,1048.9293961375256,1059.7524133608958,1070.575430584267,1081.3984478076377,1092.2214650310079,1103.0444822543782,1113.8674994777489,1124.6905167011196,1135.5135339244903,{"$f":"INDEX($E$390:$E$396,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$390:$F$396,AK99)","v":1146.3365511478605},1157.1595683712317,1167.9825855946019,1178.8056028179731,1189.6286200413433,1200.4516372647145,1211.2746544880852,1222.0976717114554,1232.9206889348266,1243.7437061581968,1254.566723381568,1265.3897406049382,1276.2127578283089,1287.0357750516796,1297.8587922750503,1308.681809498421,1319.5048267217917,1330.3278439451628,1341.1508611685331,1351.9738783919033,1362.7968956152745,1373.6199128386447,1384.4429300620159,1395.2659472853866,1406.0889645087573,1416.911981732128,1427.7349989554982,1438.5580161788694,1449.3810334022396,1460.2040506256108,1471.027067848981,1481.8500850723517,{"$f":"INDEX($E$390:$E$396,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$390:$F$396,BQ99)","v":1492.6731022957224},1503.4961195190931,1514.3191367424638,1525.1421539658345,1535.9651711892056,1546.7881884125759,1557.6112056359461,1568.4342228593168,1579.2572400826871,1590.0802573060582,1600.9032745294285,1611.7262917527992,1622.5493089761699,1633.3723261995406,1644.1953434229117,1655.018360646282,1665.8413778696531,1676.6643950930234,1687.4874123163936,1698.3104295397648,1709.1334467631355,1719.9564639865062,1730.7794812098768,1741.6024984332475,1752.4255156566182,1763.2485328799885,1774.0715501033596,1784.8945673267299,1795.717584550101,1806.5406017734713,1817.363618996842,1828.1866362202127,1839.0096534435834,1849.8326706669545,1860.6556878903248,1871.4787051136959,1882.3017223370662]
[]
[null,null,null,"Skadesomkostning per køretøjstimer der forstyrres"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E408+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK408+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ408+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!D163","v":"Trafikforstyrrelse"},{"$f":"Enhedspriser!G163","v":271.88080228521795},{"$f":"Enhedspriser!H163","v":271.88080228521795},{"$f":"Enhedspriser!I163","v":271.88080228521795},{"$f":"Enhedspriser!J163","v":271.88080228521795},{"$f":"Enhedspriser!K163","v":271.88080228521795},{"$f":"Enhedspriser!L163","v":271.88080228521795},{"$f":"Enhedspriser!M163","v":271.88080228521795},{"$f":"Enhedspriser!N163","v":271.88080228521795},{"$f":"Enhedspriser!O163","v":271.88080228521795},{"$f":"Enhedspriser!P163","v":271.88080228521795},{"$f":"Enhedspriser!Q163","v":271.88080228521795},{"$f":"Enhedspriser!R163","v":271.88080228521795},{"$f":"Enhedspriser!S163","v":271.88080228521795},{"$f":"Enhedspriser!T163","v":271.88080228521795},{"$f":"Enhedspriser!U163","v":271.88080228521795},{"$f":"Enhedspriser!V163","v":271.88080228521795},{"$f":"Enhedspriser!W163","v":271.88080228521795},{"$f":"Enhedspriser!X163","v":271.88080228521795},{"$f":"Enhedspriser!Y163","v":271.88080228521795},{"$f":"Enhedspriser!Z163","v":271.88080228521795},{"$f":"Enhedspriser!AA163","v":271.88080228521795},{"$f":"Enhedspriser!AB163","v":271.88080228521795},{"$f":"Enhedspriser!AC163","v":271.88080228521795},{"$f":"Enhedspriser!AD163","v":271.88080228521795},{"$f":"Enhedspriser!AE163","v":271.88080228521795},{"$f":"Enhedspriser!AF163","v":271.88080228521795},{"$f":"Enhedspriser!AG163","v":271.88080228521795},{"$f":"Enhedspriser!AH163","v":271.88080228521795},{"$f":"Enhedspriser!AI163","v":271.88080228521795},{"$f":"Enhedspriser!AJ163","v":271.88080228521795},{"$f":"Enhedspriser!AK163","v":271.88080228521795},{"$f":"Enhedspriser!AL163","v":271.88080228521795},{"$f":"Enhedspriser!AM163","v":271.88080228521795},{"$f":"Enhedspriser!AN163","v":271.88080228521795},{"$f":"Enhedspriser!AO163","v":271.88080228521795},{"$f":"Enhedspriser!AP163","v":271.88080228521795},{"$f":"Enhedspriser!AQ163","v":271.88080228521795},{"$f":"Enhedspriser!AR163","v":271.88080228521795},{"$f":"Enhedspriser!AS163","v":271.88080228521795},{"$f":"Enhedspriser!AT163","v":271.88080228521795},{"$f":"Enhedspriser!AU163","v":271.88080228521795},{"$f":"Enhedspriser!AV163","v":271.88080228521795},{"$f":"Enhedspriser!AW163","v":271.88080228521795},{"$f":"Enhedspriser!AX163","v":271.88080228521795},{"$f":"Enhedspriser!AY163","v":271.88080228521795},{"$f":"Enhedspriser!AZ163","v":271.88080228521795},{"$f":"Enhedspriser!BA163","v":271.88080228521795},{"$f":"Enhedspriser!BB163","v":271.88080228521795},{"$f":"Enhedspriser!BC163","v":271.88080228521795},{"$f":"Enhedspriser!BD163","v":271.88080228521795},{"$f":"Enhedspriser!BE163","v":271.88080228521795},{"$f":"Enhedspriser!BF163","v":271.88080228521795},{"$f":"Enhedspriser!BG163","v":271.88080228521795},{"$f":"Enhedspriser!BH163","v":271.88080228521795},{"$f":"Enhedspriser!BI163","v":271.88080228521795},{"$f":"Enhedspriser!BJ163","v":271.88080228521795},{"$f":"Enhedspriser!BK163","v":271.88080228521795},{"$f":"Enhedspriser!BL163","v":271.88080228521795},{"$f":"Enhedspriser!BM163","v":271.88080228521795},{"$f":"Enhedspriser!BN163","v":271.88080228521795},{"$f":"Enhedspriser!BO163","v":271.88080228521795},{"$f":"Enhedspriser!BP163","v":271.88080228521795},{"$f":"Enhedspriser!BQ163","v":271.88080228521795},{"$f":"Enhedspriser!BR163","v":271.88080228521795},{"$f":"Enhedspriser!BS163","v":271.88080228521795},{"$f":"Enhedspriser!BT163","v":271.88080228521795},{"$f":"Enhedspriser!BU163","v":271.88080228521795},{"$f":"Enhedspriser!BV163","v":271.88080228521795},{"$f":"Enhedspriser!BW163","v":271.88080228521795},{"$f":"Enhedspriser!BX163","v":271.88080228521795},{"$f":"Enhedspriser!BY163","v":271.88080228521795},{"$f":"Enhedspriser!BZ163","v":271.88080228521795},{"$f":"Enhedspriser!CA163","v":271.88080228521795},{"$f":"Enhedspriser!CB163","v":271.88080228521795},{"$f":"Enhedspriser!CC163","v":271.88080228521795},{"$f":"Enhedspriser!CD163","v":271.88080228521795},{"$f":"Enhedspriser!CE163","v":271.88080228521795},{"$f":"Enhedspriser!CF163","v":271.88080228521795},{"$f":"Enhedspriser!CG163","v":271.88080228521795},{"$f":"Enhedspriser!CH163","v":271.88080228521795},{"$f":"Enhedspriser!CI163","v":271.88080228521795},{"$f":"Enhedspriser!CJ163","v":271.88080228521795},{"$f":"Enhedspriser!CK163","v":271.88080228521795},{"$f":"Enhedspriser!CL163","v":271.88080228521795},{"$f":"Enhedspriser!CM163","v":271.88080228521795},{"$f":"Enhedspriser!CN163","v":271.88080228521795},{"$f":"Enhedspriser!CO163","v":271.88080228521795},{"$f":"Enhedspriser!CP163","v":271.88080228521795},{"$f":"Enhedspriser!CQ163","v":271.88080228521795},{"$f":"Enhedspriser!CR163","v":271.88080228521795},{"$f":"Enhedspriser!CS163","v":271.88080228521795},{"$f":"Enhedspriser!CT163","v":271.88080228521795},{"$f":"Enhedspriser!CU163","v":271.88080228521795},{"$f":"Enhedspriser!CV163","v":271.88080228521795},{"$f":"Enhedspriser!CW163","v":271.88080228521795},{"$f":"Enhedspriser!CX163","v":271.88080228521795},{"$f":"Enhedspriser!CY163","v":271.88080228521795},{"$f":"Enhedspriser!CZ163","v":271.88080228521795},{"$f":"Enhedspriser!DA163","v":271.88080228521795},{"$f":"Enhedspriser!DB163","v":271.88080228521795},{"$f":"Enhedspriser!DC163","v":271.88080228521795}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D400","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E412+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK412+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ412+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$409*E401/10^6","v":0},{"$f":"F$409*F401/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$409*BR401/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7978019089437753E-4,9.8209790122826489E-4,1.5844156115621601E-3,2.1867333218959935E-3,2.7890510322298888E-3,3.3913687425637757E-3,3.9936864528976714E-3,4.5960041632315584E-3,5.1983218735653994E-3,5.8006395838992864E-3,6.402957294233182E-3,7.005275004567069E-3,7.60759271490091E-3,8.2099104252347978E-3,8.8122281355686935E-3,9.4145458459025787E-3,1.0016863556236467E-2,1.0619181266570309E-2,1.122149897690425E-2,1.1823816687238092E-2,1.2426134397571979E-2]
[null,null,null,10,{"$f":"E$409*E402/10^6","v":0},8.661981623080523E-4,1.7323963246162128E-3,2.5985944869242649E-3,3.4647926492324256E-3,4.3309908115404779E-3,5.1971889738486382E-3,6.0633871361566909E-3,6.9295852984648512E-3,7.795783460772903E-3,8.6619816230810633E-3,9.5281797853891161E-3,1.0394377947697276E-2,1.1260576110005329E-2,1.2126774272313434E-2,1.299297243462154E-2,1.3859170596929647E-2,1.4725368759237753E-2,1.559156692154586E-2,1.6457765083853968E-2,1.7323963246162075E-2,1.8190161408470181E-2,1.9056359570778284E-2,1.9922557733086339E-2,2.0788755895394497E-2,2.1654954057702555E-2,2.252115222001071E-2,2.3387350382318768E-2,2.4253548544626923E-2,2.5119746706934981E-2,2.598594486924314E-2,2.6852143031551194E-2,2.7718341193859353E-2,2.8584539356167407E-2,2.9450737518475566E-2,3.031693568078362E-2,3.1183133843091779E-2,3.2049332005399833E-2,3.2915530167707943E-2,3.3781728330016039E-2,3.4647926492324149E-2,3.5514124654632252E-2,3.6380322816940362E-2,3.7246520979248465E-2,3.8112719141556568E-2,3.8978917303864678E-2,3.984511546617274E-2,4.0711313628480843E-2,4.1577511790788994E-2,4.2443709953097056E-2,4.3309908115405166E-2,4.4176106277713269E-2,4.504230444002142E-2,4.5908502602329482E-2,4.6774700764637585E-2,4.7640898926945695E-2,4.8507097089253853E-2,4.9373295251561908E-2,5.0239493413869962E-2,5.1105691576178121E-2,5.1971889738486168E-2,5.2838087900794334E-2,5.3704286063102388E-2,5.4502210299615876E-2,{"$f":"BQ$409*BQ402/10^6","v":5.5064077450057092E-2},5.5625944600498363E-2,5.6187811750939572E-2,5.674967890138085E-2,5.7311546051822058E-2,5.7873413202263344E-2,5.8435280352704545E-2,5.8997147503145789E-2,5.9559014653587039E-2,6.0120881804028276E-2,6.0682748954469526E-2,6.1244616104910769E-2,6.1806483255352013E-2,6.2368350405793249E-2,6.29302175562345E-2,6.3492084706675736E-2,6.4053951857116945E-2,6.4615819007558223E-2,6.5177686157999432E-2,6.5739553308440724E-2,6.6301420458881932E-2,6.686328760932321E-2,6.7425154759764405E-2,6.7987021910205683E-2,6.8548889060646892E-2,6.9110756211088184E-2,6.9672623361529393E-2,7.0234490511970671E-2,7.0796357662411866E-2,7.1358224812853074E-2,7.1920091963294352E-2,7.2481959113735617E-2,7.3043826264176839E-2,7.3605693414618076E-2,7.416756056505934E-2,7.472942771550059E-2,7.5291294865941813E-2]
[null,null,null,20,{"$f":"E$409*E403/10^6","v":5.4376160457043583E-2},5.5110610538625232E-2,{"$f":"G$409*G403/10^6","v":5.5845060620206811E-2},5.6579510701788412E-2,5.731396078337006E-2,5.8048410864951633E-2,5.8782860946533275E-2,5.9517311028114854E-2,6.0251761109696461E-2,6.098621119127811E-2,6.1720661272859689E-2,6.2455111354441331E-2,6.3189561436022931E-2,6.3924011517604518E-2,6.4658461599186159E-2,6.539291168076776E-2,6.6127361762349374E-2,6.6861811843930988E-2,6.759626192551263E-2,6.8330712007094202E-2,6.9065162088675816E-2,6.9799612170257416E-2,7.053406225183903E-2,7.1268512333420672E-2,7.2002962415002258E-2,7.2737412496583873E-2,7.3471862578165514E-2,7.4206312659747101E-2,7.4940762741328729E-2,7.5675212822910343E-2,7.6409662904491915E-2,7.7144112986073557E-2,7.7878563067655143E-2,7.8613013149236785E-2,7.9347463230818399E-2,8.0081913312399944E-2,8.08163633939816E-2,8.15508134755632E-2,8.2285263557144814E-2,8.3019713638726428E-2,8.375416372030807E-2,8.4488613801889656E-2,8.522306388347127E-2,8.5957513965052912E-2,8.669196404663447E-2,8.7426414128216126E-2,8.8160864209797726E-2,8.8895314291379313E-2,8.9629764372960954E-2,9.0364214454542541E-2,9.1098664536124183E-2,9.1833114617705797E-2,9.2567564699287369E-2,9.3302014780869011E-2,9.4036464862450653E-2,9.4770914944032225E-2,9.5505365025613839E-2,9.6239815107195426E-2,9.6974265188777067E-2,9.7708715270358709E-2,9.8443165351940282E-2,9.9177615433521896E-2,9.9912065515103538E-2,0.1006465155966851,{"$f":"BQ$409*BQ403/10^6","v":0.10138096567826674},0.10211541575984835,0.10284986584142992,0.10358431592301157,0.10431876600459318,0.10505321608617475,0.10578766616775641,0.10652211624933805,0.10725656633091962,0.10799101641250124,0.10872546649408281,0.11035407587121411,0.1120166200653283,0.11367916425944231,0.11534170845355642,0.11700425264767043,0.11866679684178463,0.1203293410358988,0.12199188523001284,0.12365442942412694,0.12531697361824112,0.12697951781235514,0.12864206200646933,0.13030460620058343,0.13196715039469745,0.13362969458881163,0.13529223878292573,0.13695478297703984,0.13861732717115394,0.14027987136526809,0.14194241555938214,0.14360495975349627,0.14526750394761045,0.14693004814172442,0.14859259233583866,0.15025513652995273,0.15191768072406678]
[null,null,null,50,{"$f":"E$409*E404/10^6","v":0.10875232091408718},0.1110718151371041,0.11339130936012097,0.11571080358313789,0.11803029780615459,0.12034979202917151,0.12266928625218838,0.1249887804752053,0.12730827469822215,0.12962776892123909,0.13194726314425587,0.13426675736727273,0.13658625159028964,0.13890574581330647,0.14122524003632342,0.14354473425934028,0.14586422848235708,0.14818372270537392,0.1505032169283908,0.15282271115140769,0.15514220537442461,0.15746169959744147,0.15978119382045822,0.16210068804347516,0.16442018226649202,0.16673967648950894,0.1690591707125258,0.17137866493554274,0.1736981591585596,0.17601765338157638,0.17833714760459321,0.18065664182761018,0.18297613605062701,0.18529563027364396,0.18761512449666071,0.18993461871967765,0.19225411294269443,0.19457360716571132,0.19689310138872829,0.1992125956117452,0.20153208983476198,0.20385158405777876,0.20617107828079573,0.20849057250381262,0.21081006672682953,0.21312956094984631,0.21544905517286328,0.2177685493958802,0.22008804361889697,0.22240753784191367,0.22472703206493058,0.22704652628794764,0.22936602051096455,0.23168551473398122,0.23400500895699802,0.23632450318001497,0.23864399740303188,0.2409634916260488,0.2432829858490656,0.24560248007208252,0.24792197429509932,0.25024146851811624,0.25256096274113304,0.25488045696414996,{"$f":"BQ$409*BQ404/10^6","v":0.25719995118716688},0.25951944541018379,0.2618389396332006,0.2641584338562174,0.26647792807923432,0.26879742230225129,0.27111691652526815,0.27343641074828495,0.27575590497130181,0.27807539919431867,0.28039489341733564,0.28271438764035256,0.28503388186336931,0.28735337608638628,0.28967287030940314,0.29199236453241983,0.29431185875543669,0.29663135297845356,0.29895084720147053,0.30127034142448744,0.30358983564750419,0.30590932987052116,0.30822882409353791,0.31054831831655488,0.3128678125395718,0.31518730676258855,0.31750680098560552,0.31982629520862227,0.32214578943163924,0.32446528365465604,0.32678477787767291,0.32910427210068988,0.33142376632370668,0.3337432605467236,0.3360627547697404,0.33838224899275732,0.34070174321577423]
[null,null,null,100,{"$f":"E$409*E405/10^6","v":0.21750464182817436},0.220447212434011,0.22338978303984788,0.22633235364568452,0.22927492425152138,0.23221749485735801,0.23516006546319493,0.23810263606903168,0.24104520667486831,0.24398777728070517,0.24693034788654181,0.24987291849237869,0.25281548909821533,0.25575805970405208,0.25870063030988882,0.26164320091572563,0.26458577152156237,0.26752834212739912,0.27047091273323587,0.27341348333907262,0.27635605394490925,0.27929862455074617,0.2822411951565828,0.28518376576241966,0.2881263363682563,0.29106890697409316,0.2940114775799299,0.29695404818576654,0.29989661879160318,0.30283918939743992,0.30578176000327667,0.30872433060911342,0.31166690121495005,0.31460947182078702,0.31755204242662366,0.32049461303246052,0.32343718363829715,0.32637975424413401,0.32932232484997076,0.3322648954558074,0.33520746606164431,0.33815003666748095,0.3410926072733178,0.34403517787915444,0.34697774848499119,0.34992031909082794,0.35286288969666468,0.35580546030250143,0.35874803090833818,0.36169060151417515,0.36463317212001178,0.36757574272584842,0.37051831333168528,0.37346088393752191,0.37640345454335877,0.37934602514919552,0.38228859575503227,0.38523116636086902,0.38817373696670565,0.39111630757254257,0.3940588781783792,0.39700144878421606,0.3999440193900527,0.40288658999588944,{"$f":"BQ$409*BQ405/10^6","v":0.40582916060172619},0.40877173120756294,0.41171430181339969,0.41465687241923643,0.4175994430250734,0.42054201363091004,0.42348458423674668,0.42642715484258342,0.42936972544842006,0.43231229605425692,0.43525486666009355,0.4381974372659303,0.44114000787176705,0.4440825784776038,0.44702514908344071,0.44996771968927735,0.4529102902951142,0.45585286090095084,0.45879543150678748,0.46173800211262434,0.46468057271846108,0.46762314332429783,0.47056571393013458,0.47350828453597144,0.47645085514180818,0.47939342574764482,0.48233599635348168,0.48527856695931831,0.48822113756515517,0.49116370817099181,0.49410627877682856,0.4970488493826653,0.49999141998850211,0.50293399059433896,0.50587656120017566,0.50881913180601246,0.51176170241184915]
[]
[null,null,null,"Beregnet skadesomkostning for trafikforstyrrelse, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E420+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK420+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ420+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E413+E414)+Forudsætninger!$E$45*(E414+E415)+Forudsætninger!$E$46*(E415+E416)+Forudsætninger!$E$47*(E416+E417))+Forudsætninger!$E$48*E417","v":7.6126624639861022E-3},{"$f":"0.5*(Forudsætninger!$E$44*(F413+F414)+Forudsætninger!$E$45*(F414+F415)+Forudsætninger!$E$46*(F415+F416)+Forudsætninger!$E$47*(F416+F417))+Forudsætninger!$E$48*F417","v":7.7975337729703602E-3},{"$f":"0.5*(Forudsætninger!$E$44*(G413+G414)+Forudsætninger!$E$45*(G414+G415)+Forudsætninger!$E$46*(G415+G416)+Forudsætninger!$E$47*(G416+G417))+Forudsætninger!$E$48*G417","v":7.9824050819546268E-3},{"$f":"0.5*(Forudsætninger!$E$44*(H413+H414)+Forudsætninger!$E$45*(H414+H415)+Forudsætninger!$E$46*(H415+H416)+Forudsætninger!$E$47*(H416+H417))+Forudsætninger!$E$48*H417","v":8.1672763909388831E-3},{"$f":"0.5*(Forudsætninger!$E$44*(I413+I414)+Forudsætninger!$E$45*(I414+I415)+Forudsætninger!$E$46*(I415+I416)+Forudsætninger!$E$47*(I416+I417))+Forudsætninger!$E$48*I417","v":8.352147699923148E-3},{"$f":"0.5*(Forudsætninger!$E$44*(J413+J414)+Forudsætninger!$E$45*(J414+J415)+Forudsætninger!$E$46*(J415+J416)+Forudsætninger!$E$47*(J416+J417))+Forudsætninger!$E$48*J417","v":8.5370190089074007E-3},{"$f":"0.5*(Forudsætninger!$E$44*(K413+K414)+Forudsætninger!$E$45*(K414+K415)+Forudsætninger!$E$46*(K415+K416)+Forudsætninger!$E$47*(K416+K417))+Forudsætninger!$E$48*K417","v":8.7218903178916708E-3},{"$f":"0.5*(Forudsætninger!$E$44*(L413+L414)+Forudsætninger!$E$45*(L414+L415)+Forudsætninger!$E$46*(L415+L416)+Forudsætninger!$E$47*(L416+L417))+Forudsætninger!$E$48*L417","v":8.9067616268759288E-3},{"$f":"0.5*(Forudsætninger!$E$44*(M413+M414)+Forudsætninger!$E$45*(M414+M415)+Forudsætninger!$E$46*(M415+M416)+Forudsætninger!$E$47*(M416+M417))+Forudsætninger!$E$48*M417","v":9.0916329358601902E-3},{"$f":"0.5*(Forudsætninger!$E$44*(N413+N414)+Forudsætninger!$E$45*(N414+N415)+Forudsætninger!$E$46*(N415+N416)+Forudsætninger!$E$47*(N416+N417))+Forudsætninger!$E$48*N417","v":9.2765042448444517E-3},{"$f":"0.5*(Forudsætninger!$E$44*(O413+O414)+Forudsætninger!$E$45*(O414+O415)+Forudsætninger!$E$46*(O415+O416)+Forudsætninger!$E$47*(O416+O417))+Forudsætninger!$E$48*O417","v":9.4613755538287114E-3},{"$f":"0.5*(Forudsætninger!$E$44*(P413+P414)+Forudsætninger!$E$45*(P414+P415)+Forudsætninger!$E$46*(P415+P416)+Forudsætninger!$E$47*(P416+P417))+Forudsætninger!$E$48*P417","v":9.6462468628129728E-3},{"$f":"0.5*(Forudsætninger!$E$44*(Q413+Q414)+Forudsætninger!$E$45*(Q414+Q415)+Forudsætninger!$E$46*(Q415+Q416)+Forudsætninger!$E$47*(Q416+Q417))+Forudsætninger!$E$48*Q417","v":9.831118171797236E-3},{"$f":"0.5*(Forudsætninger!$E$44*(R413+R414)+Forudsætninger!$E$45*(R414+R415)+Forudsætninger!$E$46*(R415+R416)+Forudsætninger!$E$47*(R416+R417))+Forudsætninger!$E$48*R417","v":1.0015989480781492E-2},{"$f":"0.5*(Forudsætninger!$E$44*(S413+S414)+Forudsætninger!$E$45*(S414+S415)+Forudsætninger!$E$46*(S415+S416)+Forudsætninger!$E$47*(S416+S417))+Forudsætninger!$E$48*S417","v":1.0200860789765755E-2},{"$f":"0.5*(Forudsætninger!$E$44*(T413+T414)+Forudsætninger!$E$45*(T414+T415)+Forudsætninger!$E$46*(T415+T416)+Forudsætninger!$E$47*(T416+T417))+Forudsætninger!$E$48*T417","v":1.0385732098750017E-2},{"$f":"0.5*(Forudsætninger!$E$44*(U413+U414)+Forudsætninger!$E$45*(U414+U415)+Forudsætninger!$E$46*(U415+U416)+Forudsætninger!$E$47*(U416+U417))+Forudsætninger!$E$48*U417","v":1.0570603407734276E-2},{"$f":"0.5*(Forudsætninger!$E$44*(V413+V414)+Forudsætninger!$E$45*(V414+V415)+Forudsætninger!$E$46*(V415+V416)+Forudsætninger!$E$47*(V416+V417))+Forudsætninger!$E$48*V417","v":1.0755474716718536E-2},{"$f":"0.5*(Forudsætninger!$E$44*(W413+W414)+Forudsætninger!$E$45*(W414+W415)+Forudsætninger!$E$46*(W415+W416)+Forudsætninger!$E$47*(W416+W417))+Forudsætninger!$E$48*W417","v":1.0940346025702798E-2},{"$f":"0.5*(Forudsætninger!$E$44*(X413+X414)+Forudsætninger!$E$45*(X414+X415)+Forudsætninger!$E$46*(X415+X416)+Forudsætninger!$E$47*(X416+X417))+Forudsætninger!$E$48*X417","v":1.1125217334687059E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Y413+Y414)+Forudsætninger!$E$45*(Y414+Y415)+Forudsætninger!$E$46*(Y415+Y416)+Forudsætninger!$E$47*(Y416+Y417))+Forudsætninger!$E$48*Y417","v":1.1310088643671319E-2},{"$f":"0.5*(Forudsætninger!$E$44*(Z413+Z414)+Forudsætninger!$E$45*(Z414+Z415)+Forudsætninger!$E$46*(Z415+Z416)+Forudsætninger!$E$47*(Z416+Z417))+Forudsætninger!$E$48*Z417","v":1.1494959952655584E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AA413+AA414)+Forudsætninger!$E$45*(AA414+AA415)+Forudsætninger!$E$46*(AA415+AA416)+Forudsætninger!$E$47*(AA416+AA417))+Forudsætninger!$E$48*AA417","v":1.167983126163984E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AB413+AB414)+Forudsætninger!$E$45*(AB414+AB415)+Forudsætninger!$E$46*(AB415+AB416)+Forudsætninger!$E$47*(AB416+AB417))+Forudsætninger!$E$48*AB417","v":1.1864702570624101E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AC413+AC414)+Forudsætninger!$E$45*(AC414+AC415)+Forudsætninger!$E$46*(AC415+AC416)+Forudsætninger!$E$47*(AC416+AC417))+Forudsætninger!$E$48*AC417","v":1.2049573879608364E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AD413+AD414)+Forudsætninger!$E$45*(AD414+AD415)+Forudsætninger!$E$46*(AD415+AD416)+Forudsætninger!$E$47*(AD416+AD417))+Forudsætninger!$E$48*AD417","v":1.2234445188592622E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AE413+AE414)+Forudsætninger!$E$45*(AE414+AE415)+Forudsætninger!$E$46*(AE415+AE416)+Forudsætninger!$E$47*(AE416+AE417))+Forudsætninger!$E$48*AE417","v":1.2419316497576889E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AF413+AF414)+Forudsætninger!$E$45*(AF414+AF415)+Forudsætninger!$E$46*(AF415+AF416)+Forudsætninger!$E$47*(AF416+AF417))+Forudsætninger!$E$48*AF417","v":1.2604187806561147E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AG413+AG414)+Forudsætninger!$E$45*(AG414+AG415)+Forudsætninger!$E$46*(AG415+AG416)+Forudsætninger!$E$47*(AG416+AG417))+Forudsætninger!$E$48*AG417","v":1.2789059115545409E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AH413+AH414)+Forudsætninger!$E$45*(AH414+AH415)+Forudsætninger!$E$46*(AH415+AH416)+Forudsætninger!$E$47*(AH416+AH417))+Forudsætninger!$E$48*AH417","v":1.2973930424529665E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AI413+AI414)+Forudsætninger!$E$45*(AI414+AI415)+Forudsætninger!$E$46*(AI415+AI416)+Forudsætninger!$E$47*(AI416+AI417))+Forudsætninger!$E$48*AI417","v":1.3158801733513928E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AJ413+AJ414)+Forudsætninger!$E$45*(AJ414+AJ415)+Forudsætninger!$E$46*(AJ415+AJ416)+Forudsætninger!$E$47*(AJ416+AJ417))+Forudsætninger!$E$48*AJ417","v":1.3343673042498189E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AK413+AK414)+Forudsætninger!$E$45*(AK414+AK415)+Forudsætninger!$E$46*(AK415+AK416)+Forudsætninger!$E$47*(AK416+AK417))+Forudsætninger!$E$48*AK417","v":1.3528544351482449E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AL413+AL414)+Forudsætninger!$E$45*(AL414+AL415)+Forudsætninger!$E$46*(AL415+AL416)+Forudsætninger!$E$47*(AL416+AL417))+Forudsætninger!$E$48*AL417","v":1.371341566046671E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AM413+AM414)+Forudsætninger!$E$45*(AM414+AM415)+Forudsætninger!$E$46*(AM415+AM416)+Forudsætninger!$E$47*(AM416+AM417))+Forudsætninger!$E$48*AM417","v":1.3898286969450972E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AN413+AN414)+Forudsætninger!$E$45*(AN414+AN415)+Forudsætninger!$E$46*(AN415+AN416)+Forudsætninger!$E$47*(AN416+AN417))+Forudsætninger!$E$48*AN417","v":1.408315827843523E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AO413+AO414)+Forudsætninger!$E$45*(AO414+AO415)+Forudsætninger!$E$46*(AO415+AO416)+Forudsætninger!$E$47*(AO416+AO417))+Forudsætninger!$E$48*AO417","v":1.4268029587419495E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AP413+AP414)+Forudsætninger!$E$45*(AP414+AP415)+Forudsætninger!$E$46*(AP415+AP416)+Forudsætninger!$E$47*(AP416+AP417))+Forudsætninger!$E$48*AP417","v":1.4452900896403754E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AQ413+AQ414)+Forudsætninger!$E$45*(AQ414+AQ415)+Forudsætninger!$E$46*(AQ415+AQ416)+Forudsætninger!$E$47*(AQ416+AQ417))+Forudsætninger!$E$48*AQ417","v":1.4637772205388018E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AR413+AR414)+Forudsætninger!$E$45*(AR414+AR415)+Forudsætninger!$E$46*(AR415+AR416)+Forudsætninger!$E$47*(AR416+AR417))+Forudsætninger!$E$48*AR417","v":1.4822643514372276E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AS413+AS414)+Forudsætninger!$E$45*(AS414+AS415)+Forudsætninger!$E$46*(AS415+AS416)+Forudsætninger!$E$47*(AS416+AS417))+Forudsætninger!$E$48*AS417","v":1.5007514823356541E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AT413+AT414)+Forudsætninger!$E$45*(AT414+AT415)+Forudsætninger!$E$46*(AT415+AT416)+Forudsætninger!$E$47*(AT416+AT417))+Forudsætninger!$E$48*AT417","v":1.5192386132340795E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AU413+AU414)+Forudsætninger!$E$45*(AU414+AU415)+Forudsætninger!$E$46*(AU415+AU416)+Forudsætninger!$E$47*(AU416+AU417))+Forudsætninger!$E$48*AU417","v":1.5377257441325062E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AV413+AV414)+Forudsætninger!$E$45*(AV414+AV415)+Forudsætninger!$E$46*(AV415+AV416)+Forudsætninger!$E$47*(AV416+AV417))+Forudsætninger!$E$48*AV417","v":1.5562128750309321E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AW413+AW414)+Forudsætninger!$E$45*(AW414+AW415)+Forudsætninger!$E$46*(AW415+AW416)+Forudsætninger!$E$47*(AW416+AW417))+Forudsætninger!$E$48*AW417","v":1.5747000059293581E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AX413+AX414)+Forudsætninger!$E$45*(AX414+AX415)+Forudsætninger!$E$46*(AX415+AX416)+Forudsætninger!$E$47*(AX416+AX417))+Forudsætninger!$E$48*AX417","v":1.5931871368277842E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AY413+AY414)+Forudsætninger!$E$45*(AY414+AY415)+Forudsætninger!$E$46*(AY415+AY416)+Forudsætninger!$E$47*(AY416+AY417))+Forudsætninger!$E$48*AY417","v":1.61167426772621E-2},{"$f":"0.5*(Forudsætninger!$E$44*(AZ413+AZ414)+Forudsætninger!$E$45*(AZ414+AZ415)+Forudsætninger!$E$46*(AZ415+AZ416)+Forudsætninger!$E$47*(AZ416+AZ417))+Forudsætninger!$E$48*AZ417","v":1.6301613986246362E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BA413+BA414)+Forudsætninger!$E$45*(BA414+BA415)+Forudsætninger!$E$46*(BA415+BA416)+Forudsætninger!$E$47*(BA416+BA417))+Forudsætninger!$E$48*BA417","v":1.6486485295230623E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BB413+BB414)+Forudsætninger!$E$45*(BB414+BB415)+Forudsætninger!$E$46*(BB415+BB416)+Forudsætninger!$E$47*(BB416+BB417))+Forudsætninger!$E$48*BB417","v":1.6671356604214881E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BC413+BC414)+Forudsætninger!$E$45*(BC414+BC415)+Forudsætninger!$E$46*(BC415+BC416)+Forudsætninger!$E$47*(BC416+BC417))+Forudsætninger!$E$48*BC417","v":1.6856227913199143E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BD413+BD414)+Forudsætninger!$E$45*(BD414+BD415)+Forudsætninger!$E$46*(BD415+BD416)+Forudsætninger!$E$47*(BD416+BD417))+Forudsætninger!$E$48*BD417","v":1.7041099222183408E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BE413+BE414)+Forudsætninger!$E$45*(BE414+BE415)+Forudsætninger!$E$46*(BE415+BE416)+Forudsætninger!$E$47*(BE416+BE417))+Forudsætninger!$E$48*BE417","v":1.7225970531167673E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BF413+BF414)+Forudsætninger!$E$45*(BF414+BF415)+Forudsætninger!$E$46*(BF415+BF416)+Forudsætninger!$E$47*(BF416+BF417))+Forudsætninger!$E$48*BF417","v":1.7410841840151924E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BG413+BG414)+Forudsætninger!$E$45*(BG414+BG415)+Forudsætninger!$E$46*(BG415+BG416)+Forudsætninger!$E$47*(BG416+BG417))+Forudsætninger!$E$48*BG417","v":1.7595713149136185E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BH413+BH414)+Forudsætninger!$E$45*(BH414+BH415)+Forudsætninger!$E$46*(BH415+BH416)+Forudsætninger!$E$47*(BH416+BH417))+Forudsætninger!$E$48*BH417","v":1.7780584458120446E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BI413+BI414)+Forudsætninger!$E$45*(BI414+BI415)+Forudsætninger!$E$46*(BI415+BI416)+Forudsætninger!$E$47*(BI416+BI417))+Forudsætninger!$E$48*BI417","v":1.7965455767104715E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BJ413+BJ414)+Forudsætninger!$E$45*(BJ414+BJ415)+Forudsætninger!$E$46*(BJ415+BJ416)+Forudsætninger!$E$47*(BJ416+BJ417))+Forudsætninger!$E$48*BJ417","v":1.8150327076088973E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BK413+BK414)+Forudsætninger!$E$45*(BK414+BK415)+Forudsætninger!$E$46*(BK415+BK416)+Forudsætninger!$E$47*(BK416+BK417))+Forudsætninger!$E$48*BK417","v":1.8335198385073227E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BL413+BL414)+Forudsætninger!$E$45*(BL414+BL415)+Forudsætninger!$E$46*(BL415+BL416)+Forudsætninger!$E$47*(BL416+BL417))+Forudsætninger!$E$48*BL417","v":1.8520069694057499E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BM413+BM414)+Forudsætninger!$E$45*(BM414+BM415)+Forudsætninger!$E$46*(BM415+BM416)+Forudsætninger!$E$47*(BM416+BM417))+Forudsætninger!$E$48*BM417","v":1.870494100304175E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BN413+BN414)+Forudsætninger!$E$45*(BN414+BN415)+Forudsætninger!$E$46*(BN415+BN416)+Forudsætninger!$E$47*(BN416+BN417))+Forudsætninger!$E$48*BN417","v":1.8889812312026018E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BO413+BO414)+Forudsætninger!$E$45*(BO414+BO415)+Forudsætninger!$E$46*(BO415+BO416)+Forudsætninger!$E$47*(BO416+BO417))+Forudsætninger!$E$48*BO417","v":1.9074683621010273E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BP413+BP414)+Forudsætninger!$E$45*(BP414+BP415)+Forudsætninger!$E$46*(BP415+BP416)+Forudsætninger!$E$47*(BP416+BP417))+Forudsætninger!$E$48*BP417","v":1.9254434385559935E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BQ413+BQ414)+Forudsætninger!$E$45*(BQ414+BQ415)+Forudsætninger!$E$46*(BQ415+BQ416)+Forudsætninger!$E$47*(BQ416+BQ417))+Forudsætninger!$E$48*BQ417","v":1.9416480868654183E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BR413+BR414)+Forudsætninger!$E$45*(BR414+BR415)+Forudsætninger!$E$46*(BR415+BR416)+Forudsætninger!$E$47*(BR416+BR417))+Forudsætninger!$E$48*BR417","v":1.9578527351748434E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BS413+BS414)+Forudsætninger!$E$45*(BS414+BS415)+Forudsætninger!$E$46*(BS415+BS416)+Forudsætninger!$E$47*(BS416+BS417))+Forudsætninger!$E$48*BS417","v":1.9740573834842675E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BT413+BT414)+Forudsætninger!$E$45*(BT414+BT415)+Forudsætninger!$E$46*(BT415+BT416)+Forudsætninger!$E$47*(BT416+BT417))+Forudsætninger!$E$48*BT417","v":1.9902620317936923E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BU413+BU414)+Forudsætninger!$E$45*(BU414+BU415)+Forudsætninger!$E$46*(BU415+BU416)+Forudsætninger!$E$47*(BU416+BU417))+Forudsætninger!$E$48*BU417","v":2.006466680103117E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BV413+BV414)+Forudsætninger!$E$45*(BV414+BV415)+Forudsætninger!$E$46*(BV415+BV416)+Forudsætninger!$E$47*(BV416+BV417))+Forudsætninger!$E$48*BV417","v":2.0226713284125418E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BW413+BW414)+Forudsætninger!$E$45*(BW414+BW415)+Forudsætninger!$E$46*(BW415+BW416)+Forudsætninger!$E$47*(BW416+BW417))+Forudsætninger!$E$48*BW417","v":2.0388759767219662E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BX413+BX414)+Forudsætninger!$E$45*(BX414+BX415)+Forudsætninger!$E$46*(BX415+BX416)+Forudsætninger!$E$47*(BX416+BX417))+Forudsætninger!$E$48*BX417","v":2.0550806250313906E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BY413+BY414)+Forudsætninger!$E$45*(BY414+BY415)+Forudsætninger!$E$46*(BY415+BY416)+Forudsætninger!$E$47*(BY416+BY417))+Forudsætninger!$E$48*BY417","v":2.0712852733408151E-2},{"$f":"0.5*(Forudsætninger!$E$44*(BZ413+BZ414)+Forudsætninger!$E$45*(BZ414+BZ415)+Forudsætninger!$E$46*(BZ415+BZ416)+Forudsætninger!$E$47*(BZ416+BZ417))+Forudsætninger!$E$48*BZ417","v":2.0874899216502402E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CA413+CA414)+Forudsætninger!$E$45*(CA414+CA415)+Forudsætninger!$E$46*(CA415+CA416)+Forudsætninger!$E$47*(CA416+CA417))+Forudsætninger!$E$48*CA417","v":2.1036945699596642E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CB413+CB414)+Forudsætninger!$E$45*(CB414+CB415)+Forudsætninger!$E$46*(CB415+CB416)+Forudsætninger!$E$47*(CB416+CB417))+Forudsætninger!$E$48*CB417","v":2.1234758554512876E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CC413+CC414)+Forudsætninger!$E$45*(CC414+CC415)+Forudsætninger!$E$46*(CC415+CC416)+Forudsætninger!$E$47*(CC416+CC417))+Forudsætninger!$E$48*CC417","v":2.1433928802108426E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CD413+CD414)+Forudsætninger!$E$45*(CD414+CD415)+Forudsætninger!$E$46*(CD415+CD416)+Forudsætninger!$E$47*(CD416+CD417))+Forudsætninger!$E$48*CD417","v":2.1633099049703969E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CE413+CE414)+Forudsætninger!$E$45*(CE414+CE415)+Forudsætninger!$E$46*(CE415+CE416)+Forudsætninger!$E$47*(CE416+CE417))+Forudsætninger!$E$48*CE417","v":2.183226929729952E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CF413+CF414)+Forudsætninger!$E$45*(CF414+CF415)+Forudsætninger!$E$46*(CF415+CF416)+Forudsætninger!$E$47*(CF416+CF417))+Forudsætninger!$E$48*CF417","v":2.2031439544895056E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CG413+CG414)+Forudsætninger!$E$45*(CG414+CG415)+Forudsætninger!$E$46*(CG415+CG416)+Forudsætninger!$E$47*(CG416+CG417))+Forudsætninger!$E$48*CG417","v":2.2249598802035322E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CH413+CH414)+Forudsætninger!$E$45*(CH414+CH415)+Forudsætninger!$E$46*(CH415+CH416)+Forudsætninger!$E$47*(CH416+CH417))+Forudsætninger!$E$48*CH417","v":2.2478884935147568E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CI413+CI414)+Forudsætninger!$E$45*(CI414+CI415)+Forudsætninger!$E$46*(CI415+CI416)+Forudsætninger!$E$47*(CI416+CI417))+Forudsætninger!$E$48*CI417","v":2.27081710682598E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CJ413+CJ414)+Forudsætninger!$E$45*(CJ414+CJ415)+Forudsætninger!$E$46*(CJ415+CJ416)+Forudsætninger!$E$47*(CJ416+CJ417))+Forudsætninger!$E$48*CJ417","v":2.2937457201372049E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CK413+CK414)+Forudsætninger!$E$45*(CK414+CK415)+Forudsætninger!$E$46*(CK415+CK416)+Forudsætninger!$E$47*(CK416+CK417))+Forudsætninger!$E$48*CK417","v":2.3166743334484288E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CL413+CL414)+Forudsætninger!$E$45*(CL414+CL415)+Forudsætninger!$E$46*(CL415+CL416)+Forudsætninger!$E$47*(CL416+CL417))+Forudsætninger!$E$48*CL417","v":2.339602946759653E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CM413+CM414)+Forudsætninger!$E$45*(CM414+CM415)+Forudsætninger!$E$46*(CM415+CM416)+Forudsætninger!$E$47*(CM416+CM417))+Forudsætninger!$E$48*CM417","v":2.3625315600708765E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CN413+CN414)+Forudsætninger!$E$45*(CN414+CN415)+Forudsætninger!$E$46*(CN415+CN416)+Forudsætninger!$E$47*(CN416+CN417))+Forudsætninger!$E$48*CN417","v":2.385460173382101E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CO413+CO414)+Forudsætninger!$E$45*(CO414+CO415)+Forudsætninger!$E$46*(CO415+CO416)+Forudsætninger!$E$47*(CO416+CO417))+Forudsætninger!$E$48*CO417","v":2.4083887866933249E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CP413+CP414)+Forudsætninger!$E$45*(CP414+CP415)+Forudsætninger!$E$46*(CP415+CP416)+Forudsætninger!$E$47*(CP416+CP417))+Forudsætninger!$E$48*CP417","v":2.4313174000045491E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CQ413+CQ414)+Forudsætninger!$E$45*(CQ414+CQ415)+Forudsætninger!$E$46*(CQ415+CQ416)+Forudsætninger!$E$47*(CQ416+CQ417))+Forudsætninger!$E$48*CQ417","v":2.454246013315773E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CR413+CR414)+Forudsætninger!$E$45*(CR414+CR415)+Forudsætninger!$E$46*(CR415+CR416)+Forudsætninger!$E$47*(CR416+CR417))+Forudsætninger!$E$48*CR417","v":2.4771746266269969E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CS413+CS414)+Forudsætninger!$E$45*(CS414+CS415)+Forudsætninger!$E$46*(CS415+CS416)+Forudsætninger!$E$47*(CS416+CS417))+Forudsætninger!$E$48*CS417","v":2.5001032399382211E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CT413+CT414)+Forudsætninger!$E$45*(CT414+CT415)+Forudsætninger!$E$46*(CT415+CT416)+Forudsætninger!$E$47*(CT416+CT417))+Forudsætninger!$E$48*CT417","v":2.5230318532494446E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CU413+CU414)+Forudsætninger!$E$45*(CU414+CU415)+Forudsætninger!$E$46*(CU415+CU416)+Forudsætninger!$E$47*(CU416+CU417))+Forudsætninger!$E$48*CU417","v":2.5459604665606685E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CV413+CV414)+Forudsætninger!$E$45*(CV414+CV415)+Forudsætninger!$E$46*(CV415+CV416)+Forudsætninger!$E$47*(CV416+CV417))+Forudsætninger!$E$48*CV417","v":2.568889079871893E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CW413+CW414)+Forudsætninger!$E$45*(CW414+CW415)+Forudsætninger!$E$46*(CW415+CW416)+Forudsætninger!$E$47*(CW416+CW417))+Forudsætninger!$E$48*CW417","v":2.5918176931831169E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CX413+CX414)+Forudsætninger!$E$45*(CX414+CX415)+Forudsætninger!$E$46*(CX415+CX416)+Forudsætninger!$E$47*(CX416+CX417))+Forudsætninger!$E$48*CX417","v":2.6147463064943408E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CY413+CY414)+Forudsætninger!$E$45*(CY414+CY415)+Forudsætninger!$E$46*(CY415+CY416)+Forudsætninger!$E$47*(CY416+CY417))+Forudsætninger!$E$48*CY417","v":2.6376749198055653E-2},{"$f":"0.5*(Forudsætninger!$E$44*(CZ413+CZ414)+Forudsætninger!$E$45*(CZ414+CZ415)+Forudsætninger!$E$46*(CZ415+CZ416)+Forudsætninger!$E$47*(CZ416+CZ417))+Forudsætninger!$E$48*CZ417","v":2.6606035331167895E-2},{"$f":"0.5*(Forudsætninger!$E$44*(DA413+DA414)+Forudsætninger!$E$45*(DA414+DA415)+Forudsætninger!$E$46*(DA415+DA416)+Forudsætninger!$E$47*(DA416+DA417))+Forudsætninger!$E$48*DA417","v":2.683532146428013E-2}]
[]
[]
[null,null,{"$f":"Enhedspriser!C93","v":"Hotspots"}]
[]
[null,null,null,{"$f":"Enhedspriser!D99","v":"Elsvigt, private"}]
[]
[null,null,null,"Overført antal elsvigt for private"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!E76*FolsFaktorSkadesomk","v":0},{"$f":"F431","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!E77*FolsFaktorSkadesomk","v":0},{"$f":"(E431-E430)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!E78*FolsFaktorSkadesomk","v":5},{"$f":"(E432-E431)/($E$79-$E$78)","v":2.7707983490061769}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!E79*FolsFaktorSkadesomk","v":7},{"$f":"(E433-E432)/($E$80-$E$79)","v":0.71892120789313896}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!E80*FolsFaktorSkadesomk","v":10},{"$f":"(E434-E433)/($E$81-$E$80)","v":1.2205440950129012}]
[null,null,null,null,{"$f":"10*(E434-E433)+E434","v":40},{"$f":"F434","v":1.2205440950129012}]
[null,null,null,"Note: Overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal elsvigt for private"]
[null,null,null,{"$f":"D429","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E439+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK439+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ439+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$429:$E$435,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$429:$F$435,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$429:$E$435,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$429:$F$435,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$429:$E$435,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$429:$F$435,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4921571117034311E-2,9.0305925701035683E-2,0.14569028028503705,0.2010746348690331,0.25645898945303447,0.31184334403703584,0.36722769862103721,0.42261205320503858,0.47799640778903463,0.533380762373036,0.58876511695703737,0.64414947154103874,0.69953382612503567,0.75491818070903705,0.81030253529303842,0.86568688987703979,0.92107124446104027,0.9764555990450372,1.0318399536290435,1.0872243082130399,1.1426086627970413]
[null,null,null,10,{"$f":"INDEX($E$429:$E$435,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$429:$F$435,E96)","v":0},7.9648705887604976E-2,0.15929741177521972,0.23894611766282381,0.31859482355043856,0.39824352943804353,0.47789223532565739,0.55754094121326236,0.63718964710087711,0.7168383529884812,0.79648705887609594,0.87613576476370092,0.95578447065131567,1.0354331765389202,1.1150818824265296,1.194730588314139,1.2743792942017489,1.3540280000893583,1.4336767059769682,1.5133254118645776,1.592974117752187,1.6726228236397969,1.7522715295274063,1.8319202354150113,1.9115689413026256,1.9912176471902301,2.0708663530778448,2.1505150589654494,2.2301637648530641,2.3098124707406686,2.3894611766282834,2.4691098825158879,{"$f":"INDEX($E$429:$E$435,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$429:$F$435,AK96)","v":2.5487585884035022},2.6284072942911072,2.7080560001787215,2.7877047060663265,2.8673534119539408,2.9470021178415453,3.0266508237291552,3.1062995296167646,3.185948235504374,3.2655969413919839,3.3452456472795937,3.4248943531672031,3.5045430590548126,3.584191764942422,3.663840470830027,3.7434891767176364,3.8231378826052511,3.9027865884928556,3.9824352943804655,4.0620840002680749,4.1417327061556897,4.2213814120432938,4.3010301179309041,4.3806788238185135,4.4603275297061282,4.5399762355937323,4.6196249414813373,4.699273647368952,4.7789223532565561,4.8585710591441709,4.9382197650317758,5.0046362171037018,{"$f":"INDEX($E$429:$E$435,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$429:$F$435,BQ96)","v":5.0253021540039384},5.0459680909041786,5.0666340278044153,5.0872999647046546,5.1079659016048913,5.1286318385051306,5.1492977754053673,5.1699637123056057,5.1906296492058441,5.2112955861060826,5.2319615230063201,5.2526274599065585,5.2732933968067961,5.2939593337070345,5.314625270607273,5.3352912075075114,5.3559571444077481,5.3766230813079874,5.397289018208224,5.4179549551084634,5.4386208920087,5.4592868289089402,5.4799527658091769,5.5006187027094162,5.5212846396096529,5.5419505765098922,5.5626165134101289,5.5832824503103691,5.6039483872106057,5.6246143241108424,5.6452802610110817,5.6659461979113201,5.6866121348115577,5.7072780717117944,5.7279440086120346,5.7486099455122721,5.7692758824125105]
[null,null,null,20,{"$f":"INDEX($E$429:$E$435,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$429:$F$435,E97)","v":5},5.027013679355381,5.0540273587107585,5.0810410380661377,5.1080547174215178,5.1350683967768953,5.1620820761322754,5.1890957554876538,5.216109434843033,5.2431231141984131,5.2701367935537906,5.2971504729091716,5.3241641522645509,5.3511778316199283,5.3781915109753085,5.4052051903306877,5.4322188696860669,5.4592325490414462,5.4862462283968263,5.5132599077522038,5.540273587107583,5.5672872664629622,5.5943009458183415,5.6213146251737216,5.6483283045291,5.6753419838844792,5.7023556632398593,5.7293693425952368,5.7563830219506169,5.7833967013059961,5.8104103806613736,5.8374240600167546,{"$f":"INDEX($E$429:$E$435,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$429:$F$435,AK97)","v":5.8644377393721321},5.8914514187275131,5.9184650980828915,5.9454787774382698,5.9724924567936499,5.9995061361490292,6.0265198155044084,6.0535334948597868,6.0805471742151678,6.1075608535705452,6.1345745329259245,6.1615882122813046,6.188601891636683,6.2156155709920631,6.2426292503474423,6.2696429297028198,6.2966566090581999,6.3236702884135783,6.3506839677689584,6.3776976471243376,6.4047113264797151,6.4317250058350961,6.4587386851904762,6.4857523645458537,6.5127660439012329,6.5397797232566113,6.5667934026119914,6.5938070819673715,6.620820761322749,6.6478344406781282,6.6748481200335092,6.7018617993888867,{"$f":"INDEX($E$429:$E$435,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$429:$F$435,BQ97)","v":6.7288754787442668},6.7558891580996461,6.7829028374550235,6.8099165168104046,6.8369301961657829,6.8639438755211613,6.8909575548765414,6.9179712342319215,6.9449849135872999,6.9719985929426791,6.9990122722980566,7.0441854006516049,7.0900477099836756,7.1359100193157428,7.1817723286478117,7.2276346379798788,7.2734969473119495,7.3193592566440211,7.3652215659760882,7.4110838753081572,7.4569461846402287,7.5028084939722959,7.5486708033043666,7.5945331126364355,7.6403954219685026,7.6862577313005733,7.7321200406326422,7.7779823499647112,7.823844659296781,7.8697069686288526,7.9155692779609188,7.9614315872929877,8.0072938966250593,8.0531562059571264,8.0990185152891971,8.1448808246212661,8.1907431339533332]
[null,null,null,50,{"$f":"INDEX($E$429:$E$435,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$429:$F$435,E98)","v":7},7.0639846819871366,7.1279693639742696,7.1919540459614053,7.2559387279485339,7.3199234099356705,7.3839080919228035,7.4478927739099392,7.5118774558970731,7.5758621378842079,7.6398468198713392,7.7038315018584731,7.7678161838456088,7.8318008658327418,7.8957855478198784,7.9597702298070114,8.0237549117941427,8.0877395937812757,8.1517242757684123,8.2157089577555453,8.2796936397426819,8.3436783217298149,8.4076630037169462,8.471647685704081,8.5356323676912158,8.5996170496783506,8.6636017316654836,8.7275864136526202,8.7915710956397533,8.8555557776268845,8.9195404596140193,8.9835251416011541,{"$f":"INDEX($E$429:$E$435,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$429:$F$435,AK98)","v":9.0475098235882871},9.1114945055754237,9.175479187562555,9.2394638695496898,9.303448551536821,9.3674332335239576,9.4314179155110924,9.495402597498229,9.5593872794853603,9.6233719614724915,9.6873566434596263,9.7513413254467629,9.8153260074338977,9.879310689421029,9.9432953714081656,10.007280053395302,10.071264735382435,10.135249417369565,10.199234099356701,10.263218781343838,10.327203463330974,10.391188145318104,10.455172827305237,10.519157509292373,10.583142191279507,10.647126873266643,10.711111555253776,10.775096237240909,10.839080919228042,10.903065601215179,10.967050283202308,11.031034965189445,{"$f":"INDEX($E$429:$E$435,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$429:$F$435,BQ98)","v":11.095019647176581},11.159004329163714,11.222989011150847,11.286973693137977,11.350958375125114,11.41494305711225,11.478927739099387,11.542912421086516,11.606897103073649,11.670881785060782,11.734866467047919,11.798851149035055,11.862835831022185,11.926820513009321,11.990805194996458,12.054789876983588,12.118774558970721,12.182759240957857,12.24674392294499,12.310728604932127,12.37471328691926,12.438697968906393,12.502682650893526,12.566667332880662,12.630652014867795,12.694636696854928,12.758621378842065,12.822606060829195,12.886590742816331,12.950575424803464,13.014560106790597,13.078544788777734,13.142529470764867,13.206514152752,13.270498834739133,13.334483516726269,13.398468198713402]
[null,null,null,100,{"$f":"INDEX($E$429:$E$435,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$429:$F$435,E99)","v":10.000000000000004},10.081172629175281,10.162345258350562,10.24351788752584,10.324690516701125,10.405863145876403,10.487035775051684,10.568208404226962,10.649381033402243,10.730553662577524,10.811726291752802,10.892898920928086,10.974071550103364,11.055244179278642,11.136416808453923,11.217589437629201,11.298762066804485,11.379934695979763,11.461107325155044,11.542279954330322,11.623452583505603,11.704625212680885,11.785797841856162,11.866970471031443,11.948143100206725,12.029315729382006,12.110488358557284,12.191660987732561,12.272833616907839,12.35400624608312,12.435178875258401,12.516351504433679,{"$f":"INDEX($E$429:$E$435,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$429:$F$435,AK99)","v":12.597524133608957},12.678696762784242,12.759869391959519,12.8410420211348,12.922214650310078,13.003387279485363,13.084559908660641,13.165732537835918,13.246905167011199,13.328077796186481,13.409250425361762,13.49042305453704,13.571595683712317,13.652768312887602,13.73394094206288,13.815113571238161,13.896286200413439,13.977458829588723,14.058631458764001,14.139804087939279,14.22097671711456,14.302149346289841,14.383321975465122,14.4644946046404,14.545667233815681,14.626839862990963,14.70801249216624,14.789185121341522,14.870357750516799,14.951530379692084,15.032703008867362,15.113875638042639,{"$f":"INDEX($E$429:$E$435,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$429:$F$435,BQ99)","v":15.195048267217921},15.276220896393202,15.357393525568483,15.438566154743761,15.519738783919042,15.600911413094323,15.682084042269601,15.763256671444879,15.844429300620156,15.925601929795437,16.006774558970719,16.087947188145996,16.169119817321278,16.250292446496555,16.33146507567184,16.412637704847118,16.493810334022399,16.574982963197677,16.656155592372954,16.737328221548239,16.818500850723517,16.899673479898798,16.980846109074079,17.06201873824936,17.143191367424638,17.224363996599916,17.305536625775201,17.386709254950478,17.467881884125759,17.549054513301037,17.630227142476315,17.7113997716516,17.792572400826877,17.873745030002159,17.95491765917744,18.036090288352721,18.117262917527999]
[]
[null,null,null,"Skadesomkostning per elsvigt for private"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E447+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK447+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ447+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!D165","v":"Elsvigt, private"},{"$f":"Enhedspriser!G165","v":2062.7299883574947},{"$f":"Enhedspriser!H165","v":2062.7299883574947},{"$f":"Enhedspriser!I165","v":2062.7299883574947},{"$f":"Enhedspriser!J165","v":2062.7299883574947},{"$f":"Enhedspriser!K165","v":2062.7299883574947},{"$f":"Enhedspriser!L165","v":2062.7299883574947},{"$f":"Enhedspriser!M165","v":2062.7299883574947},{"$f":"Enhedspriser!N165","v":2062.7299883574947},{"$f":"Enhedspriser!O165","v":2062.7299883574947},{"$f":"Enhedspriser!P165","v":2062.7299883574947},{"$f":"Enhedspriser!Q165","v":2062.7299883574947},{"$f":"Enhedspriser!R165","v":2062.7299883574947},{"$f":"Enhedspriser!S165","v":2062.7299883574947},{"$f":"Enhedspriser!T165","v":2062.7299883574947},{"$f":"Enhedspriser!U165","v":2062.7299883574947},{"$f":"Enhedspriser!V165","v":2062.7299883574947},{"$f":"Enhedspriser!W165","v":2062.7299883574947},{"$f":"Enhedspriser!X165","v":2062.7299883574947},{"$f":"Enhedspriser!Y165","v":2062.7299883574947},{"$f":"Enhedspriser!Z165","v":2062.7299883574947},{"$f":"Enhedspriser!AA165","v":2062.7299883574947},{"$f":"Enhedspriser!AB165","v":2062.7299883574947},{"$f":"Enhedspriser!AC165","v":2062.7299883574947},{"$f":"Enhedspriser!AD165","v":2062.7299883574947},{"$f":"Enhedspriser!AE165","v":2062.7299883574947},{"$f":"Enhedspriser!AF165","v":2062.7299883574947},{"$f":"Enhedspriser!AG165","v":2062.7299883574947},{"$f":"Enhedspriser!AH165","v":2062.7299883574947},{"$f":"Enhedspriser!AI165","v":2062.7299883574947},{"$f":"Enhedspriser!AJ165","v":2062.7299883574947},{"$f":"Enhedspriser!AK165","v":2062.7299883574947},{"$f":"Enhedspriser!AL165","v":2062.7299883574947},{"$f":"Enhedspriser!AM165","v":2062.7299883574947},{"$f":"Enhedspriser!AN165","v":2062.7299883574947},{"$f":"Enhedspriser!AO165","v":2062.7299883574947},{"$f":"Enhedspriser!AP165","v":2062.7299883574947},{"$f":"Enhedspriser!AQ165","v":2062.7299883574947},{"$f":"Enhedspriser!AR165","v":2062.7299883574947},{"$f":"Enhedspriser!AS165","v":2062.7299883574947},{"$f":"Enhedspriser!AT165","v":2062.7299883574947},{"$f":"Enhedspriser!AU165","v":2062.7299883574947},{"$f":"Enhedspriser!AV165","v":2062.7299883574947},{"$f":"Enhedspriser!AW165","v":2062.7299883574947},{"$f":"Enhedspriser!AX165","v":2062.7299883574947},{"$f":"Enhedspriser!AY165","v":2062.7299883574947},{"$f":"Enhedspriser!AZ165","v":2062.7299883574947},{"$f":"Enhedspriser!BA165","v":2062.7299883574947},{"$f":"Enhedspriser!BB165","v":2062.7299883574947},{"$f":"Enhedspriser!BC165","v":2062.7299883574947},{"$f":"Enhedspriser!BD165","v":2062.7299883574947},{"$f":"Enhedspriser!BE165","v":2062.7299883574947},{"$f":"Enhedspriser!BF165","v":2062.7299883574947},{"$f":"Enhedspriser!BG165","v":2062.7299883574947},{"$f":"Enhedspriser!BH165","v":2062.7299883574947},{"$f":"Enhedspriser!BI165","v":2062.7299883574947},{"$f":"Enhedspriser!BJ165","v":2062.7299883574947},{"$f":"Enhedspriser!BK165","v":2062.7299883574947},{"$f":"Enhedspriser!BL165","v":2062.7299883574947},{"$f":"Enhedspriser!BM165","v":2062.7299883574947},{"$f":"Enhedspriser!BN165","v":2062.7299883574947},{"$f":"Enhedspriser!BO165","v":2062.7299883574947},{"$f":"Enhedspriser!BP165","v":2062.7299883574947},{"$f":"Enhedspriser!BQ165","v":2062.7299883574947},{"$f":"Enhedspriser!BR165","v":2062.7299883574947},{"$f":"Enhedspriser!BS165","v":2062.7299883574947},{"$f":"Enhedspriser!BT165","v":2062.7299883574947},{"$f":"Enhedspriser!BU165","v":2062.7299883574947},{"$f":"Enhedspriser!BV165","v":2062.7299883574947},{"$f":"Enhedspriser!BW165","v":2062.7299883574947},{"$f":"Enhedspriser!BX165","v":2062.7299883574947},{"$f":"Enhedspriser!BY165","v":2062.7299883574947},{"$f":"Enhedspriser!BZ165","v":2062.7299883574947},{"$f":"Enhedspriser!CA165","v":2062.7299883574947},{"$f":"Enhedspriser!CB165","v":2062.7299883574947},{"$f":"Enhedspriser!CC165","v":2062.7299883574947},{"$f":"Enhedspriser!CD165","v":2062.7299883574947},{"$f":"Enhedspriser!CE165","v":2062.7299883574947},{"$f":"Enhedspriser!CF165","v":2062.7299883574947},{"$f":"Enhedspriser!CG165","v":2062.7299883574947},{"$f":"Enhedspriser!CH165","v":2062.7299883574947},{"$f":"Enhedspriser!CI165","v":2062.7299883574947},{"$f":"Enhedspriser!CJ165","v":2062.7299883574947},{"$f":"Enhedspriser!CK165","v":2062.7299883574947},{"$f":"Enhedspriser!CL165","v":2062.7299883574947},{"$f":"Enhedspriser!CM165","v":2062.7299883574947},{"$f":"Enhedspriser!CN165","v":2062.7299883574947},{"$f":"Enhedspriser!CO165","v":2062.7299883574947},{"$f":"Enhedspriser!CP165","v":2062.7299883574947},{"$f":"Enhedspriser!CQ165","v":2062.7299883574947},{"$f":"Enhedspriser!CR165","v":2062.7299883574947},{"$f":"Enhedspriser!CS165","v":2062.7299883574947},{"$f":"Enhedspriser!CT165","v":2062.7299883574947},{"$f":"Enhedspriser!CU165","v":2062.7299883574947},{"$f":"Enhedspriser!CV165","v":2062.7299883574947},{"$f":"Enhedspriser!CW165","v":2062.7299883574947},{"$f":"Enhedspriser!CX165","v":2062.7299883574947},{"$f":"Enhedspriser!CY165","v":2062.7299883574947},{"$f":"Enhedspriser!CZ165","v":2062.7299883574947},{"$f":"Enhedspriser!DA165","v":2062.7299883574947},{"$f":"Enhedspriser!DB165","v":2062.7299883574947},{"$f":"Enhedspriser!DC165","v":2062.7299883574947}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D439","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E451+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK451+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ451+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$448*E440/10^6","v":0},{"$f":"F$448*F440/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$448*BR440/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2033771983665598E-5,1.8627674106991011E-4,3.0051971015615465E-4,4.1476267924238814E-4,5.2900564832863268E-4,6.4324861741487716E-4,7.5749158650112165E-4,8.7173455558736614E-4,9.8597752467359957E-4,1.1002204937598443E-3,1.2144634628460888E-3,1.328706431932333E-3,1.4429494010185686E-3,1.5571923701048131E-3,1.6714353391910576E-3,1.7856783082773021E-3,1.8999212773635448E-3,2.01416424644978E-3,2.1284072155360345E-3,2.242650184622269E-3,2.3568931537085135E-3]
[null,null,null,10,{"$f":"E$448*E441/10^6","v":0},1.6429377416822893E-4,3.2858754833647798E-4,4.9288132250470515E-4,6.5717509667295412E-4,8.2146887084118313E-4,9.8576264500943025E-4,1.1500564191776594E-3,1.3143501933459082E-3,1.4786439675141354E-3,1.6429377416823845E-3,1.8072315158506136E-3,1.9715252900188627E-3,2.1358190641870907E-3,2.3001128383553287E-3,2.4644066125235667E-3,2.6287003866918056E-3,2.7929941608600436E-3,2.9572879350282829E-3,3.121581709196521E-3,3.285875483364759E-3,3.4501692575329979E-3,3.6144630317012363E-3,3.7787568058694652E-3,3.9430505800377132E-3,4.1073443542059412E-3,4.2716381283741901E-3,4.4359319025424181E-3,4.600225676710667E-3,4.764519450878895E-3,4.9288132250471448E-3,5.0931069992153728E-3,5.2574007733836208E-3,5.4216945475518497E-3,5.5859883217200977E-3,5.7502820958883266E-3,5.9145758700565746E-3,6.0788696442248026E-3,6.2431634183930419E-3,6.4074571925612804E-3,6.571750966729518E-3,6.7360447408977573E-3,6.9003385150659957E-3,7.0646322892342342E-3,7.2289260634024726E-3,7.3932198375707102E-3,7.5575136117389391E-3,7.7218073859071775E-3,7.8861011600754264E-3,8.0503949342436553E-3,8.2146887084118929E-3,8.3789824825801322E-3,8.5432762567483802E-3,8.7075700309166074E-3,8.8718638050848484E-3,9.036157579253086E-3,9.200451353421334E-3,9.3647451275895612E-3,9.5290389017577901E-3,9.6933326759260398E-3,9.857626450094267E-3,1.0021920224262517E-2,1.0186213998430746E-2,1.0323213205839815E-2,{"$f":"BQ$448*BQ441/10^6","v":1.0365841453621436E-2},1.0408469701403066E-2,1.0451097949184689E-2,1.0493726196966317E-2,1.0536354444747938E-2,1.0578982692529564E-2,1.0621610940311187E-2,1.0664239188092811E-2,1.0706867435874437E-2,1.0749495683656064E-2,1.0792123931437686E-2,1.0834752179219313E-2,1.0877380427000937E-2,1.0920008674782562E-2,1.0962636922564186E-2,1.1005265170345812E-2,1.1047893418127435E-2,1.1090521665909061E-2,1.1133149913690684E-2,1.1175778161472312E-2,1.1218406409253933E-2,1.1261034657035563E-2,1.1303662904817184E-2,1.1346291152598812E-2,1.1388919400380433E-2,1.1431547648162061E-2,1.1474175895943683E-2,1.1516804143725313E-2,1.1559432391506934E-2,1.1602060639288557E-2,1.1644688887070181E-2,1.1687317134851808E-2,1.1729945382633432E-2,1.1772573630415055E-2,1.1815201878196683E-2,1.1857830125978307E-2,1.1900458373759934E-2]
[null,null,null,20,{"$f":"E$448*E442/10^6","v":1.0313649941787474E-2},1.0369371868289692E-2,1.0425093794791902E-2,1.0480815721294117E-2,1.0536537647796333E-2,1.0592259574298544E-2,1.0647981500800761E-2,1.0703703427302973E-2,1.0759425353805188E-2,1.0815147280307405E-2,1.0870869206809615E-2,1.0926591133311833E-2,1.0982313059814047E-2,1.103803498631626E-2,1.1093756912818475E-2,1.1149478839320688E-2,1.1205200765822904E-2,1.1260922692325119E-2,1.1316644618827336E-2,1.1372366545329545E-2,1.1428088471831759E-2,1.1483810398333976E-2,1.1539532324836189E-2,1.1595254251338404E-2,1.1650976177840618E-2,1.1706698104342833E-2,1.176242003084505E-2,1.181814195734726E-2,1.1873863883849475E-2,1.1929585810351691E-2,1.1985307736853901E-2,1.204102966335612E-2,1.209675158985833E-2,1.2152473516360549E-2,1.2208195442862762E-2,1.2263917369364974E-2,1.2319639295867189E-2,1.2375361222369406E-2,1.2431083148871619E-2,1.2486805075373832E-2,1.2542527001876049E-2,1.2598248928378261E-2,1.2653970854880476E-2,1.2709692781382691E-2,1.2765414707884904E-2,1.2821136634387121E-2,1.2876858560889335E-2,1.2932580487391546E-2,1.2988302413893761E-2,1.3044024340395977E-2,1.3099746266898192E-2,1.3155468193400405E-2,1.3211190119902618E-2,1.3266912046404835E-2,1.3322633972907052E-2,1.3378355899409262E-2,1.3434077825911477E-2,1.3489799752413691E-2,1.3545521678915906E-2,1.3601243605418121E-2,1.3656965531920334E-2,1.3712687458422548E-2,1.3768409384924766E-2,1.3824131311426976E-2,{"$f":"BQ$448*BQ442/10^6","v":1.3879853237929193E-2},1.3935575164431408E-2,1.3991297090933618E-2,1.4047019017435837E-2,1.410274094393805E-2,1.4158462870440262E-2,1.4214184796942479E-2,1.4269906723444694E-2,1.4325628649946909E-2,1.4381350576449122E-2,1.4437072502951332E-2,1.4530252469474118E-2,1.4624854030268709E-2,1.4719455591063291E-2,1.4814057151857879E-2,1.4908658712652461E-2,1.5003260273447051E-2,1.5097861834241643E-2,1.5192463395036226E-2,1.5287064955830812E-2,1.5381666516625404E-2,1.5476268077419985E-2,1.5570869638214576E-2,1.5665471199009164E-2,1.5760072759803744E-2,1.5854674320598335E-2,1.5949275881392923E-2,1.6043877442187507E-2,1.6138479002982094E-2,1.6233080563776689E-2,1.632768212457127E-2,1.6422283685365857E-2,1.6516885246160448E-2,1.6611486806955029E-2,1.670608836774962E-2,1.6800689928544204E-2,1.6895291489338788E-2]
[null,null,null,50,{"$f":"E$448*E443/10^6","v":1.4439109918502464E-2},1.4571093040832848E-2,1.4703076163163223E-2,1.4835059285493606E-2,1.4967042407823974E-2,1.5099025530154358E-2,1.5231008652484735E-2,1.5362991774815118E-2,1.5494974897145495E-2,1.5626958019475876E-2,1.5758941141806249E-2,1.589092426413663E-2,1.6022907386467011E-2,1.6154890508797388E-2,1.6286873631127772E-2,1.6418856753458149E-2,1.6550839875788523E-2,1.66828229981189E-2,1.6814806120449284E-2,1.6946789242779661E-2,1.7078772365110045E-2,1.7210755487440423E-2,1.7342738609770796E-2,1.7474721732101173E-2,1.7606704854431554E-2,1.7738687976761935E-2,1.7870671099092312E-2,1.8002654221422696E-2,1.8134637343753073E-2,1.8266620466083447E-2,1.8398603588413828E-2,1.8530586710744212E-2,1.8662569833074589E-2,1.8794552955404973E-2,1.8926536077735347E-2,1.9058519200065724E-2,1.9190502322396098E-2,1.9322485444726482E-2,1.9454468567056862E-2,1.9586451689387246E-2,1.971843481171762E-2,1.9850417934047994E-2,1.9982401056378375E-2,2.0114384178708759E-2,2.0246367301039139E-2,2.0378350423369513E-2,2.0510333545699897E-2,2.0642316668030281E-2,2.0774299790360655E-2,2.0906282912691025E-2,2.1038266035021409E-2,2.1170249157351793E-2,2.1302232279682178E-2,2.1434215402012548E-2,2.1566198524342925E-2,2.1698181646673309E-2,2.183016476900369E-2,2.1962147891334074E-2,2.2094131013664451E-2,2.2226114135994828E-2,2.2358097258325202E-2,2.2490080380655586E-2,2.2622063502985956E-2,2.275404662531634E-2,{"$f":"BQ$448*BQ443/10^6","v":2.2886029747646724E-2},2.3018012869977102E-2,2.3149995992307479E-2,2.3281979114637849E-2,2.3413962236968233E-2,2.3545945359298617E-2,2.3677928481629001E-2,2.3809911603959372E-2,2.3941894726289745E-2,2.4073877848620123E-2,2.4205860970950507E-2,2.4337844093280891E-2,2.4469827215611261E-2,2.4601810337941645E-2,2.4733793460272029E-2,2.48657765826024E-2,2.4997759704932777E-2,2.5129742827263161E-2,2.5261725949593538E-2,2.5393709071923926E-2,2.5525692194254299E-2,2.5657675316584676E-2,2.5789658438915054E-2,2.5921641561245438E-2,2.6053624683575815E-2,2.6185607805906192E-2,2.6317590928236576E-2,2.6449574050566946E-2,2.6581557172897331E-2,2.6713540295227708E-2,2.6845523417558085E-2,2.6977506539888469E-2,2.7109489662218843E-2,2.724147278454922E-2,2.7373455906879597E-2,2.7505439029209981E-2,2.7637422151540358E-2]
[null,null,null,100,{"$f":"E$448*E444/10^6","v":2.0627299883574955E-2},2.079473710000862E-2,2.09621743164423E-2,2.1129611532875965E-2,2.1297048749309648E-2,2.1464485965743314E-2,2.163192318217699E-2,2.1799360398610659E-2,2.1966797615044331E-2,2.2134234831478007E-2,2.2301672047911673E-2,2.2469109264345359E-2,2.2636546480779028E-2,2.2803983697212694E-2,2.297142091364637E-2,2.3138858130080035E-2,2.3306295346513718E-2,2.3473732562947384E-2,2.364116977938106E-2,2.3808606995814732E-2,2.3976044212248405E-2,2.4143481428682081E-2,2.4310918645115746E-2,2.4478355861549422E-2,2.4645793077983098E-2,2.4813230294416771E-2,2.498066751085044E-2,2.5148104727284109E-2,2.5315541943717778E-2,2.548297916015145E-2,2.5650416376585126E-2,2.5817853593018792E-2,2.5985290809452461E-2,2.6152728025886144E-2,2.632016524231981E-2,2.6487602458753489E-2,2.6655039675187155E-2,2.6822476891620838E-2,2.6989914108054507E-2,2.7157351324488172E-2,2.7324788540921848E-2,2.7492225757355521E-2,2.7659662973789197E-2,2.7827100190222866E-2,2.7994537406656535E-2,2.8161974623090218E-2,2.8329411839523883E-2,2.8496849055957559E-2,2.8664286272391225E-2,2.8831723488824908E-2,2.8999160705258577E-2,2.9166597921692242E-2,2.9334035138125922E-2,2.9501472354559594E-2,2.966890957099327E-2,2.9836346787426936E-2,3.0003784003860612E-2,3.0171221220294288E-2,3.0338658436727953E-2,3.0506095653161629E-2,3.0673532869595298E-2,3.0840970086028981E-2,3.1008407302462647E-2,3.1175844518896316E-2,{"$f":"BQ$448*BQ444/10^6","v":3.1343281735329992E-2},3.1510718951763668E-2,3.1678156168197337E-2,3.1845593384631006E-2,3.2013030601064682E-2,3.2180467817498358E-2,3.2347905033932027E-2,3.2515342250365696E-2,3.2682779466799365E-2,3.2850216683233041E-2,3.3017653899666717E-2,3.3185091116100379E-2,3.3352528332534055E-2,3.3519965548967724E-2,3.3687402765401407E-2,3.3854839981835076E-2,3.4022277198268745E-2,3.4189714414702414E-2,3.4357151631136083E-2,3.4524588847569766E-2,3.4692026064003435E-2,3.4859463280437104E-2,3.502690049687078E-2,3.5194337713304456E-2,3.5361774929738132E-2,3.5529212146171801E-2,3.5696649362605477E-2,3.5864086579039146E-2,3.6031523795472822E-2,3.6198961011906491E-2,3.6366398228340154E-2,3.6533835444773836E-2,3.6701272661207505E-2,3.6868709877641181E-2,3.7036147094074857E-2,3.7203584310508526E-2,3.7371021526942196E-2]
[]
[null,null,null,"Beregnet skadesomkostning for elsvigt for private, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E459+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK459+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ459+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E452+E453)+Forudsætninger!$E$45*(E453+E454)+Forudsætninger!$E$46*(E454+E455)+Forudsætninger!$E$47*(E455+E456))+Forudsætninger!$E$48*E456","v":1.0107376942951726E-3},{"$f":"0.5*(Forudsætninger!$E$44*(F452+F453)+Forudsætninger!$E$45*(F453+F454)+Forudsætninger!$E$46*(F454+F455)+Forudsætninger!$E$47*(F455+F456))+Forudsætninger!$E$48*F456","v":1.0304398251109912E-3},{"$f":"0.5*(Forudsætninger!$E$44*(G452+G453)+Forudsætninger!$E$45*(G453+G454)+Forudsætninger!$E$46*(G454+G455)+Forudsætninger!$E$47*(G455+G456))+Forudsætninger!$E$48*G456","v":1.0501419559268109E-3},{"$f":"0.5*(Forudsætninger!$E$44*(H452+H453)+Forudsætninger!$E$45*(H453+H454)+Forudsætninger!$E$46*(H454+H455)+Forudsætninger!$E$47*(H455+H456))+Forudsætninger!$E$48*H456","v":1.0698440867426293E-3},{"$f":"0.5*(Forudsætninger!$E$44*(I452+I453)+Forudsætninger!$E$45*(I453+I454)+Forudsætninger!$E$46*(I454+I455)+Forudsætninger!$E$47*(I455+I456))+Forudsætninger!$E$48*I456","v":1.089546217558449E-3},{"$f":"0.5*(Forudsætninger!$E$44*(J452+J453)+Forudsætninger!$E$45*(J453+J454)+Forudsætninger!$E$46*(J454+J455)+Forudsætninger!$E$47*(J455+J456))+Forudsætninger!$E$48*J456","v":1.1092483483742673E-3},{"$f":"0.5*(Forudsætninger!$E$44*(K452+K453)+Forudsætninger!$E$45*(K453+K454)+Forudsætninger!$E$46*(K454+K455)+Forudsætninger!$E$47*(K455+K456))+Forudsætninger!$E$48*K456","v":1.1289504791900874E-3},{"$f":"0.5*(Forudsætninger!$E$44*(L452+L453)+Forudsætninger!$E$45*(L453+L454)+Forudsætninger!$E$46*(L454+L455)+Forudsætninger!$E$47*(L455+L456))+Forudsætninger!$E$48*L456","v":1.1486526100059056E-3},{"$f":"0.5*(Forudsætninger!$E$44*(M452+M453)+Forudsætninger!$E$45*(M453+M454)+Forudsætninger!$E$46*(M454+M455)+Forudsætninger!$E$47*(M455+M456))+Forudsætninger!$E$48*M456","v":1.1683547408217255E-3},{"$f":"0.5*(Forudsætninger!$E$44*(N452+N453)+Forudsætninger!$E$45*(N453+N454)+Forudsætninger!$E$46*(N454+N455)+Forudsætninger!$E$47*(N455+N456))+Forudsætninger!$E$48*N456","v":1.1880568716375439E-3},{"$f":"0.5*(Forudsætninger!$E$44*(O452+O453)+Forudsætninger!$E$45*(O453+O454)+Forudsætninger!$E$46*(O454+O455)+Forudsætninger!$E$47*(O455+O456))+Forudsætninger!$E$48*O456","v":1.2077590024533636E-3},{"$f":"0.5*(Forudsætninger!$E$44*(P452+P453)+Forudsætninger!$E$45*(P453+P454)+Forudsætninger!$E$46*(P454+P455)+Forudsætninger!$E$47*(P455+P456))+Forudsætninger!$E$48*P456","v":1.2274611332691824E-3},{"$f":"0.5*(Forudsætninger!$E$44*(Q452+Q453)+Forudsætninger!$E$45*(Q453+Q454)+Forudsætninger!$E$46*(Q454+Q455)+Forudsætninger!$E$47*(Q455+Q456))+Forudsætninger!$E$48*Q456","v":1.2471632640850023E-3},{"$f":"0.5*(Forudsætninger!$E$44*(R452+R453)+Forudsætninger!$E$45*(R453+R454)+Forudsætninger!$E$46*(R454+R455)+Forudsætninger!$E$47*(R455+R456))+Forudsætninger!$E$48*R456","v":1.2668653949008204E-3},{"$f":"0.5*(Forudsætninger!$E$44*(S452+S453)+Forudsætninger!$E$45*(S453+S454)+Forudsætninger!$E$46*(S454+S455)+Forudsætninger!$E$47*(S455+S456))+Forudsætninger!$E$48*S456","v":1.2865675257166399E-3},{"$f":"0.5*(Forudsætninger!$E$44*(T452+T453)+Forudsætninger!$E$45*(T453+T454)+Forudsætninger!$E$46*(T454+T455)+Forudsætninger!$E$47*(T455+T456))+Forudsætninger!$E$48*T456","v":1.3062696565324587E-3},{"$f":"0.5*(Forudsætninger!$E$44*(U452+U453)+Forudsætninger!$E$45*(U453+U454)+Forudsætninger!$E$46*(U454+U455)+Forudsætninger!$E$47*(U455+U456))+Forudsætninger!$E$48*U456","v":1.3259717873482777E-3},{"$f":"0.5*(Forudsætninger!$E$44*(V452+V453)+Forudsætninger!$E$45*(V453+V454)+Forudsætninger!$E$46*(V454+V455)+Forudsætninger!$E$47*(V455+V456))+Forudsætninger!$E$48*V456","v":1.3456739181640968E-3},{"$f":"0.5*(Forudsætninger!$E$44*(W452+W453)+Forudsætninger!$E$45*(W453+W454)+Forudsætninger!$E$46*(W454+W455)+Forudsætninger!$E$47*(W455+W456))+Forudsætninger!$E$48*W456","v":1.3653760489799164E-3},{"$f":"0.5*(Forudsætninger!$E$44*(X452+X453)+Forudsætninger!$E$45*(X453+X454)+Forudsætninger!$E$46*(X454+X455)+Forudsætninger!$E$47*(X455+X456))+Forudsætninger!$E$48*X456","v":1.3850781797957352E-3},{"$f":"0.5*(Forudsætninger!$E$44*(Y452+Y453)+Forudsætninger!$E$45*(Y453+Y454)+Forudsætninger!$E$46*(Y454+Y455)+Forudsætninger!$E$47*(Y455+Y456))+Forudsætninger!$E$48*Y456","v":1.4047803106115545E-3},{"$f":"0.5*(Forudsætninger!$E$44*(Z452+Z453)+Forudsætninger!$E$45*(Z453+Z454)+Forudsætninger!$E$46*(Z454+Z455)+Forudsætninger!$E$47*(Z455+Z456))+Forudsætninger!$E$48*Z456","v":1.4244824414273733E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AA452+AA453)+Forudsætninger!$E$45*(AA453+AA454)+Forudsætninger!$E$46*(AA454+AA455)+Forudsætninger!$E$47*(AA455+AA456))+Forudsætninger!$E$48*AA456","v":1.4441845722431923E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AB452+AB453)+Forudsætninger!$E$45*(AB453+AB454)+Forudsætninger!$E$46*(AB454+AB455)+Forudsætninger!$E$47*(AB455+AB456))+Forudsætninger!$E$48*AB456","v":1.4638867030590111E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AC452+AC453)+Forudsætninger!$E$45*(AC453+AC454)+Forudsætninger!$E$46*(AC454+AC455)+Forudsætninger!$E$47*(AC455+AC456))+Forudsætninger!$E$48*AC456","v":1.4835888338748308E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AD452+AD453)+Forudsætninger!$E$45*(AD453+AD454)+Forudsætninger!$E$46*(AD454+AD455)+Forudsætninger!$E$47*(AD455+AD456))+Forudsætninger!$E$48*AD456","v":1.5032909646906494E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AE452+AE453)+Forudsætninger!$E$45*(AE453+AE454)+Forudsætninger!$E$46*(AE454+AE455)+Forudsætninger!$E$47*(AE455+AE456))+Forudsætninger!$E$48*AE456","v":1.5229930955064691E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AF452+AF453)+Forudsætninger!$E$45*(AF453+AF454)+Forudsætninger!$E$46*(AF454+AF455)+Forudsætninger!$E$47*(AF455+AF456))+Forudsætninger!$E$48*AF456","v":1.5426952263222873E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AG452+AG453)+Forudsætninger!$E$45*(AG453+AG454)+Forudsætninger!$E$46*(AG454+AG455)+Forudsætninger!$E$47*(AG455+AG456))+Forudsætninger!$E$48*AG456","v":1.5623973571381074E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AH452+AH453)+Forudsætninger!$E$45*(AH453+AH454)+Forudsætninger!$E$46*(AH454+AH455)+Forudsætninger!$E$47*(AH455+AH456))+Forudsætninger!$E$48*AH456","v":1.5820994879539255E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AI452+AI453)+Forudsætninger!$E$45*(AI453+AI454)+Forudsætninger!$E$46*(AI454+AI455)+Forudsætninger!$E$47*(AI455+AI456))+Forudsætninger!$E$48*AI456","v":1.6018016187697454E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AJ452+AJ453)+Forudsætninger!$E$45*(AJ453+AJ454)+Forudsætninger!$E$46*(AJ454+AJ455)+Forudsætninger!$E$47*(AJ455+AJ456))+Forudsætninger!$E$48*AJ456","v":1.6215037495855642E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AK452+AK453)+Forudsætninger!$E$45*(AK453+AK454)+Forudsætninger!$E$46*(AK454+AK455)+Forudsætninger!$E$47*(AK455+AK456))+Forudsætninger!$E$48*AK456","v":1.6412058804013835E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AL452+AL453)+Forudsætninger!$E$45*(AL453+AL454)+Forudsætninger!$E$46*(AL454+AL455)+Forudsætninger!$E$47*(AL455+AL456))+Forudsætninger!$E$48*AL456","v":1.6609080112172025E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AM452+AM453)+Forudsætninger!$E$45*(AM453+AM454)+Forudsætninger!$E$46*(AM454+AM455)+Forudsætninger!$E$47*(AM455+AM456))+Forudsætninger!$E$48*AM456","v":1.680610142033022E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AN452+AN453)+Forudsætninger!$E$45*(AN453+AN454)+Forudsætninger!$E$46*(AN454+AN455)+Forudsætninger!$E$47*(AN455+AN456))+Forudsætninger!$E$48*AN456","v":1.7003122728488404E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AO452+AO453)+Forudsætninger!$E$45*(AO453+AO454)+Forudsætninger!$E$46*(AO454+AO455)+Forudsætninger!$E$47*(AO455+AO456))+Forudsætninger!$E$48*AO456","v":1.72001440366466E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AP452+AP453)+Forudsætninger!$E$45*(AP453+AP454)+Forudsætninger!$E$46*(AP454+AP455)+Forudsætninger!$E$47*(AP455+AP456))+Forudsætninger!$E$48*AP456","v":1.7397165344804786E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AQ452+AQ453)+Forudsætninger!$E$45*(AQ453+AQ454)+Forudsætninger!$E$46*(AQ454+AQ455)+Forudsætninger!$E$47*(AQ455+AQ456))+Forudsætninger!$E$48*AQ456","v":1.7594186652962979E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AR452+AR453)+Forudsætninger!$E$45*(AR453+AR454)+Forudsætninger!$E$46*(AR454+AR455)+Forudsætninger!$E$47*(AR455+AR456))+Forudsætninger!$E$48*AR456","v":1.7791207961121169E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AS452+AS453)+Forudsætninger!$E$45*(AS453+AS454)+Forudsætninger!$E$46*(AS454+AS455)+Forudsætninger!$E$47*(AS455+AS456))+Forudsætninger!$E$48*AS456","v":1.7988229269279359E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AT452+AT453)+Forudsætninger!$E$45*(AT453+AT454)+Forudsætninger!$E$46*(AT454+AT455)+Forudsætninger!$E$47*(AT455+AT456))+Forudsætninger!$E$48*AT456","v":1.8185250577437552E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AU452+AU453)+Forudsætninger!$E$45*(AU453+AU454)+Forudsætninger!$E$46*(AU454+AU455)+Forudsætninger!$E$47*(AU455+AU456))+Forudsætninger!$E$48*AU456","v":1.8382271885595742E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AV452+AV453)+Forudsætninger!$E$45*(AV453+AV454)+Forudsætninger!$E$46*(AV454+AV455)+Forudsætninger!$E$47*(AV455+AV456))+Forudsætninger!$E$48*AV456","v":1.8579293193753935E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AW452+AW453)+Forudsætninger!$E$45*(AW453+AW454)+Forudsætninger!$E$46*(AW454+AW455)+Forudsætninger!$E$47*(AW455+AW456))+Forudsætninger!$E$48*AW456","v":1.8776314501912123E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AX452+AX453)+Forudsætninger!$E$45*(AX453+AX454)+Forudsætninger!$E$46*(AX454+AX455)+Forudsætninger!$E$47*(AX455+AX456))+Forudsætninger!$E$48*AX456","v":1.8973335810070319E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AY452+AY453)+Forudsætninger!$E$45*(AY453+AY454)+Forudsætninger!$E$46*(AY454+AY455)+Forudsætninger!$E$47*(AY455+AY456))+Forudsætninger!$E$48*AY456","v":1.9170357118228503E-3},{"$f":"0.5*(Forudsætninger!$E$44*(AZ452+AZ453)+Forudsætninger!$E$45*(AZ453+AZ454)+Forudsætninger!$E$46*(AZ454+AZ455)+Forudsætninger!$E$47*(AZ455+AZ456))+Forudsætninger!$E$48*AZ456","v":1.9367378426386694E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BA452+BA453)+Forudsætninger!$E$45*(BA453+BA454)+Forudsætninger!$E$46*(BA454+BA455)+Forudsætninger!$E$47*(BA455+BA456))+Forudsætninger!$E$48*BA456","v":1.9564399734544892E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BB452+BB453)+Forudsætninger!$E$45*(BB453+BB454)+Forudsætninger!$E$46*(BB454+BB455)+Forudsætninger!$E$47*(BB455+BB456))+Forudsætninger!$E$48*BB456","v":1.9761421042703074E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BC452+BC453)+Forudsætninger!$E$45*(BC453+BC454)+Forudsætninger!$E$46*(BC454+BC455)+Forudsætninger!$E$47*(BC455+BC456))+Forudsætninger!$E$48*BC456","v":1.9958442350861269E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BD452+BD453)+Forudsætninger!$E$45*(BD453+BD454)+Forudsætninger!$E$46*(BD454+BD455)+Forudsætninger!$E$47*(BD455+BD456))+Forudsætninger!$E$48*BD456","v":2.0155463659019455E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BE452+BE453)+Forudsætninger!$E$45*(BE453+BE454)+Forudsætninger!$E$46*(BE454+BE455)+Forudsætninger!$E$47*(BE455+BE456))+Forudsætninger!$E$48*BE456","v":2.0352484967177658E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BF452+BF453)+Forudsætninger!$E$45*(BF453+BF454)+Forudsætninger!$E$46*(BF454+BF455)+Forudsætninger!$E$47*(BF455+BF456))+Forudsætninger!$E$48*BF456","v":2.054950627533584E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BG452+BG453)+Forudsætninger!$E$45*(BG453+BG454)+Forudsætninger!$E$46*(BG454+BG455)+Forudsætninger!$E$47*(BG455+BG456))+Forudsætninger!$E$48*BG456","v":2.0746527583494034E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BH452+BH453)+Forudsætninger!$E$45*(BH453+BH454)+Forudsætninger!$E$46*(BH454+BH455)+Forudsætninger!$E$47*(BH455+BH456))+Forudsætninger!$E$48*BH456","v":2.0943548891652224E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BI452+BI453)+Forudsætninger!$E$45*(BI453+BI454)+Forudsætninger!$E$46*(BI454+BI455)+Forudsætninger!$E$47*(BI455+BI456))+Forudsætninger!$E$48*BI456","v":2.1140570199810423E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BJ452+BJ453)+Forudsætninger!$E$45*(BJ453+BJ454)+Forudsætninger!$E$46*(BJ454+BJ455)+Forudsætninger!$E$47*(BJ455+BJ456))+Forudsætninger!$E$48*BJ456","v":2.1337591507968605E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BK452+BK453)+Forudsætninger!$E$45*(BK453+BK454)+Forudsætninger!$E$46*(BK454+BK455)+Forudsætninger!$E$47*(BK455+BK456))+Forudsætninger!$E$48*BK456","v":2.1534612816126787E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BL452+BL453)+Forudsætninger!$E$45*(BL453+BL454)+Forudsætninger!$E$46*(BL454+BL455)+Forudsætninger!$E$47*(BL455+BL456))+Forudsætninger!$E$48*BL456","v":2.173163412428499E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BM452+BM453)+Forudsætninger!$E$45*(BM453+BM454)+Forudsætninger!$E$46*(BM454+BM455)+Forudsætninger!$E$47*(BM455+BM456))+Forudsætninger!$E$48*BM456","v":2.1928655432443172E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BN452+BN453)+Forudsætninger!$E$45*(BN453+BN454)+Forudsætninger!$E$46*(BN454+BN455)+Forudsætninger!$E$47*(BN455+BN456))+Forudsætninger!$E$48*BN456","v":2.2125676740601371E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BO452+BO453)+Forudsætninger!$E$45*(BO453+BO454)+Forudsætninger!$E$46*(BO454+BO455)+Forudsætninger!$E$47*(BO455+BO456))+Forudsætninger!$E$48*BO456","v":2.2322698048759561E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BP452+BP453)+Forudsætninger!$E$45*(BP453+BP454)+Forudsætninger!$E$46*(BP454+BP455)+Forudsætninger!$E$47*(BP455+BP456))+Forudsætninger!$E$48*BP456","v":2.249924843184837E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BQ452+BQ453)+Forudsætninger!$E$45*(BQ453+BQ454)+Forudsætninger!$E$46*(BQ454+BQ455)+Forudsætninger!$E$47*(BQ455+BQ456))+Forudsætninger!$E$48*BQ456","v":2.2605020595216599E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BR452+BR453)+Forudsætninger!$E$45*(BR453+BR454)+Forudsætninger!$E$46*(BR454+BR455)+Forudsætninger!$E$47*(BR455+BR456))+Forudsætninger!$E$48*BR456","v":2.2710792758584833E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BS452+BS453)+Forudsætninger!$E$45*(BS453+BS454)+Forudsætninger!$E$46*(BS454+BS455)+Forudsætninger!$E$47*(BS455+BS456))+Forudsætninger!$E$48*BS456","v":2.2816564921953066E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BT452+BT453)+Forudsætninger!$E$45*(BT453+BT454)+Forudsætninger!$E$46*(BT454+BT455)+Forudsætninger!$E$47*(BT455+BT456))+Forudsætninger!$E$48*BT456","v":2.2922337085321295E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BU452+BU453)+Forudsætninger!$E$45*(BU453+BU454)+Forudsætninger!$E$46*(BU454+BU455)+Forudsætninger!$E$47*(BU455+BU456))+Forudsætninger!$E$48*BU456","v":2.3028109248689524E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BV452+BV453)+Forudsætninger!$E$45*(BV453+BV454)+Forudsætninger!$E$46*(BV454+BV455)+Forudsætninger!$E$47*(BV455+BV456))+Forudsætninger!$E$48*BV456","v":2.3133881412057758E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BW452+BW453)+Forudsætninger!$E$45*(BW453+BW454)+Forudsætninger!$E$46*(BW454+BW455)+Forudsætninger!$E$47*(BW455+BW456))+Forudsætninger!$E$48*BW456","v":2.3239653575425987E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BX452+BX453)+Forudsætninger!$E$45*(BX453+BX454)+Forudsætninger!$E$46*(BX454+BX455)+Forudsætninger!$E$47*(BX455+BX456))+Forudsætninger!$E$48*BX456","v":2.3345425738794216E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BY452+BY453)+Forudsætninger!$E$45*(BY453+BY454)+Forudsætninger!$E$46*(BY454+BY455)+Forudsætninger!$E$47*(BY455+BY456))+Forudsætninger!$E$48*BY456","v":2.3451197902162445E-3},{"$f":"0.5*(Forudsætninger!$E$44*(BZ452+BZ453)+Forudsætninger!$E$45*(BZ453+BZ454)+Forudsætninger!$E$46*(BZ454+BZ455)+Forudsætninger!$E$47*(BZ455+BZ456))+Forudsætninger!$E$48*BZ456","v":2.3556970065530683E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CA452+CA453)+Forudsætninger!$E$45*(CA453+CA454)+Forudsætninger!$E$46*(CA454+CA455)+Forudsætninger!$E$47*(CA455+CA456))+Forudsætninger!$E$48*CA456","v":2.3662742228898908E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CB452+CB453)+Forudsætninger!$E$45*(CB453+CB454)+Forudsætninger!$E$46*(CB454+CB455)+Forudsætninger!$E$47*(CB455+CB456))+Forudsætninger!$E$48*CB456","v":2.3783497608275369E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CC452+CC453)+Forudsætninger!$E$45*(CC453+CC454)+Forudsætninger!$E$46*(CC454+CC455)+Forudsætninger!$E$47*(CC455+CC456))+Forudsætninger!$E$48*CC456","v":2.3904821625360547E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CD452+CD453)+Forudsætninger!$E$45*(CD453+CD454)+Forudsætninger!$E$46*(CD454+CD455)+Forudsætninger!$E$47*(CD455+CD456))+Forudsætninger!$E$48*CD456","v":2.4026145642445729E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CE452+CE453)+Forudsætninger!$E$45*(CE453+CE454)+Forudsætninger!$E$46*(CE454+CE455)+Forudsætninger!$E$47*(CE455+CE456))+Forudsætninger!$E$48*CE456","v":2.4147469659530911E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CF452+CF453)+Forudsætninger!$E$45*(CF453+CF454)+Forudsætninger!$E$46*(CF454+CF455)+Forudsætninger!$E$47*(CF455+CF456))+Forudsætninger!$E$48*CF456","v":2.4268793676616089E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CG452+CG453)+Forudsætninger!$E$45*(CG453+CG454)+Forudsætninger!$E$46*(CG454+CG455)+Forudsætninger!$E$47*(CG455+CG456))+Forudsætninger!$E$48*CG456","v":2.4426134579693098E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CH452+CH453)+Forudsætninger!$E$45*(CH453+CH454)+Forudsætninger!$E$46*(CH454+CH455)+Forudsætninger!$E$47*(CH455+CH456))+Forudsætninger!$E$48*CH456","v":2.4604580081321404E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CI452+CI453)+Forudsætninger!$E$45*(CI453+CI454)+Forudsætninger!$E$46*(CI454+CI455)+Forudsætninger!$E$47*(CI455+CI456))+Forudsætninger!$E$48*CI456","v":2.4783025582949701E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CJ452+CJ453)+Forudsætninger!$E$45*(CJ453+CJ454)+Forudsætninger!$E$46*(CJ454+CJ455)+Forudsætninger!$E$47*(CJ455+CJ456))+Forudsætninger!$E$48*CJ456","v":2.4961471084578007E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CK452+CK453)+Forudsætninger!$E$45*(CK453+CK454)+Forudsætninger!$E$46*(CK454+CK455)+Forudsætninger!$E$47*(CK455+CK456))+Forudsætninger!$E$48*CK456","v":2.5139916586206304E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CL452+CL453)+Forudsætninger!$E$45*(CL453+CL454)+Forudsætninger!$E$46*(CL454+CL455)+Forudsætninger!$E$47*(CL455+CL456))+Forudsætninger!$E$48*CL456","v":2.531836208783461E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CM452+CM453)+Forudsætninger!$E$45*(CM453+CM454)+Forudsætninger!$E$46*(CM454+CM455)+Forudsætninger!$E$47*(CM455+CM456))+Forudsætninger!$E$48*CM456","v":2.5496807589462907E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CN452+CN453)+Forudsætninger!$E$45*(CN453+CN454)+Forudsætninger!$E$46*(CN454+CN455)+Forudsætninger!$E$47*(CN455+CN456))+Forudsætninger!$E$48*CN456","v":2.5675253091091213E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CO452+CO453)+Forudsætninger!$E$45*(CO453+CO454)+Forudsætninger!$E$46*(CO454+CO455)+Forudsætninger!$E$47*(CO455+CO456))+Forudsætninger!$E$48*CO456","v":2.5853698592719506E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CP452+CP453)+Forudsætninger!$E$45*(CP453+CP454)+Forudsætninger!$E$46*(CP454+CP455)+Forudsætninger!$E$47*(CP455+CP456))+Forudsætninger!$E$48*CP456","v":2.6032144094347812E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CQ452+CQ453)+Forudsætninger!$E$45*(CQ453+CQ454)+Forudsætninger!$E$46*(CQ454+CQ455)+Forudsætninger!$E$47*(CQ455+CQ456))+Forudsætninger!$E$48*CQ456","v":2.6210589595976118E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CR452+CR453)+Forudsætninger!$E$45*(CR453+CR454)+Forudsætninger!$E$46*(CR454+CR455)+Forudsætninger!$E$47*(CR455+CR456))+Forudsætninger!$E$48*CR456","v":2.6389035097604419E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CS452+CS453)+Forudsætninger!$E$45*(CS453+CS454)+Forudsætninger!$E$46*(CS454+CS455)+Forudsætninger!$E$47*(CS455+CS456))+Forudsætninger!$E$48*CS456","v":2.6567480599232712E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CT452+CT453)+Forudsætninger!$E$45*(CT453+CT454)+Forudsætninger!$E$46*(CT454+CT455)+Forudsætninger!$E$47*(CT455+CT456))+Forudsætninger!$E$48*CT456","v":2.6745926100861022E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CU452+CU453)+Forudsætninger!$E$45*(CU453+CU454)+Forudsætninger!$E$46*(CU454+CU455)+Forudsætninger!$E$47*(CU455+CU456))+Forudsætninger!$E$48*CU456","v":2.6924371602489315E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CV452+CV453)+Forudsætninger!$E$45*(CV453+CV454)+Forudsætninger!$E$46*(CV454+CV455)+Forudsætninger!$E$47*(CV455+CV456))+Forudsætninger!$E$48*CV456","v":2.7102817104117621E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CW452+CW453)+Forudsætninger!$E$45*(CW453+CW454)+Forudsætninger!$E$46*(CW454+CW455)+Forudsætninger!$E$47*(CW455+CW456))+Forudsætninger!$E$48*CW456","v":2.7281262605745923E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CX452+CX453)+Forudsætninger!$E$45*(CX453+CX454)+Forudsætninger!$E$46*(CX454+CX455)+Forudsætninger!$E$47*(CX455+CX456))+Forudsætninger!$E$48*CX456","v":2.745970810737422E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CY452+CY453)+Forudsætninger!$E$45*(CY453+CY454)+Forudsætninger!$E$46*(CY454+CY455)+Forudsætninger!$E$47*(CY455+CY456))+Forudsætninger!$E$48*CY456","v":2.763815360900253E-3},{"$f":"0.5*(Forudsætninger!$E$44*(CZ452+CZ453)+Forudsætninger!$E$45*(CZ453+CZ454)+Forudsætninger!$E$46*(CZ454+CZ455)+Forudsætninger!$E$47*(CZ455+CZ456))+Forudsætninger!$E$48*CZ456","v":2.7816599110630823E-3},{"$f":"0.5*(Forudsætninger!$E$44*(DA452+DA453)+Forudsætninger!$E$45*(DA453+DA454)+Forudsætninger!$E$46*(DA454+DA455)+Forudsætninger!$E$47*(DA455+DA456))+Forudsætninger!$E$48*DA456","v":2.7995044612259125E-3}]
[]
[]
[null,null,null,{"$f":"Enhedspriser!D100","v":"Elsvigt, offentlige institutioner"}]
[]
[null,null,null,"Overført antal elsvigt for offentlige institutioner"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!F76*FolsFaktorSkadesomk","v":0},{"$f":"F468","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!F77*FolsFaktorSkadesomk","v":0},{"$f":"(E468-E467)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!F78*FolsFaktorSkadesomk","v":0},{"$f":"(E469-E468)/($E$79-$E$78)","v":0}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!F79*FolsFaktorSkadesomk","v":0},{"$f":"(E470-E469)/($E$80-$E$79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!F80*FolsFaktorSkadesomk","v":0},{"$f":"(E471-E470)/($E$81-$E$80)","v":0}]
[null,null,null,null,{"$f":"10*(E471-E470)+E471","v":0},{"$f":"F471","v":0}]
[null,null,null,"Note: Overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal elsvigt for offentlige institutioner"]
[null,null,null,{"$f":"D466","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E476+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK476+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ476+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$466:$E$472,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$466:$F$472,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$466:$E$472,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$466:$F$472,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$466:$E$472,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$466:$F$472,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$466:$E$472,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$466:$F$472,E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$466:$E$472,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$466:$F$472,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$466:$E$472,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$466:$F$472,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$466:$E$472,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$466:$F$472,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$466:$E$472,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$466:$F$472,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$466:$E$472,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$466:$F$472,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"INDEX($E$466:$E$472,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$466:$F$472,E98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$466:$E$472,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$466:$F$472,AK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$466:$E$472,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$466:$F$472,BQ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"INDEX($E$466:$E$472,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$466:$F$472,E99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$466:$E$472,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$466:$F$472,AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$466:$E$472,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$466:$F$472,BQ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Skadesomkostning per elsvigt for offentlige institutioner"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E484+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK484+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ484+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!D166","v":"Elsvigt, offentlige"},{"$f":"Enhedspriser!G166","v":6189.304954255379},{"$f":"Enhedspriser!H166","v":6189.304954255379},{"$f":"Enhedspriser!I166","v":6189.304954255379},{"$f":"Enhedspriser!J166","v":6189.304954255379},{"$f":"Enhedspriser!K166","v":6189.304954255379},{"$f":"Enhedspriser!L166","v":6189.304954255379},{"$f":"Enhedspriser!M166","v":6189.304954255379},{"$f":"Enhedspriser!N166","v":6189.304954255379},{"$f":"Enhedspriser!O166","v":6189.304954255379},{"$f":"Enhedspriser!P166","v":6189.304954255379},{"$f":"Enhedspriser!Q166","v":6189.304954255379},{"$f":"Enhedspriser!R166","v":6189.304954255379},{"$f":"Enhedspriser!S166","v":6189.304954255379},{"$f":"Enhedspriser!T166","v":6189.304954255379},{"$f":"Enhedspriser!U166","v":6189.304954255379},{"$f":"Enhedspriser!V166","v":6189.304954255379},{"$f":"Enhedspriser!W166","v":6189.304954255379},{"$f":"Enhedspriser!X166","v":6189.304954255379},{"$f":"Enhedspriser!Y166","v":6189.304954255379},{"$f":"Enhedspriser!Z166","v":6189.304954255379},{"$f":"Enhedspriser!AA166","v":6189.304954255379},{"$f":"Enhedspriser!AB166","v":6189.304954255379},{"$f":"Enhedspriser!AC166","v":6189.304954255379},{"$f":"Enhedspriser!AD166","v":6189.304954255379},{"$f":"Enhedspriser!AE166","v":6189.304954255379},{"$f":"Enhedspriser!AF166","v":6189.304954255379},{"$f":"Enhedspriser!AG166","v":6189.304954255379},{"$f":"Enhedspriser!AH166","v":6189.304954255379},{"$f":"Enhedspriser!AI166","v":6189.304954255379},{"$f":"Enhedspriser!AJ166","v":6189.304954255379},{"$f":"Enhedspriser!AK166","v":6189.304954255379},{"$f":"Enhedspriser!AL166","v":6189.304954255379},{"$f":"Enhedspriser!AM166","v":6189.304954255379},{"$f":"Enhedspriser!AN166","v":6189.304954255379},{"$f":"Enhedspriser!AO166","v":6189.304954255379},{"$f":"Enhedspriser!AP166","v":6189.304954255379},{"$f":"Enhedspriser!AQ166","v":6189.304954255379},{"$f":"Enhedspriser!AR166","v":6189.304954255379},{"$f":"Enhedspriser!AS166","v":6189.304954255379},{"$f":"Enhedspriser!AT166","v":6189.304954255379},{"$f":"Enhedspriser!AU166","v":6189.304954255379},{"$f":"Enhedspriser!AV166","v":6189.304954255379},{"$f":"Enhedspriser!AW166","v":6189.304954255379},{"$f":"Enhedspriser!AX166","v":6189.304954255379},{"$f":"Enhedspriser!AY166","v":6189.304954255379},{"$f":"Enhedspriser!AZ166","v":6189.304954255379},{"$f":"Enhedspriser!BA166","v":6189.304954255379},{"$f":"Enhedspriser!BB166","v":6189.304954255379},{"$f":"Enhedspriser!BC166","v":6189.304954255379},{"$f":"Enhedspriser!BD166","v":6189.304954255379},{"$f":"Enhedspriser!BE166","v":6189.304954255379},{"$f":"Enhedspriser!BF166","v":6189.304954255379},{"$f":"Enhedspriser!BG166","v":6189.304954255379},{"$f":"Enhedspriser!BH166","v":6189.304954255379},{"$f":"Enhedspriser!BI166","v":6189.304954255379},{"$f":"Enhedspriser!BJ166","v":6189.304954255379},{"$f":"Enhedspriser!BK166","v":6189.304954255379},{"$f":"Enhedspriser!BL166","v":6189.304954255379},{"$f":"Enhedspriser!BM166","v":6189.304954255379},{"$f":"Enhedspriser!BN166","v":6189.304954255379},{"$f":"Enhedspriser!BO166","v":6189.304954255379},{"$f":"Enhedspriser!BP166","v":6189.304954255379},{"$f":"Enhedspriser!BQ166","v":6189.304954255379},{"$f":"Enhedspriser!BR166","v":6189.304954255379},{"$f":"Enhedspriser!BS166","v":6189.304954255379},{"$f":"Enhedspriser!BT166","v":6189.304954255379},{"$f":"Enhedspriser!BU166","v":6189.304954255379},{"$f":"Enhedspriser!BV166","v":6189.304954255379},{"$f":"Enhedspriser!BW166","v":6189.304954255379},{"$f":"Enhedspriser!BX166","v":6189.304954255379},{"$f":"Enhedspriser!BY166","v":6189.304954255379},{"$f":"Enhedspriser!BZ166","v":6189.304954255379},{"$f":"Enhedspriser!CA166","v":6189.304954255379},{"$f":"Enhedspriser!CB166","v":6189.304954255379},{"$f":"Enhedspriser!CC166","v":6189.304954255379},{"$f":"Enhedspriser!CD166","v":6189.304954255379},{"$f":"Enhedspriser!CE166","v":6189.304954255379},{"$f":"Enhedspriser!CF166","v":6189.304954255379},{"$f":"Enhedspriser!CG166","v":6189.304954255379},{"$f":"Enhedspriser!CH166","v":6189.304954255379},{"$f":"Enhedspriser!CI166","v":6189.304954255379},{"$f":"Enhedspriser!CJ166","v":6189.304954255379},{"$f":"Enhedspriser!CK166","v":6189.304954255379},{"$f":"Enhedspriser!CL166","v":6189.304954255379},{"$f":"Enhedspriser!CM166","v":6189.304954255379},{"$f":"Enhedspriser!CN166","v":6189.304954255379},{"$f":"Enhedspriser!CO166","v":6189.304954255379},{"$f":"Enhedspriser!CP166","v":6189.304954255379},{"$f":"Enhedspriser!CQ166","v":6189.304954255379},{"$f":"Enhedspriser!CR166","v":6189.304954255379},{"$f":"Enhedspriser!CS166","v":6189.304954255379},{"$f":"Enhedspriser!CT166","v":6189.304954255379},{"$f":"Enhedspriser!CU166","v":6189.304954255379},{"$f":"Enhedspriser!CV166","v":6189.304954255379},{"$f":"Enhedspriser!CW166","v":6189.304954255379},{"$f":"Enhedspriser!CX166","v":6189.304954255379},{"$f":"Enhedspriser!CY166","v":6189.304954255379},{"$f":"Enhedspriser!CZ166","v":6189.304954255379},{"$f":"Enhedspriser!DA166","v":6189.304954255379},{"$f":"Enhedspriser!DB166","v":6189.304954255379},{"$f":"Enhedspriser!DC166","v":6189.304954255379}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D476","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E488+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK488+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ488+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$485*E477/10^6","v":0},{"$f":"F$485*F477/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$485*BR477/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"E$485*E478/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$485*BQ478/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"E$485*E479/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$485*BQ479/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"E$485*E480/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$485*BQ480/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"E$485*E481/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$485*BQ481/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beregnet skadesomkostning for elsvigt for offentlige institutioner mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E496+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK496+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ496+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E489+E490)+Forudsætninger!$E$45*(E490+E491)+Forudsætninger!$E$46*(E491+E492)+Forudsætninger!$E$47*(E492+E493))+Forudsætninger!$E$48*E493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(F489+F490)+Forudsætninger!$E$45*(F490+F491)+Forudsætninger!$E$46*(F491+F492)+Forudsætninger!$E$47*(F492+F493))+Forudsætninger!$E$48*F493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(G489+G490)+Forudsætninger!$E$45*(G490+G491)+Forudsætninger!$E$46*(G491+G492)+Forudsætninger!$E$47*(G492+G493))+Forudsætninger!$E$48*G493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(H489+H490)+Forudsætninger!$E$45*(H490+H491)+Forudsætninger!$E$46*(H491+H492)+Forudsætninger!$E$47*(H492+H493))+Forudsætninger!$E$48*H493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(I489+I490)+Forudsætninger!$E$45*(I490+I491)+Forudsætninger!$E$46*(I491+I492)+Forudsætninger!$E$47*(I492+I493))+Forudsætninger!$E$48*I493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(J489+J490)+Forudsætninger!$E$45*(J490+J491)+Forudsætninger!$E$46*(J491+J492)+Forudsætninger!$E$47*(J492+J493))+Forudsætninger!$E$48*J493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(K489+K490)+Forudsætninger!$E$45*(K490+K491)+Forudsætninger!$E$46*(K491+K492)+Forudsætninger!$E$47*(K492+K493))+Forudsætninger!$E$48*K493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(L489+L490)+Forudsætninger!$E$45*(L490+L491)+Forudsætninger!$E$46*(L491+L492)+Forudsætninger!$E$47*(L492+L493))+Forudsætninger!$E$48*L493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(M489+M490)+Forudsætninger!$E$45*(M490+M491)+Forudsætninger!$E$46*(M491+M492)+Forudsætninger!$E$47*(M492+M493))+Forudsætninger!$E$48*M493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(N489+N490)+Forudsætninger!$E$45*(N490+N491)+Forudsætninger!$E$46*(N491+N492)+Forudsætninger!$E$47*(N492+N493))+Forudsætninger!$E$48*N493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(O489+O490)+Forudsætninger!$E$45*(O490+O491)+Forudsætninger!$E$46*(O491+O492)+Forudsætninger!$E$47*(O492+O493))+Forudsætninger!$E$48*O493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(P489+P490)+Forudsætninger!$E$45*(P490+P491)+Forudsætninger!$E$46*(P491+P492)+Forudsætninger!$E$47*(P492+P493))+Forudsætninger!$E$48*P493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Q489+Q490)+Forudsætninger!$E$45*(Q490+Q491)+Forudsætninger!$E$46*(Q491+Q492)+Forudsætninger!$E$47*(Q492+Q493))+Forudsætninger!$E$48*Q493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(R489+R490)+Forudsætninger!$E$45*(R490+R491)+Forudsætninger!$E$46*(R491+R492)+Forudsætninger!$E$47*(R492+R493))+Forudsætninger!$E$48*R493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(S489+S490)+Forudsætninger!$E$45*(S490+S491)+Forudsætninger!$E$46*(S491+S492)+Forudsætninger!$E$47*(S492+S493))+Forudsætninger!$E$48*S493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(T489+T490)+Forudsætninger!$E$45*(T490+T491)+Forudsætninger!$E$46*(T491+T492)+Forudsætninger!$E$47*(T492+T493))+Forudsætninger!$E$48*T493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(U489+U490)+Forudsætninger!$E$45*(U490+U491)+Forudsætninger!$E$46*(U491+U492)+Forudsætninger!$E$47*(U492+U493))+Forudsætninger!$E$48*U493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(V489+V490)+Forudsætninger!$E$45*(V490+V491)+Forudsætninger!$E$46*(V491+V492)+Forudsætninger!$E$47*(V492+V493))+Forudsætninger!$E$48*V493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(W489+W490)+Forudsætninger!$E$45*(W490+W491)+Forudsætninger!$E$46*(W491+W492)+Forudsætninger!$E$47*(W492+W493))+Forudsætninger!$E$48*W493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(X489+X490)+Forudsætninger!$E$45*(X490+X491)+Forudsætninger!$E$46*(X491+X492)+Forudsætninger!$E$47*(X492+X493))+Forudsætninger!$E$48*X493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Y489+Y490)+Forudsætninger!$E$45*(Y490+Y491)+Forudsætninger!$E$46*(Y491+Y492)+Forudsætninger!$E$47*(Y492+Y493))+Forudsætninger!$E$48*Y493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Z489+Z490)+Forudsætninger!$E$45*(Z490+Z491)+Forudsætninger!$E$46*(Z491+Z492)+Forudsætninger!$E$47*(Z492+Z493))+Forudsætninger!$E$48*Z493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AA489+AA490)+Forudsætninger!$E$45*(AA490+AA491)+Forudsætninger!$E$46*(AA491+AA492)+Forudsætninger!$E$47*(AA492+AA493))+Forudsætninger!$E$48*AA493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AB489+AB490)+Forudsætninger!$E$45*(AB490+AB491)+Forudsætninger!$E$46*(AB491+AB492)+Forudsætninger!$E$47*(AB492+AB493))+Forudsætninger!$E$48*AB493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AC489+AC490)+Forudsætninger!$E$45*(AC490+AC491)+Forudsætninger!$E$46*(AC491+AC492)+Forudsætninger!$E$47*(AC492+AC493))+Forudsætninger!$E$48*AC493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AD489+AD490)+Forudsætninger!$E$45*(AD490+AD491)+Forudsætninger!$E$46*(AD491+AD492)+Forudsætninger!$E$47*(AD492+AD493))+Forudsætninger!$E$48*AD493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AE489+AE490)+Forudsætninger!$E$45*(AE490+AE491)+Forudsætninger!$E$46*(AE491+AE492)+Forudsætninger!$E$47*(AE492+AE493))+Forudsætninger!$E$48*AE493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AF489+AF490)+Forudsætninger!$E$45*(AF490+AF491)+Forudsætninger!$E$46*(AF491+AF492)+Forudsætninger!$E$47*(AF492+AF493))+Forudsætninger!$E$48*AF493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AG489+AG490)+Forudsætninger!$E$45*(AG490+AG491)+Forudsætninger!$E$46*(AG491+AG492)+Forudsætninger!$E$47*(AG492+AG493))+Forudsætninger!$E$48*AG493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AH489+AH490)+Forudsætninger!$E$45*(AH490+AH491)+Forudsætninger!$E$46*(AH491+AH492)+Forudsætninger!$E$47*(AH492+AH493))+Forudsætninger!$E$48*AH493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AI489+AI490)+Forudsætninger!$E$45*(AI490+AI491)+Forudsætninger!$E$46*(AI491+AI492)+Forudsætninger!$E$47*(AI492+AI493))+Forudsætninger!$E$48*AI493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AJ489+AJ490)+Forudsætninger!$E$45*(AJ490+AJ491)+Forudsætninger!$E$46*(AJ491+AJ492)+Forudsætninger!$E$47*(AJ492+AJ493))+Forudsætninger!$E$48*AJ493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AK489+AK490)+Forudsætninger!$E$45*(AK490+AK491)+Forudsætninger!$E$46*(AK491+AK492)+Forudsætninger!$E$47*(AK492+AK493))+Forudsætninger!$E$48*AK493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AL489+AL490)+Forudsætninger!$E$45*(AL490+AL491)+Forudsætninger!$E$46*(AL491+AL492)+Forudsætninger!$E$47*(AL492+AL493))+Forudsætninger!$E$48*AL493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AM489+AM490)+Forudsætninger!$E$45*(AM490+AM491)+Forudsætninger!$E$46*(AM491+AM492)+Forudsætninger!$E$47*(AM492+AM493))+Forudsætninger!$E$48*AM493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AN489+AN490)+Forudsætninger!$E$45*(AN490+AN491)+Forudsætninger!$E$46*(AN491+AN492)+Forudsætninger!$E$47*(AN492+AN493))+Forudsætninger!$E$48*AN493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AO489+AO490)+Forudsætninger!$E$45*(AO490+AO491)+Forudsætninger!$E$46*(AO491+AO492)+Forudsætninger!$E$47*(AO492+AO493))+Forudsætninger!$E$48*AO493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AP489+AP490)+Forudsætninger!$E$45*(AP490+AP491)+Forudsætninger!$E$46*(AP491+AP492)+Forudsætninger!$E$47*(AP492+AP493))+Forudsætninger!$E$48*AP493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AQ489+AQ490)+Forudsætninger!$E$45*(AQ490+AQ491)+Forudsætninger!$E$46*(AQ491+AQ492)+Forudsætninger!$E$47*(AQ492+AQ493))+Forudsætninger!$E$48*AQ493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AR489+AR490)+Forudsætninger!$E$45*(AR490+AR491)+Forudsætninger!$E$46*(AR491+AR492)+Forudsætninger!$E$47*(AR492+AR493))+Forudsætninger!$E$48*AR493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AS489+AS490)+Forudsætninger!$E$45*(AS490+AS491)+Forudsætninger!$E$46*(AS491+AS492)+Forudsætninger!$E$47*(AS492+AS493))+Forudsætninger!$E$48*AS493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AT489+AT490)+Forudsætninger!$E$45*(AT490+AT491)+Forudsætninger!$E$46*(AT491+AT492)+Forudsætninger!$E$47*(AT492+AT493))+Forudsætninger!$E$48*AT493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AU489+AU490)+Forudsætninger!$E$45*(AU490+AU491)+Forudsætninger!$E$46*(AU491+AU492)+Forudsætninger!$E$47*(AU492+AU493))+Forudsætninger!$E$48*AU493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AV489+AV490)+Forudsætninger!$E$45*(AV490+AV491)+Forudsætninger!$E$46*(AV491+AV492)+Forudsætninger!$E$47*(AV492+AV493))+Forudsætninger!$E$48*AV493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AW489+AW490)+Forudsætninger!$E$45*(AW490+AW491)+Forudsætninger!$E$46*(AW491+AW492)+Forudsætninger!$E$47*(AW492+AW493))+Forudsætninger!$E$48*AW493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AX489+AX490)+Forudsætninger!$E$45*(AX490+AX491)+Forudsætninger!$E$46*(AX491+AX492)+Forudsætninger!$E$47*(AX492+AX493))+Forudsætninger!$E$48*AX493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AY489+AY490)+Forudsætninger!$E$45*(AY490+AY491)+Forudsætninger!$E$46*(AY491+AY492)+Forudsætninger!$E$47*(AY492+AY493))+Forudsætninger!$E$48*AY493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AZ489+AZ490)+Forudsætninger!$E$45*(AZ490+AZ491)+Forudsætninger!$E$46*(AZ491+AZ492)+Forudsætninger!$E$47*(AZ492+AZ493))+Forudsætninger!$E$48*AZ493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BA489+BA490)+Forudsætninger!$E$45*(BA490+BA491)+Forudsætninger!$E$46*(BA491+BA492)+Forudsætninger!$E$47*(BA492+BA493))+Forudsætninger!$E$48*BA493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BB489+BB490)+Forudsætninger!$E$45*(BB490+BB491)+Forudsætninger!$E$46*(BB491+BB492)+Forudsætninger!$E$47*(BB492+BB493))+Forudsætninger!$E$48*BB493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BC489+BC490)+Forudsætninger!$E$45*(BC490+BC491)+Forudsætninger!$E$46*(BC491+BC492)+Forudsætninger!$E$47*(BC492+BC493))+Forudsætninger!$E$48*BC493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BD489+BD490)+Forudsætninger!$E$45*(BD490+BD491)+Forudsætninger!$E$46*(BD491+BD492)+Forudsætninger!$E$47*(BD492+BD493))+Forudsætninger!$E$48*BD493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BE489+BE490)+Forudsætninger!$E$45*(BE490+BE491)+Forudsætninger!$E$46*(BE491+BE492)+Forudsætninger!$E$47*(BE492+BE493))+Forudsætninger!$E$48*BE493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BF489+BF490)+Forudsætninger!$E$45*(BF490+BF491)+Forudsætninger!$E$46*(BF491+BF492)+Forudsætninger!$E$47*(BF492+BF493))+Forudsætninger!$E$48*BF493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BG489+BG490)+Forudsætninger!$E$45*(BG490+BG491)+Forudsætninger!$E$46*(BG491+BG492)+Forudsætninger!$E$47*(BG492+BG493))+Forudsætninger!$E$48*BG493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BH489+BH490)+Forudsætninger!$E$45*(BH490+BH491)+Forudsætninger!$E$46*(BH491+BH492)+Forudsætninger!$E$47*(BH492+BH493))+Forudsætninger!$E$48*BH493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BI489+BI490)+Forudsætninger!$E$45*(BI490+BI491)+Forudsætninger!$E$46*(BI491+BI492)+Forudsætninger!$E$47*(BI492+BI493))+Forudsætninger!$E$48*BI493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BJ489+BJ490)+Forudsætninger!$E$45*(BJ490+BJ491)+Forudsætninger!$E$46*(BJ491+BJ492)+Forudsætninger!$E$47*(BJ492+BJ493))+Forudsætninger!$E$48*BJ493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BK489+BK490)+Forudsætninger!$E$45*(BK490+BK491)+Forudsætninger!$E$46*(BK491+BK492)+Forudsætninger!$E$47*(BK492+BK493))+Forudsætninger!$E$48*BK493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BL489+BL490)+Forudsætninger!$E$45*(BL490+BL491)+Forudsætninger!$E$46*(BL491+BL492)+Forudsætninger!$E$47*(BL492+BL493))+Forudsætninger!$E$48*BL493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BM489+BM490)+Forudsætninger!$E$45*(BM490+BM491)+Forudsætninger!$E$46*(BM491+BM492)+Forudsætninger!$E$47*(BM492+BM493))+Forudsætninger!$E$48*BM493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BN489+BN490)+Forudsætninger!$E$45*(BN490+BN491)+Forudsætninger!$E$46*(BN491+BN492)+Forudsætninger!$E$47*(BN492+BN493))+Forudsætninger!$E$48*BN493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BO489+BO490)+Forudsætninger!$E$45*(BO490+BO491)+Forudsætninger!$E$46*(BO491+BO492)+Forudsætninger!$E$47*(BO492+BO493))+Forudsætninger!$E$48*BO493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BP489+BP490)+Forudsætninger!$E$45*(BP490+BP491)+Forudsætninger!$E$46*(BP491+BP492)+Forudsætninger!$E$47*(BP492+BP493))+Forudsætninger!$E$48*BP493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BQ489+BQ490)+Forudsætninger!$E$45*(BQ490+BQ491)+Forudsætninger!$E$46*(BQ491+BQ492)+Forudsætninger!$E$47*(BQ492+BQ493))+Forudsætninger!$E$48*BQ493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BR489+BR490)+Forudsætninger!$E$45*(BR490+BR491)+Forudsætninger!$E$46*(BR491+BR492)+Forudsætninger!$E$47*(BR492+BR493))+Forudsætninger!$E$48*BR493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BS489+BS490)+Forudsætninger!$E$45*(BS490+BS491)+Forudsætninger!$E$46*(BS491+BS492)+Forudsætninger!$E$47*(BS492+BS493))+Forudsætninger!$E$48*BS493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BT489+BT490)+Forudsætninger!$E$45*(BT490+BT491)+Forudsætninger!$E$46*(BT491+BT492)+Forudsætninger!$E$47*(BT492+BT493))+Forudsætninger!$E$48*BT493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BU489+BU490)+Forudsætninger!$E$45*(BU490+BU491)+Forudsætninger!$E$46*(BU491+BU492)+Forudsætninger!$E$47*(BU492+BU493))+Forudsætninger!$E$48*BU493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BV489+BV490)+Forudsætninger!$E$45*(BV490+BV491)+Forudsætninger!$E$46*(BV491+BV492)+Forudsætninger!$E$47*(BV492+BV493))+Forudsætninger!$E$48*BV493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BW489+BW490)+Forudsætninger!$E$45*(BW490+BW491)+Forudsætninger!$E$46*(BW491+BW492)+Forudsætninger!$E$47*(BW492+BW493))+Forudsætninger!$E$48*BW493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BX489+BX490)+Forudsætninger!$E$45*(BX490+BX491)+Forudsætninger!$E$46*(BX491+BX492)+Forudsætninger!$E$47*(BX492+BX493))+Forudsætninger!$E$48*BX493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BY489+BY490)+Forudsætninger!$E$45*(BY490+BY491)+Forudsætninger!$E$46*(BY491+BY492)+Forudsætninger!$E$47*(BY492+BY493))+Forudsætninger!$E$48*BY493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BZ489+BZ490)+Forudsætninger!$E$45*(BZ490+BZ491)+Forudsætninger!$E$46*(BZ491+BZ492)+Forudsætninger!$E$47*(BZ492+BZ493))+Forudsætninger!$E$48*BZ493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CA489+CA490)+Forudsætninger!$E$45*(CA490+CA491)+Forudsætninger!$E$46*(CA491+CA492)+Forudsætninger!$E$47*(CA492+CA493))+Forudsætninger!$E$48*CA493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CB489+CB490)+Forudsætninger!$E$45*(CB490+CB491)+Forudsætninger!$E$46*(CB491+CB492)+Forudsætninger!$E$47*(CB492+CB493))+Forudsætninger!$E$48*CB493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CC489+CC490)+Forudsætninger!$E$45*(CC490+CC491)+Forudsætninger!$E$46*(CC491+CC492)+Forudsætninger!$E$47*(CC492+CC493))+Forudsætninger!$E$48*CC493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CD489+CD490)+Forudsætninger!$E$45*(CD490+CD491)+Forudsætninger!$E$46*(CD491+CD492)+Forudsætninger!$E$47*(CD492+CD493))+Forudsætninger!$E$48*CD493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CE489+CE490)+Forudsætninger!$E$45*(CE490+CE491)+Forudsætninger!$E$46*(CE491+CE492)+Forudsætninger!$E$47*(CE492+CE493))+Forudsætninger!$E$48*CE493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CF489+CF490)+Forudsætninger!$E$45*(CF490+CF491)+Forudsætninger!$E$46*(CF491+CF492)+Forudsætninger!$E$47*(CF492+CF493))+Forudsætninger!$E$48*CF493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CG489+CG490)+Forudsætninger!$E$45*(CG490+CG491)+Forudsætninger!$E$46*(CG491+CG492)+Forudsætninger!$E$47*(CG492+CG493))+Forudsætninger!$E$48*CG493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CH489+CH490)+Forudsætninger!$E$45*(CH490+CH491)+Forudsætninger!$E$46*(CH491+CH492)+Forudsætninger!$E$47*(CH492+CH493))+Forudsætninger!$E$48*CH493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CI489+CI490)+Forudsætninger!$E$45*(CI490+CI491)+Forudsætninger!$E$46*(CI491+CI492)+Forudsætninger!$E$47*(CI492+CI493))+Forudsætninger!$E$48*CI493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CJ489+CJ490)+Forudsætninger!$E$45*(CJ490+CJ491)+Forudsætninger!$E$46*(CJ491+CJ492)+Forudsætninger!$E$47*(CJ492+CJ493))+Forudsætninger!$E$48*CJ493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CK489+CK490)+Forudsætninger!$E$45*(CK490+CK491)+Forudsætninger!$E$46*(CK491+CK492)+Forudsætninger!$E$47*(CK492+CK493))+Forudsætninger!$E$48*CK493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CL489+CL490)+Forudsætninger!$E$45*(CL490+CL491)+Forudsætninger!$E$46*(CL491+CL492)+Forudsætninger!$E$47*(CL492+CL493))+Forudsætninger!$E$48*CL493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CM489+CM490)+Forudsætninger!$E$45*(CM490+CM491)+Forudsætninger!$E$46*(CM491+CM492)+Forudsætninger!$E$47*(CM492+CM493))+Forudsætninger!$E$48*CM493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CN489+CN490)+Forudsætninger!$E$45*(CN490+CN491)+Forudsætninger!$E$46*(CN491+CN492)+Forudsætninger!$E$47*(CN492+CN493))+Forudsætninger!$E$48*CN493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CO489+CO490)+Forudsætninger!$E$45*(CO490+CO491)+Forudsætninger!$E$46*(CO491+CO492)+Forudsætninger!$E$47*(CO492+CO493))+Forudsætninger!$E$48*CO493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CP489+CP490)+Forudsætninger!$E$45*(CP490+CP491)+Forudsætninger!$E$46*(CP491+CP492)+Forudsætninger!$E$47*(CP492+CP493))+Forudsætninger!$E$48*CP493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CQ489+CQ490)+Forudsætninger!$E$45*(CQ490+CQ491)+Forudsætninger!$E$46*(CQ491+CQ492)+Forudsætninger!$E$47*(CQ492+CQ493))+Forudsætninger!$E$48*CQ493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CR489+CR490)+Forudsætninger!$E$45*(CR490+CR491)+Forudsætninger!$E$46*(CR491+CR492)+Forudsætninger!$E$47*(CR492+CR493))+Forudsætninger!$E$48*CR493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CS489+CS490)+Forudsætninger!$E$45*(CS490+CS491)+Forudsætninger!$E$46*(CS491+CS492)+Forudsætninger!$E$47*(CS492+CS493))+Forudsætninger!$E$48*CS493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CT489+CT490)+Forudsætninger!$E$45*(CT490+CT491)+Forudsætninger!$E$46*(CT491+CT492)+Forudsætninger!$E$47*(CT492+CT493))+Forudsætninger!$E$48*CT493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CU489+CU490)+Forudsætninger!$E$45*(CU490+CU491)+Forudsætninger!$E$46*(CU491+CU492)+Forudsætninger!$E$47*(CU492+CU493))+Forudsætninger!$E$48*CU493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CV489+CV490)+Forudsætninger!$E$45*(CV490+CV491)+Forudsætninger!$E$46*(CV491+CV492)+Forudsætninger!$E$47*(CV492+CV493))+Forudsætninger!$E$48*CV493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CW489+CW490)+Forudsætninger!$E$45*(CW490+CW491)+Forudsætninger!$E$46*(CW491+CW492)+Forudsætninger!$E$47*(CW492+CW493))+Forudsætninger!$E$48*CW493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CX489+CX490)+Forudsætninger!$E$45*(CX490+CX491)+Forudsætninger!$E$46*(CX491+CX492)+Forudsætninger!$E$47*(CX492+CX493))+Forudsætninger!$E$48*CX493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CY489+CY490)+Forudsætninger!$E$45*(CY490+CY491)+Forudsætninger!$E$46*(CY491+CY492)+Forudsætninger!$E$47*(CY492+CY493))+Forudsætninger!$E$48*CY493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CZ489+CZ490)+Forudsætninger!$E$45*(CZ490+CZ491)+Forudsætninger!$E$46*(CZ491+CZ492)+Forudsætninger!$E$47*(CZ492+CZ493))+Forudsætninger!$E$48*CZ493","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(DA489+DA490)+Forudsætninger!$E$45*(DA490+DA491)+Forudsætninger!$E$46*(DA491+DA492)+Forudsætninger!$E$47*(DA492+DA493))+Forudsætninger!$E$48*DA493","v":0}]
[]
[]
[null,null,null,{"$f":"Enhedspriser!D101","v":"Elsvigt, erhverv"}]
[]
[null,null,null,"Overført antal elsvigt for erhverv"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!G76*FolsFaktorSkadesomk","v":0},{"$f":"F505","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!G77*FolsFaktorSkadesomk","v":0},{"$f":"(E505-E504)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!G78*FolsFaktorSkadesomk","v":0},{"$f":"(E506-E505)/($E$79-$E$78)","v":0}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!G79*FolsFaktorSkadesomk","v":0},{"$f":"(E507-E506)/($E$80-$E$79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!G80*FolsFaktorSkadesomk","v":1},{"$f":"(E508-E507)/($E$81-$E$80)","v":0.40684803167096711}]
[null,null,null,null,{"$f":"10*(E508-E507)+E508","v":11},{"$f":"F508","v":0.40684803167096711}]
[null,null,null,"Note: Overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal elsvigt for erhverv"]
[null,null,null,{"$f":"D503","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E513+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK513+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ513+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$503:$E$509,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$503:$F$509,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$503:$E$509,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$503:$F$509,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$503:$E$509,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$503:$F$509,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$503:$E$509,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$503:$F$509,E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$503:$E$509,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$503:$F$509,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$503:$E$509,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$503:$F$509,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$503:$E$509,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$503:$F$509,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$503:$E$509,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$503:$F$509,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$503:$E$509,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$503:$F$509,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,1.4728466883868085E-2,3.0015903327891835E-2,4.5303339771914142E-2,6.0590776215937114E-2,7.5878212659959421E-2,9.1165649103983171E-2,0.10645308554800692,0.12174052199202923,0.1370279584360522,0.15231539488007595,0.16760283132409826,0.18289026776812201,0.19817770421214509,0.2134651406561674,0.22875257710019115,0.24404001354421412,0.25932744998823709,0.27461488643226017,0.28990232287628392,0.30518975932030623,0.3204771957643292,0.33576463220835295,0.35105206865237526,0.36633950509639901,0.38162694154042198,0.39691437798444429]
[null,null,null,50,{"$f":"INDEX($E$503:$E$509,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$503:$F$509,E98)","v":0},2.1328227329045157E-2,4.2656454658089649E-2,6.3984681987134917E-2,8.5312909316177965E-2,0.10664113664522323,0.12796936397426772,0.14929759130331288,0.17062581863235748,0.19195404596140264,0.21328227329044647,0.23461050061949096,0.25593872794853623,0.27726695527758072,0.29859518260662588,0.31992340993567037,0.34125163726471419,0.36257986459375868,0.38390809192280395,0.40523631925184844,0.42656454658089371,0.4478927739099382,0.46922100123898192,0.49054922856802718,0.51187745589707168,0.53320568322611694,0.55453391055516144,0.57586213788420659,0.59719036521325108,0.61851859254229491,0.6398468198713394,0.66117504720038467,{"$f":"INDEX($E$503:$E$509,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$503:$F$509,AK98)","v":0.68250327452942916},0.70383150185847443,0.72515972918751825,0.74648795651656341,0.76781618384560724,0.78914441117465239,0.81047263850369766,0.83180086583274293,0.85312909316178664,0.87445732049083047,0.89578554781987574,0.9171137751489209,0.93844200247796616,0.95977022980700988,0.98109845713605515,1.0024266844650995,1.0237549117941445,1.0450831391231876,1.0664113664522326,1.0877395937812775,1.1090678211103224,1.1303960484393674,1.1517242757684105,1.1730525030974555,1.1943807304265004,1.2157089577555471,1.2370371850845903,1.2583654124136352,1.2796936397426784,1.3010218670717251,1.3223500944007682,1.3436783217298132,{"$f":"INDEX($E$503:$E$509,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$503:$F$509,BQ98)","v":1.3650065490588581},1.386334776387903,1.407663003716948,1.4289912310459911,1.4503194583750361,1.471647685704081,1.4929759130331277,1.5143041403621709,1.535632367691214,1.5569605950202607,1.5782888223493057,1.5996170496783506,1.6209452770073938,1.6422735043364387,1.6636017316654854,1.6849299589945286,1.7062581863235717,1.7275864136526167,1.7489146409816634,1.7702428683107083,1.7915710956397515,1.8128993229687964,1.8342275502978413,1.8555557776268863,1.8768840049559312,1.8982122322849744,1.9195404596140193,1.9408686869430642,1.9621969142721092,1.9835251416011523,2.0048533689301973,2.026181596259244,2.0475098235882871,2.0688380509173321,2.090166278246377,2.111494505575422,2.1328227329044669]
[null,null,null,100,{"$f":"INDEX($E$503:$E$509,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$503:$F$509,E99)","v":1},1.0270575430584259,1.0541150861168536,1.0811726291752795,1.1082301722337071,1.135287715292133,1.1623452583505607,1.1894028014089866,1.2164603444674125,1.2435178875258401,1.270575430584266,1.2976329736426937,1.3246905167011196,1.3517480597595455,1.3788056028179732,1.405863145876399,1.4329206889348267,1.4599782319932526,1.4870357750516803,1.5140933181101062,1.5411508611685321,1.5682084042269597,1.5952659472853856,1.6223234903438133,1.6493810334022392,1.6764385764606669,1.7034961195190927,1.7305536625775204,1.7576112056359463,1.7846687486943722,1.8117262917527999,1.8387838348112258,{"$f":"INDEX($E$503:$E$509,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$503:$F$509,AK99)","v":1.8658413778696517},1.8928989209280793,1.9199564639865052,1.9470140070449329,1.9740715501033588,2.0011290931617864,2.0281866362202123,2.0552441792786382,2.0823017223370659,2.1093592653954918,2.1364168084539195,2.1634743515123454,2.1905318945707712,2.2175894376291989,2.2446469806876248,2.2717045237460525,2.2987620668044784,2.325819609862906,2.3528771529213319,2.3799346959797578,2.4069922390381855,2.4340497820966114,2.461107325155039,2.4881648682134649,2.5152224112718926,2.5422799543303185,2.5693374973887462,2.5963950404471721,2.6234525835055997,2.6505101265640256,2.6775676696224533,2.7046252126808792,{"$f":"INDEX($E$503:$E$509,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$503:$F$509,BQ99)","v":2.7316827557393069},2.7587402987977327,2.7857978418561604,2.8128553849145863,2.839912927973014,2.8669704710314399,2.8940280140898658,2.9210855571482917,2.9481431002067175,2.9752006432651452,3.0022581863235711,3.029315729381997,3.0563732724404247,3.0834308154988506,3.1104883585572782,3.137545901615705,3.1646034446741318,3.1916609877325586,3.2187185307909845,3.2457760738494121,3.272833616907838,3.2998911599662657,3.3269487030246916,3.3540062460831193,3.3810637891415452,3.408121332199971,3.4351788752583987,3.4622364183168246,3.4892939613752523,3.5163515044336782,3.5434090474921041,3.5704665905505317,3.5975241336089585,3.6245816766673853,3.6516392197258121,3.6786967627842388,3.7057543058426656]
[]
[null,null,null,"Skadesomkostning per elsvigt for erhverv"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E521+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK521+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ521+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!D101","v":"Elsvigt, erhverv"},{"$f":"Enhedspriser!G167","v":6189.304954255379},{"$f":"Enhedspriser!H167","v":6189.304954255379},{"$f":"Enhedspriser!I167","v":6189.304954255379},{"$f":"Enhedspriser!J167","v":6189.304954255379},{"$f":"Enhedspriser!K167","v":6189.304954255379},{"$f":"Enhedspriser!L167","v":6189.304954255379},{"$f":"Enhedspriser!M167","v":6189.304954255379},{"$f":"Enhedspriser!N167","v":6189.304954255379},{"$f":"Enhedspriser!O167","v":6189.304954255379},{"$f":"Enhedspriser!P167","v":6189.304954255379},{"$f":"Enhedspriser!Q167","v":6189.304954255379},{"$f":"Enhedspriser!R167","v":6189.304954255379},{"$f":"Enhedspriser!S167","v":6189.304954255379},{"$f":"Enhedspriser!T167","v":6189.304954255379},{"$f":"Enhedspriser!U167","v":6189.304954255379},{"$f":"Enhedspriser!V167","v":6189.304954255379},{"$f":"Enhedspriser!W167","v":6189.304954255379},{"$f":"Enhedspriser!X167","v":6189.304954255379},{"$f":"Enhedspriser!Y167","v":6189.304954255379},{"$f":"Enhedspriser!Z167","v":6189.304954255379},{"$f":"Enhedspriser!AA167","v":6189.304954255379},{"$f":"Enhedspriser!AB167","v":6189.304954255379},{"$f":"Enhedspriser!AC167","v":6189.304954255379},{"$f":"Enhedspriser!AD167","v":6189.304954255379},{"$f":"Enhedspriser!AE167","v":6189.304954255379},{"$f":"Enhedspriser!AF167","v":6189.304954255379},{"$f":"Enhedspriser!AG167","v":6189.304954255379},{"$f":"Enhedspriser!AH167","v":6189.304954255379},{"$f":"Enhedspriser!AI167","v":6189.304954255379},{"$f":"Enhedspriser!AJ167","v":6189.304954255379},{"$f":"Enhedspriser!AK167","v":6189.304954255379},{"$f":"Enhedspriser!AL167","v":6189.304954255379},{"$f":"Enhedspriser!AM167","v":6189.304954255379},{"$f":"Enhedspriser!AN167","v":6189.304954255379},{"$f":"Enhedspriser!AO167","v":6189.304954255379},{"$f":"Enhedspriser!AP167","v":6189.304954255379},{"$f":"Enhedspriser!AQ167","v":6189.304954255379},{"$f":"Enhedspriser!AR167","v":6189.304954255379},{"$f":"Enhedspriser!AS167","v":6189.304954255379},{"$f":"Enhedspriser!AT167","v":6189.304954255379},{"$f":"Enhedspriser!AU167","v":6189.304954255379},{"$f":"Enhedspriser!AV167","v":6189.304954255379},{"$f":"Enhedspriser!AW167","v":6189.304954255379},{"$f":"Enhedspriser!AX167","v":6189.304954255379},{"$f":"Enhedspriser!AY167","v":6189.304954255379},{"$f":"Enhedspriser!AZ167","v":6189.304954255379},{"$f":"Enhedspriser!BA167","v":6189.304954255379},{"$f":"Enhedspriser!BB167","v":6189.304954255379},{"$f":"Enhedspriser!BC167","v":6189.304954255379},{"$f":"Enhedspriser!BD167","v":6189.304954255379},{"$f":"Enhedspriser!BE167","v":6189.304954255379},{"$f":"Enhedspriser!BF167","v":6189.304954255379},{"$f":"Enhedspriser!BG167","v":6189.304954255379},{"$f":"Enhedspriser!BH167","v":6189.304954255379},{"$f":"Enhedspriser!BI167","v":6189.304954255379},{"$f":"Enhedspriser!BJ167","v":6189.304954255379},{"$f":"Enhedspriser!BK167","v":6189.304954255379},{"$f":"Enhedspriser!BL167","v":6189.304954255379},{"$f":"Enhedspriser!BM167","v":6189.304954255379},{"$f":"Enhedspriser!BN167","v":6189.304954255379},{"$f":"Enhedspriser!BO167","v":6189.304954255379},{"$f":"Enhedspriser!BP167","v":6189.304954255379},{"$f":"Enhedspriser!BQ167","v":6189.304954255379},{"$f":"Enhedspriser!BR167","v":6189.304954255379},{"$f":"Enhedspriser!BS167","v":6189.304954255379},{"$f":"Enhedspriser!BT167","v":6189.304954255379},{"$f":"Enhedspriser!BU167","v":6189.304954255379},{"$f":"Enhedspriser!BV167","v":6189.304954255379},{"$f":"Enhedspriser!BW167","v":6189.304954255379},{"$f":"Enhedspriser!BX167","v":6189.304954255379},{"$f":"Enhedspriser!BY167","v":6189.304954255379},{"$f":"Enhedspriser!BZ167","v":6189.304954255379},{"$f":"Enhedspriser!CA167","v":6189.304954255379},{"$f":"Enhedspriser!CB167","v":6189.304954255379},{"$f":"Enhedspriser!CC167","v":6189.304954255379},{"$f":"Enhedspriser!CD167","v":6189.304954255379},{"$f":"Enhedspriser!CE167","v":6189.304954255379},{"$f":"Enhedspriser!CF167","v":6189.304954255379},{"$f":"Enhedspriser!CG167","v":6189.304954255379},{"$f":"Enhedspriser!CH167","v":6189.304954255379},{"$f":"Enhedspriser!CI167","v":6189.304954255379},{"$f":"Enhedspriser!CJ167","v":6189.304954255379},{"$f":"Enhedspriser!CK167","v":6189.304954255379},{"$f":"Enhedspriser!CL167","v":6189.304954255379},{"$f":"Enhedspriser!CM167","v":6189.304954255379},{"$f":"Enhedspriser!CN167","v":6189.304954255379},{"$f":"Enhedspriser!CO167","v":6189.304954255379},{"$f":"Enhedspriser!CP167","v":6189.304954255379},{"$f":"Enhedspriser!CQ167","v":6189.304954255379},{"$f":"Enhedspriser!CR167","v":6189.304954255379},{"$f":"Enhedspriser!CS167","v":6189.304954255379},{"$f":"Enhedspriser!CT167","v":6189.304954255379},{"$f":"Enhedspriser!CU167","v":6189.304954255379},{"$f":"Enhedspriser!CV167","v":6189.304954255379},{"$f":"Enhedspriser!CW167","v":6189.304954255379},{"$f":"Enhedspriser!CX167","v":6189.304954255379},{"$f":"Enhedspriser!CY167","v":6189.304954255379},{"$f":"Enhedspriser!CZ167","v":6189.304954255379},{"$f":"Enhedspriser!DA167","v":6189.304954255379},{"$f":"Enhedspriser!DB167","v":6189.304954255379},{"$f":"Enhedspriser!DC167","v":6189.304954255379}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D513","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E525+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK525+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ525+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$522*E514/10^6","v":0},{"$f":"F$522*F514/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$522*BR514/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"E$522*E515/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$522*BQ515/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"E$522*E516/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$522*BQ516/10^6","v":0},0,0,0,0,0,0,0,0,0,0,9.1158973052911016E-5,1.8577757917377145E-4,2.8039618529462299E-4,3.7501479141547857E-4,4.6963339753633003E-4,5.6425200365719044E-4,6.5887060977805095E-4,7.5348921589890247E-4,8.48107822019758E-4,9.4272642814061851E-4,1.0373450342614698E-3,1.1319636403823304E-3,1.2265822465031867E-3,1.3212008526240382E-3,1.4158194587448986E-3,1.5104380648657543E-3,1.6050566709866097E-3,1.6996752771074662E-3,1.7942938832283266E-3,1.8889124893491781E-3,1.9835310954700335E-3,2.0781497015908939E-3,2.1727683077117457E-3,2.2673869138326056E-3,2.3620055199534617E-3,2.456624126074313E-3]
[null,null,null,50,{"$f":"E$522*E517/10^6","v":0},1.3200690307314417E-4,2.6401380614628418E-4,3.9602070921942908E-4,5.2802761229256022E-4,6.6003451536570507E-4,7.9204141843884504E-4,9.2404832151198925E-4,1.05605522458513E-3,1.1880621276582741E-3,1.3200690307314101E-3,1.4520759338045499E-3,1.5840828368776949E-3,1.7160897399508348E-3,1.8480966430239791E-3,1.9801035460971189E-3,2.1121104491702548E-3,2.2441173522433949E-3,2.3761242553165399E-3,2.5081311583896801E-3,2.6401380614628246E-3,2.7721449645359648E-3,2.9041518676090998E-3,3.0361587706822452E-3,3.1681656737553849E-3,3.3001725768285299E-3,3.4321794799016697E-3,3.5641863829748142E-3,3.6961932860479544E-3,3.8282001891210898E-3,3.96020709219423E-3,4.0922139952673745E-3,4.2242208983405156E-3,4.3562278014136601E-3,4.488234704486796E-3,4.6202416075599396E-3,4.7522485106330763E-3,4.88425541370622E-3,5.0162623167793645E-3,5.1482692198525091E-3,5.2802761229256449E-3,5.4122830259987808E-3,5.5442899290719262E-3,5.6762968321450698E-3,5.8083037352182143E-3,5.9403106382913502E-3,6.0723175413644947E-3,6.204324444437634E-3,6.3363313475107768E-3,6.4683382505839092E-3,6.6003451536570511E-3,6.7323520567301939E-3,6.8643589598033367E-3,6.9963658628764795E-3,7.1283727659496119E-3,7.2603796690227547E-3,7.3923865720958975E-3,7.5243934751690516E-3,7.6564003782421822E-3,7.788407281315325E-3,7.9204141843884565E-3,8.0524210874616114E-3,8.1844279905347438E-3,8.3164348936078866E-3,{"$f":"BQ$522*BQ517/10^6","v":8.4484417966810294E-3},8.5804486997541722E-3,8.712455602827315E-3,8.8444625059004474E-3,8.9764694089735902E-3,9.108476312046733E-3,9.2404832151198844E-3,9.3724901181930168E-3,9.5044970212661475E-3,9.6365039243393024E-3,9.7685108274124452E-3,9.900517730485588E-3,1.003252463355872E-2,1.0164531536631863E-2,1.0296538439705016E-2,1.0428545342778149E-2,1.0560552245851281E-2,1.0692559148924424E-2,1.0824566051997577E-2,1.095657295507072E-2,1.1088579858143852E-2,1.1220586761216993E-2,1.1352593664290136E-2,1.1484600567363279E-2,1.1616607470436422E-2,1.1748614373509554E-2,1.1880621276582697E-2,1.201262817965584E-2,1.2144635082728982E-2,1.2276641985802115E-2,1.2408648888875258E-2,1.2540655791948411E-2,1.2672662695021543E-2,1.2804669598094686E-2,1.2936676501167829E-2,1.3068683404240972E-2,1.3200690307314114E-2]
[null,null,null,100,{"$f":"E$522*E518/10^6","v":6.1893049542553792E-3},6.3567723395568732E-3,6.5242397248583776E-3,6.6917071101598715E-3,6.8591744954613751E-3,7.026641880762869E-3,7.1941092660643734E-3,7.3615766513658674E-3,7.5290440366673613E-3,7.6965114219688657E-3,7.8639788072703588E-3,8.0314461925718641E-3,8.1989135778733572E-3,8.366380963174852E-3,8.5338483484763573E-3,8.7013157337778486E-3,8.8687831190793539E-3,9.036250504380847E-3,9.2037178896823522E-3,9.3711852749838453E-3,9.5386526602853385E-3,9.7061200455868437E-3,9.8735874308883368E-3,1.0041054816189842E-2,1.0208522201491337E-2,1.037598958679284E-2,1.0543456972094335E-2,1.0710924357395839E-2,1.0878391742697334E-2,1.1045859127998825E-2,1.121332651330033E-2,1.1380793898601823E-2,1.1548261283903316E-2,1.1715728669204822E-2,1.1883196054506317E-2,1.205066343980782E-2,1.2218130825109315E-2,1.2385598210410818E-2,1.2553065595712313E-2,1.2720532981013806E-2,1.2888000366315312E-2,1.3055467751616805E-2,1.322293513691831E-2,1.3390402522219801E-2,1.3557869907521296E-2,1.37253372928228E-2,1.3892804678124294E-2,1.4060272063425798E-2,1.4227739448727293E-2,1.4395206834028796E-2,1.4562674219330291E-2,1.4730141604631784E-2,1.489760898993329E-2,1.5065076375234783E-2,1.5232543760536288E-2,1.5400011145837781E-2,1.5567478531139286E-2,1.5734945916440781E-2,1.5902413301742281E-2,1.6069880687043778E-2,1.6237348072345281E-2,1.6404815457646774E-2,1.6572282842948281E-2,1.6739750228249774E-2,{"$f":"BQ$522*BQ518/10^6","v":1.6907217613551278E-2},1.7074684998852771E-2,1.7242152384154278E-2,1.7409619769455771E-2,1.7577087154757275E-2,1.7744554540058768E-2,1.7912021925360264E-2,1.8079489310661757E-2,1.8246956695963251E-2,1.8414424081264754E-2,1.8581891466566247E-2,1.8749358851867744E-2,1.8916826237169247E-2,1.908429362247074E-2,1.9251761007772247E-2,1.9419228393073744E-2,1.958669577837524E-2,1.975416316367674E-2,1.9921630548978234E-2,2.0089097934279741E-2,2.0256565319581234E-2,2.0424032704882737E-2,2.0591500090184234E-2,2.0758967475485737E-2,2.092643486078723E-2,2.1093902246088723E-2,2.126136963139023E-2,2.1428837016691724E-2,2.1596304401993227E-2,2.176377178729472E-2,2.1931239172596213E-2,2.2098706557897717E-2,2.2266173943199217E-2,2.2433641328500713E-2,2.2601108713802217E-2,2.2768576099103714E-2,2.2936043484405214E-2]
[]
[null,null,null,"Beregnet skadesomkostning for elsvigt for erhverv mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E533+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK533+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ533+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E526+E527)+Forudsætninger!$E$45*(E527+E528)+Forudsætninger!$E$46*(E528+E529)+Forudsætninger!$E$47*(E529+E530))+Forudsætninger!$E$48*E530","v":9.2839574313830674E-5},{"$f":"0.5*(Forudsætninger!$E$44*(F526+F527)+Forudsætninger!$E$45*(F527+F528)+Forudsætninger!$E$46*(F528+F529)+Forudsætninger!$E$47*(F529+F530))+Forudsætninger!$E$48*F530","v":9.7991723154815981E-5},{"$f":"0.5*(Forudsætninger!$E$44*(G526+G527)+Forudsætninger!$E$45*(G527+G528)+Forudsætninger!$E$46*(G528+G529)+Forudsætninger!$E$47*(G529+G530))+Forudsætninger!$E$48*G530","v":1.0314387199580136E-4},{"$f":"0.5*(Forudsætninger!$E$44*(H526+H527)+Forudsætninger!$E$45*(H527+H528)+Forudsætninger!$E$46*(H528+H529)+Forudsætninger!$E$47*(H529+H530))+Forudsætninger!$E$48*H530","v":1.0829602083678666E-4},{"$f":"0.5*(Forudsætninger!$E$44*(I526+I527)+Forudsætninger!$E$45*(I527+I528)+Forudsætninger!$E$46*(I528+I529)+Forudsætninger!$E$47*(I529+I530))+Forudsætninger!$E$48*I530","v":1.1344816967777182E-4},{"$f":"0.5*(Forudsætninger!$E$44*(J526+J527)+Forudsætninger!$E$45*(J527+J528)+Forudsætninger!$E$46*(J528+J529)+Forudsætninger!$E$47*(J529+J530))+Forudsætninger!$E$48*J530","v":1.1860031851875714E-4},{"$f":"0.5*(Forudsætninger!$E$44*(K526+K527)+Forudsætninger!$E$45*(K527+K528)+Forudsætninger!$E$46*(K528+K529)+Forudsætninger!$E$47*(K529+K530))+Forudsætninger!$E$48*K530","v":1.2375246735974252E-4},{"$f":"0.5*(Forudsætninger!$E$44*(L526+L527)+Forudsætninger!$E$45*(L527+L528)+Forudsætninger!$E$46*(L528+L529)+Forudsætninger!$E$47*(L529+L530))+Forudsætninger!$E$48*L530","v":1.2890461620072781E-4},{"$f":"0.5*(Forudsætninger!$E$44*(M526+M527)+Forudsætninger!$E$45*(M527+M528)+Forudsætninger!$E$46*(M528+M529)+Forudsætninger!$E$47*(M529+M530))+Forudsætninger!$E$48*M530","v":1.3405676504171302E-4},{"$f":"0.5*(Forudsætninger!$E$44*(N526+N527)+Forudsætninger!$E$45*(N527+N528)+Forudsætninger!$E$46*(N528+N529)+Forudsætninger!$E$47*(N529+N530))+Forudsætninger!$E$48*N530","v":1.3920891388269848E-4},{"$f":"0.5*(Forudsætninger!$E$44*(O526+O527)+Forudsætninger!$E$45*(O527+O528)+Forudsætninger!$E$46*(O528+O529)+Forudsætninger!$E$47*(O529+O530))+Forudsætninger!$E$48*O530","v":1.4436106272368358E-4},{"$f":"0.5*(Forudsætninger!$E$44*(P526+P527)+Forudsætninger!$E$45*(P527+P528)+Forudsætninger!$E$46*(P528+P529)+Forudsætninger!$E$47*(P529+P530))+Forudsætninger!$E$48*P530","v":1.4951321156466896E-4},{"$f":"0.5*(Forudsætninger!$E$44*(Q526+Q527)+Forudsætninger!$E$45*(Q527+Q528)+Forudsætninger!$E$46*(Q528+Q529)+Forudsætninger!$E$47*(Q529+Q530))+Forudsætninger!$E$48*Q530","v":1.5466536040565425E-4},{"$f":"0.5*(Forudsætninger!$E$44*(R526+R527)+Forudsætninger!$E$45*(R527+R528)+Forudsætninger!$E$46*(R528+R529)+Forudsætninger!$E$47*(R529+R530))+Forudsætninger!$E$48*R530","v":1.5981750924663949E-4},{"$f":"0.5*(Forudsætninger!$E$44*(S526+S527)+Forudsætninger!$E$45*(S527+S528)+Forudsætninger!$E$46*(S528+S529)+Forudsætninger!$E$47*(S529+S530))+Forudsætninger!$E$48*S530","v":1.6496965808762495E-4},{"$f":"0.5*(Forudsætninger!$E$44*(T526+T527)+Forudsætninger!$E$45*(T527+T528)+Forudsætninger!$E$46*(T528+T529)+Forudsætninger!$E$47*(T529+T530))+Forudsætninger!$E$48*T530","v":1.7012180692861011E-4},{"$f":"0.5*(Forudsætninger!$E$44*(U526+U527)+Forudsætninger!$E$45*(U527+U528)+Forudsætninger!$E$46*(U528+U529)+Forudsætninger!$E$47*(U529+U530))+Forudsætninger!$E$48*U530","v":1.752739557695954E-4},{"$f":"0.5*(Forudsætninger!$E$44*(V526+V527)+Forudsætninger!$E$45*(V527+V528)+Forudsætninger!$E$46*(V528+V529)+Forudsætninger!$E$47*(V529+V530))+Forudsætninger!$E$48*V530","v":1.8042610461058061E-4},{"$f":"0.5*(Forudsætninger!$E$44*(W526+W527)+Forudsætninger!$E$45*(W527+W528)+Forudsætninger!$E$46*(W528+W529)+Forudsætninger!$E$47*(W529+W530))+Forudsætninger!$E$48*W530","v":1.8557825345156609E-4},{"$f":"0.5*(Forudsætninger!$E$44*(X526+X527)+Forudsætninger!$E$45*(X527+X528)+Forudsætninger!$E$46*(X528+X529)+Forudsætninger!$E$47*(X529+X530))+Forudsætninger!$E$48*X530","v":1.9073040229255128E-4},{"$f":"0.5*(Forudsætninger!$E$44*(Y526+Y527)+Forudsætninger!$E$45*(Y527+Y528)+Forudsætninger!$E$46*(Y528+Y529)+Forudsætninger!$E$47*(Y529+Y530))+Forudsætninger!$E$48*Y530","v":1.9588255113353657E-4},{"$f":"0.5*(Forudsætninger!$E$44*(Z526+Z527)+Forudsætninger!$E$45*(Z527+Z528)+Forudsætninger!$E$46*(Z528+Z529)+Forudsætninger!$E$47*(Z529+Z530))+Forudsætninger!$E$48*Z530","v":2.0103469997452195E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AA526+AA527)+Forudsætninger!$E$45*(AA527+AA528)+Forudsætninger!$E$46*(AA528+AA529)+Forudsætninger!$E$47*(AA529+AA530))+Forudsætninger!$E$48*AA530","v":2.0618684881550705E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AB526+AB527)+Forudsætninger!$E$45*(AB527+AB528)+Forudsætninger!$E$46*(AB528+AB529)+Forudsætninger!$E$47*(AB529+AB530))+Forudsætninger!$E$48*AB530","v":2.1133899765649256E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AC526+AC527)+Forudsætninger!$E$45*(AC527+AC528)+Forudsætninger!$E$46*(AC528+AC529)+Forudsætninger!$E$47*(AC529+AC530))+Forudsætninger!$E$48*AC530","v":2.1649114649747775E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AD526+AD527)+Forudsætninger!$E$45*(AD527+AD528)+Forudsætninger!$E$46*(AD528+AD529)+Forudsætninger!$E$47*(AD529+AD530))+Forudsætninger!$E$48*AD530","v":2.216432953384632E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AE526+AE527)+Forudsætninger!$E$45*(AE527+AE528)+Forudsætninger!$E$46*(AE528+AE529)+Forudsætninger!$E$47*(AE529+AE530))+Forudsætninger!$E$48*AE530","v":2.2679544417944844E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AF526+AF527)+Forudsætninger!$E$45*(AF527+AF528)+Forudsætninger!$E$46*(AF528+AF529)+Forudsætninger!$E$47*(AF529+AF530))+Forudsætninger!$E$48*AF530","v":2.3194759302043385E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AG526+AG527)+Forudsætninger!$E$45*(AG527+AG528)+Forudsætninger!$E$46*(AG528+AG529)+Forudsætninger!$E$47*(AG529+AG530))+Forudsætninger!$E$48*AG530","v":2.3709974186141909E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AH526+AH527)+Forudsætninger!$E$45*(AH527+AH528)+Forudsætninger!$E$46*(AH528+AH529)+Forudsætninger!$E$47*(AH529+AH530))+Forudsætninger!$E$48*AH530","v":2.4225189070240416E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AI526+AI527)+Forudsætninger!$E$45*(AI527+AI528)+Forudsætninger!$E$46*(AI528+AI529)+Forudsætninger!$E$47*(AI529+AI530))+Forudsætninger!$E$48*AI530","v":2.4740403954338951E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AJ526+AJ527)+Forudsætninger!$E$45*(AJ527+AJ528)+Forudsætninger!$E$46*(AJ528+AJ529)+Forudsætninger!$E$47*(AJ529+AJ530))+Forudsætninger!$E$48*AJ530","v":2.5255618838437486E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AK526+AK527)+Forudsætninger!$E$45*(AK527+AK528)+Forudsætninger!$E$46*(AK528+AK529)+Forudsætninger!$E$47*(AK529+AK530))+Forudsætninger!$E$48*AK530","v":2.577083372253601E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AL526+AL527)+Forudsætninger!$E$45*(AL527+AL528)+Forudsætninger!$E$46*(AL528+AL529)+Forudsætninger!$E$47*(AL529+AL530))+Forudsætninger!$E$48*AL530","v":2.6286048606634555E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AM526+AM527)+Forudsætninger!$E$45*(AM527+AM528)+Forudsætninger!$E$46*(AM528+AM529)+Forudsætninger!$E$47*(AM529+AM530))+Forudsætninger!$E$48*AM530","v":2.6801263490733068E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AN526+AN527)+Forudsætninger!$E$45*(AN527+AN528)+Forudsætninger!$E$46*(AN528+AN529)+Forudsætninger!$E$47*(AN529+AN530))+Forudsætninger!$E$48*AN530","v":2.7316478374831609E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AO526+AO527)+Forudsætninger!$E$45*(AO527+AO528)+Forudsætninger!$E$46*(AO528+AO529)+Forudsætninger!$E$47*(AO529+AO530))+Forudsætninger!$E$48*AO530","v":2.7831693258930127E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AP526+AP527)+Forudsætninger!$E$45*(AP527+AP528)+Forudsætninger!$E$46*(AP528+AP529)+Forudsætninger!$E$47*(AP529+AP530))+Forudsætninger!$E$48*AP530","v":2.8346908143028667E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AQ526+AQ527)+Forudsætninger!$E$45*(AQ527+AQ528)+Forudsætninger!$E$46*(AQ528+AQ529)+Forudsætninger!$E$47*(AQ529+AQ530))+Forudsætninger!$E$48*AQ530","v":2.8862123027127202E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AR526+AR527)+Forudsætninger!$E$45*(AR527+AR528)+Forudsætninger!$E$46*(AR528+AR529)+Forudsætninger!$E$47*(AR529+AR530))+Forudsætninger!$E$48*AR530","v":2.9377337911225731E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AS526+AS527)+Forudsætninger!$E$45*(AS527+AS528)+Forudsætninger!$E$46*(AS528+AS529)+Forudsætninger!$E$47*(AS529+AS530))+Forudsætninger!$E$48*AS530","v":2.9892552795324255E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AT526+AT527)+Forudsætninger!$E$45*(AT527+AT528)+Forudsætninger!$E$46*(AT528+AT529)+Forudsætninger!$E$47*(AT529+AT530))+Forudsætninger!$E$48*AT530","v":3.0407767679422769E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AU526+AU527)+Forudsætninger!$E$45*(AU527+AU528)+Forudsætninger!$E$46*(AU528+AU529)+Forudsætninger!$E$47*(AU529+AU530))+Forudsætninger!$E$48*AU530","v":3.092298256352132E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AV526+AV527)+Forudsætninger!$E$45*(AV527+AV528)+Forudsætninger!$E$46*(AV528+AV529)+Forudsætninger!$E$47*(AV529+AV530))+Forudsætninger!$E$48*AV530","v":3.1438197447619838E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AW526+AW527)+Forudsætninger!$E$45*(AW527+AW528)+Forudsætninger!$E$46*(AW528+AW529)+Forudsætninger!$E$47*(AW529+AW530))+Forudsætninger!$E$48*AW530","v":3.1953412331718373E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AX526+AX527)+Forudsætninger!$E$45*(AX527+AX528)+Forudsætninger!$E$46*(AX528+AX529)+Forudsætninger!$E$47*(AX529+AX530))+Forudsætninger!$E$48*AX530","v":3.2468627215816902E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AY526+AY527)+Forudsætninger!$E$45*(AY527+AY528)+Forudsætninger!$E$46*(AY528+AY529)+Forudsætninger!$E$47*(AY529+AY530))+Forudsætninger!$E$48*AY530","v":3.2983842099915432E-4},{"$f":"0.5*(Forudsætninger!$E$44*(AZ526+AZ527)+Forudsætninger!$E$45*(AZ527+AZ528)+Forudsætninger!$E$46*(AZ528+AZ529)+Forudsætninger!$E$47*(AZ529+AZ530))+Forudsætninger!$E$48*AZ530","v":3.3499056984013966E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BA526+BA527)+Forudsætninger!$E$45*(BA527+BA528)+Forudsætninger!$E$46*(BA528+BA529)+Forudsætninger!$E$47*(BA529+BA530))+Forudsætninger!$E$48*BA530","v":3.401427186811249E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BB526+BB527)+Forudsætninger!$E$45*(BB527+BB528)+Forudsætninger!$E$46*(BB528+BB529)+Forudsætninger!$E$47*(BB529+BB530))+Forudsætninger!$E$48*BB530","v":3.4529486752211014E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BC526+BC527)+Forudsætninger!$E$45*(BC527+BC528)+Forudsætninger!$E$46*(BC528+BC529)+Forudsætninger!$E$47*(BC529+BC530))+Forudsætninger!$E$48*BC530","v":3.5044701636309538E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BD526+BD527)+Forudsætninger!$E$45*(BD527+BD528)+Forudsætninger!$E$46*(BD528+BD529)+Forudsætninger!$E$47*(BD529+BD530))+Forudsætninger!$E$48*BD530","v":3.5559916520408068E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BE526+BE527)+Forudsætninger!$E$45*(BE527+BE528)+Forudsætninger!$E$46*(BE528+BE529)+Forudsætninger!$E$47*(BE529+BE530))+Forudsætninger!$E$48*BE530","v":3.6075131404506608E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BF526+BF527)+Forudsætninger!$E$45*(BF527+BF528)+Forudsætninger!$E$46*(BF528+BF529)+Forudsætninger!$E$47*(BF529+BF530))+Forudsætninger!$E$48*BF530","v":3.6590346288605132E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BG526+BG527)+Forudsætninger!$E$45*(BG527+BG528)+Forudsætninger!$E$46*(BG528+BG529)+Forudsætninger!$E$47*(BG529+BG530))+Forudsætninger!$E$48*BG530","v":3.7105561172703656E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BH526+BH527)+Forudsætninger!$E$45*(BH527+BH528)+Forudsætninger!$E$46*(BH528+BH529)+Forudsætninger!$E$47*(BH529+BH530))+Forudsætninger!$E$48*BH530","v":3.762077605680218E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BI526+BI527)+Forudsætninger!$E$45*(BI527+BI528)+Forudsætninger!$E$46*(BI528+BI529)+Forudsætninger!$E$47*(BI529+BI530))+Forudsætninger!$E$48*BI530","v":3.8135990940900725E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BJ526+BJ527)+Forudsætninger!$E$45*(BJ527+BJ528)+Forudsætninger!$E$46*(BJ528+BJ529)+Forudsætninger!$E$47*(BJ529+BJ530))+Forudsætninger!$E$48*BJ530","v":3.8651205824999276E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BK526+BK527)+Forudsætninger!$E$45*(BK527+BK528)+Forudsætninger!$E$46*(BK528+BK529)+Forudsætninger!$E$47*(BK529+BK530))+Forudsætninger!$E$48*BK530","v":3.9166420709097784E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BL526+BL527)+Forudsætninger!$E$45*(BL527+BL528)+Forudsætninger!$E$46*(BL528+BL529)+Forudsætninger!$E$47*(BL529+BL530))+Forudsætninger!$E$48*BL530","v":3.9681635593196319E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BM526+BM527)+Forudsætninger!$E$45*(BM527+BM528)+Forudsætninger!$E$46*(BM528+BM529)+Forudsætninger!$E$47*(BM529+BM530))+Forudsætninger!$E$48*BM530","v":4.0196850477294837E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BN526+BN527)+Forudsætninger!$E$45*(BN527+BN528)+Forudsætninger!$E$46*(BN528+BN529)+Forudsætninger!$E$47*(BN529+BN530))+Forudsætninger!$E$48*BN530","v":4.0712065361393388E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BO526+BO527)+Forudsætninger!$E$45*(BO527+BO528)+Forudsætninger!$E$46*(BO528+BO529)+Forudsætninger!$E$47*(BO529+BO530))+Forudsætninger!$E$48*BO530","v":4.1227280245491912E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BP526+BP527)+Forudsætninger!$E$45*(BP527+BP528)+Forudsætninger!$E$46*(BP528+BP529)+Forudsætninger!$E$47*(BP529+BP530))+Forudsætninger!$E$48*BP530","v":4.1742495129590436E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BQ526+BQ527)+Forudsætninger!$E$45*(BQ527+BQ528)+Forudsætninger!$E$46*(BQ528+BQ529)+Forudsætninger!$E$47*(BQ529+BQ530))+Forudsætninger!$E$48*BQ530","v":4.2257710013688982E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BR526+BR527)+Forudsætninger!$E$45*(BR527+BR528)+Forudsætninger!$E$46*(BR528+BR529)+Forudsætninger!$E$47*(BR529+BR530))+Forudsætninger!$E$48*BR530","v":4.2772924897787506E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BS526+BS527)+Forudsætninger!$E$45*(BS527+BS528)+Forudsætninger!$E$46*(BS528+BS529)+Forudsætninger!$E$47*(BS529+BS530))+Forudsætninger!$E$48*BS530","v":4.3288139781886051E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BT526+BT527)+Forudsætninger!$E$45*(BT527+BT528)+Forudsætninger!$E$46*(BT528+BT529)+Forudsætninger!$E$47*(BT529+BT530))+Forudsætninger!$E$48*BT530","v":4.3803354665984554E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BU526+BU527)+Forudsætninger!$E$45*(BU527+BU528)+Forudsætninger!$E$46*(BU528+BU529)+Forudsætninger!$E$47*(BU529+BU530))+Forudsætninger!$E$48*BU530","v":4.4318569550083088E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BV526+BV527)+Forudsætninger!$E$45*(BV527+BV528)+Forudsætninger!$E$46*(BV528+BV529)+Forudsætninger!$E$47*(BV529+BV530))+Forudsætninger!$E$48*BV530","v":4.4833784434181623E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BW526+BW527)+Forudsætninger!$E$45*(BW527+BW528)+Forudsætninger!$E$46*(BW528+BW529)+Forudsætninger!$E$47*(BW529+BW530))+Forudsætninger!$E$48*BW530","v":4.5348999318280169E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BX526+BX527)+Forudsætninger!$E$45*(BX527+BX528)+Forudsætninger!$E$46*(BX528+BX529)+Forudsætninger!$E$47*(BX529+BX530))+Forudsætninger!$E$48*BX530","v":4.5864214202378671E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BY526+BY527)+Forudsætninger!$E$45*(BY527+BY528)+Forudsætninger!$E$46*(BY528+BY529)+Forudsætninger!$E$47*(BY529+BY530))+Forudsætninger!$E$48*BY530","v":4.6379429086477168E-4},{"$f":"0.5*(Forudsætninger!$E$44*(BZ526+BZ527)+Forudsætninger!$E$45*(BZ527+BZ528)+Forudsætninger!$E$46*(BZ528+BZ529)+Forudsætninger!$E$47*(BZ529+BZ530))+Forudsætninger!$E$48*BZ530","v":4.689464397057573E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CA526+CA527)+Forudsætninger!$E$45*(CA527+CA528)+Forudsætninger!$E$46*(CA528+CA529)+Forudsætninger!$E$47*(CA529+CA530))+Forudsætninger!$E$48*CA530","v":4.7409858854674265E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CB526+CB527)+Forudsætninger!$E$45*(CB527+CB528)+Forudsætninger!$E$46*(CB528+CB529)+Forudsætninger!$E$47*(CB529+CB530))+Forudsætninger!$E$48*CB530","v":4.8289709630984436E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CC526+CC527)+Forudsætninger!$E$45*(CC527+CC528)+Forudsætninger!$E$46*(CC528+CC529)+Forudsætninger!$E$47*(CC529+CC530))+Forudsætninger!$E$48*CC530","v":4.9183398939566404E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CD526+CD527)+Forudsætninger!$E$45*(CD527+CD528)+Forudsætninger!$E$46*(CD528+CD529)+Forudsætninger!$E$47*(CD529+CD530))+Forudsætninger!$E$48*CD530","v":5.0077088248148339E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CE526+CE527)+Forudsætninger!$E$45*(CE527+CE528)+Forudsætninger!$E$46*(CE528+CE529)+Forudsætninger!$E$47*(CE529+CE530))+Forudsætninger!$E$48*CE530","v":5.0970777556730317E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CF526+CF527)+Forudsætninger!$E$45*(CF527+CF528)+Forudsætninger!$E$46*(CF528+CF529)+Forudsætninger!$E$47*(CF529+CF530))+Forudsætninger!$E$48*CF530","v":5.1864466865312242E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CG526+CG527)+Forudsætninger!$E$45*(CG527+CG528)+Forudsætninger!$E$46*(CG528+CG529)+Forudsætninger!$E$47*(CG529+CG530))+Forudsætninger!$E$48*CG530","v":5.2758156173894188E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CH526+CH527)+Forudsætninger!$E$45*(CH527+CH528)+Forudsætninger!$E$46*(CH528+CH529)+Forudsætninger!$E$47*(CH529+CH530))+Forudsætninger!$E$48*CH530","v":5.3651845482476166E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CI526+CI527)+Forudsætninger!$E$45*(CI527+CI528)+Forudsætninger!$E$46*(CI528+CI529)+Forudsætninger!$E$47*(CI529+CI530))+Forudsætninger!$E$48*CI530","v":5.4545534791058123E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CJ526+CJ527)+Forudsætninger!$E$45*(CJ527+CJ528)+Forudsætninger!$E$46*(CJ528+CJ529)+Forudsætninger!$E$47*(CJ529+CJ530))+Forudsætninger!$E$48*CJ530","v":5.543922409964008E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CK526+CK527)+Forudsætninger!$E$45*(CK527+CK528)+Forudsætninger!$E$46*(CK528+CK529)+Forudsætninger!$E$47*(CK529+CK530))+Forudsætninger!$E$48*CK530","v":5.6332913408222026E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CL526+CL527)+Forudsætninger!$E$45*(CL527+CL528)+Forudsætninger!$E$46*(CL528+CL529)+Forudsætninger!$E$47*(CL529+CL530))+Forudsætninger!$E$48*CL530","v":5.7226602716803983E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CM526+CM527)+Forudsætninger!$E$45*(CM527+CM528)+Forudsætninger!$E$46*(CM528+CM529)+Forudsætninger!$E$47*(CM529+CM530))+Forudsætninger!$E$48*CM530","v":5.8120292025385951E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CN526+CN527)+Forudsætninger!$E$45*(CN527+CN528)+Forudsætninger!$E$46*(CN528+CN529)+Forudsætninger!$E$47*(CN529+CN530))+Forudsætninger!$E$48*CN530","v":5.9013981333967908E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CO526+CO527)+Forudsætninger!$E$45*(CO527+CO528)+Forudsætninger!$E$46*(CO528+CO529)+Forudsætninger!$E$47*(CO529+CO530))+Forudsætninger!$E$48*CO530","v":5.9907670642549843E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CP526+CP527)+Forudsætninger!$E$45*(CP527+CP528)+Forudsætninger!$E$46*(CP528+CP529)+Forudsætninger!$E$47*(CP529+CP530))+Forudsætninger!$E$48*CP530","v":6.0801359951131789E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CQ526+CQ527)+Forudsætninger!$E$45*(CQ527+CQ528)+Forudsætninger!$E$46*(CQ528+CQ529)+Forudsætninger!$E$47*(CQ529+CQ530))+Forudsætninger!$E$48*CQ530","v":6.1695049259713757E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CR526+CR527)+Forudsætninger!$E$45*(CR527+CR528)+Forudsætninger!$E$46*(CR528+CR529)+Forudsætninger!$E$47*(CR529+CR530))+Forudsætninger!$E$48*CR530","v":6.2588738568295714E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CS526+CS527)+Forudsætninger!$E$45*(CS527+CS528)+Forudsætninger!$E$46*(CS528+CS529)+Forudsætninger!$E$47*(CS529+CS530))+Forudsætninger!$E$48*CS530","v":6.348242787687767E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CT526+CT527)+Forudsætninger!$E$45*(CT527+CT528)+Forudsætninger!$E$46*(CT528+CT529)+Forudsætninger!$E$47*(CT529+CT530))+Forudsætninger!$E$48*CT530","v":6.4376117185459616E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CU526+CU527)+Forudsætninger!$E$45*(CU527+CU528)+Forudsætninger!$E$46*(CU528+CU529)+Forudsætninger!$E$47*(CU529+CU530))+Forudsætninger!$E$48*CU530","v":6.5269806494041552E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CV526+CV527)+Forudsætninger!$E$45*(CV527+CV528)+Forudsætninger!$E$46*(CV528+CV529)+Forudsætninger!$E$47*(CV529+CV530))+Forudsætninger!$E$48*CV530","v":6.616349580262353E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CW526+CW527)+Forudsætninger!$E$45*(CW527+CW528)+Forudsætninger!$E$46*(CW528+CW529)+Forudsætninger!$E$47*(CW529+CW530))+Forudsætninger!$E$48*CW530","v":6.7057185111205498E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CX526+CX527)+Forudsætninger!$E$45*(CX527+CX528)+Forudsætninger!$E$46*(CX528+CX529)+Forudsætninger!$E$47*(CX529+CX530))+Forudsætninger!$E$48*CX530","v":6.7950874419787422E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CY526+CY527)+Forudsætninger!$E$45*(CY527+CY528)+Forudsætninger!$E$46*(CY528+CY529)+Forudsætninger!$E$47*(CY529+CY530))+Forudsætninger!$E$48*CY530","v":6.8844563728369401E-4},{"$f":"0.5*(Forudsætninger!$E$44*(CZ526+CZ527)+Forudsætninger!$E$45*(CZ527+CZ528)+Forudsætninger!$E$46*(CZ528+CZ529)+Forudsætninger!$E$47*(CZ529+CZ530))+Forudsætninger!$E$48*CZ530","v":6.9738253036951358E-4},{"$f":"0.5*(Forudsætninger!$E$44*(DA526+DA527)+Forudsætninger!$E$45*(DA527+DA528)+Forudsætninger!$E$46*(DA528+DA529)+Forudsætninger!$E$47*(DA529+DA530))+Forudsætninger!$E$48*DA530","v":7.0631942345533304E-4}]
[]
[]
[null,null,{"$f":"Enhedspriser!C119","v":"Landbrug"}]
[]
[null,null,null,{"$f":"Enhedspriser!D125","v":"Kvæg"}]
[]
[null,null,null,"Overført antal kvæg"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!E86*FolsFaktorSkadesomk","v":0},{"$f":"F544","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!E87*FolsFaktorSkadesomk","v":0},{"$f":"(E544-E543)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!E88*FolsFaktorSkadesomk","v":0},{"$f":"(E545-E544)/($E$79-$E$78)","v":0}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!E89*FolsFaktorSkadesomk","v":0},{"$f":"(E546-E545)/($E$80-$E$79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!E90*FolsFaktorSkadesomk","v":0},{"$f":"(E547-E546)/($E$81-$E$80)","v":0}]
[null,null,null,null,{"$f":"10*(E547-E546)+E547","v":0},{"$f":"F547","v":0}]
[null,null,null,"Note: Overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal kvæg"]
[null,null,null,{"$f":"D542","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E552+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK552+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ552+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$542:$E$548,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$542:$F$548,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$542:$E$548,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$542:$F$548,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$542:$E$548,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$542:$F$548,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$542:$E$548,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$542:$F$548,E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$542:$E$548,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$542:$F$548,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$542:$E$548,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$542:$F$548,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$542:$E$548,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$542:$F$548,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$542:$E$548,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$542:$F$548,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$542:$E$548,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$542:$F$548,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"INDEX($E$542:$E$548,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$542:$F$548,E98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$542:$E$548,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$542:$F$548,AK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$542:$E$548,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$542:$F$548,BQ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"INDEX($E$542:$E$548,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$542:$F$548,E99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$542:$E$548,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$542:$F$548,AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$542:$E$548,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$542:$F$548,BQ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Skadesomkostning per kvæg"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E560+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK560+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ560+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!D169","v":"Husdyr, kvæg"},{"$f":"Enhedspriser!G169","v":2709.7980980733373},{"$f":"Enhedspriser!H169","v":2709.7980980733373},{"$f":"Enhedspriser!I169","v":2709.7980980733373},{"$f":"Enhedspriser!J169","v":2709.7980980733373},{"$f":"Enhedspriser!K169","v":2709.7980980733373},{"$f":"Enhedspriser!L169","v":2709.7980980733373},{"$f":"Enhedspriser!M169","v":2709.7980980733373},{"$f":"Enhedspriser!N169","v":2709.7980980733373},{"$f":"Enhedspriser!O169","v":2709.7980980733373},{"$f":"Enhedspriser!P169","v":2709.7980980733373},{"$f":"Enhedspriser!Q169","v":2709.7980980733373},{"$f":"Enhedspriser!R169","v":2709.7980980733373},{"$f":"Enhedspriser!S169","v":2709.7980980733373},{"$f":"Enhedspriser!T169","v":2709.7980980733373},{"$f":"Enhedspriser!U169","v":2709.7980980733373},{"$f":"Enhedspriser!V169","v":2709.7980980733373},{"$f":"Enhedspriser!W169","v":2709.7980980733373},{"$f":"Enhedspriser!X169","v":2709.7980980733373},{"$f":"Enhedspriser!Y169","v":2709.7980980733373},{"$f":"Enhedspriser!Z169","v":2709.7980980733373},{"$f":"Enhedspriser!AA169","v":2709.7980980733373},{"$f":"Enhedspriser!AB169","v":2709.7980980733373},{"$f":"Enhedspriser!AC169","v":2709.7980980733373},{"$f":"Enhedspriser!AD169","v":2709.7980980733373},{"$f":"Enhedspriser!AE169","v":2709.7980980733373},{"$f":"Enhedspriser!AF169","v":2709.7980980733373},{"$f":"Enhedspriser!AG169","v":2709.7980980733373},{"$f":"Enhedspriser!AH169","v":2709.7980980733373},{"$f":"Enhedspriser!AI169","v":2709.7980980733373},{"$f":"Enhedspriser!AJ169","v":2709.7980980733373},{"$f":"Enhedspriser!AK169","v":2709.7980980733373},{"$f":"Enhedspriser!AL169","v":2709.7980980733373},{"$f":"Enhedspriser!AM169","v":2709.7980980733373},{"$f":"Enhedspriser!AN169","v":2709.7980980733373},{"$f":"Enhedspriser!AO169","v":2709.7980980733373},{"$f":"Enhedspriser!AP169","v":2709.7980980733373},{"$f":"Enhedspriser!AQ169","v":2709.7980980733373},{"$f":"Enhedspriser!AR169","v":2709.7980980733373},{"$f":"Enhedspriser!AS169","v":2709.7980980733373},{"$f":"Enhedspriser!AT169","v":2709.7980980733373},{"$f":"Enhedspriser!AU169","v":2709.7980980733373},{"$f":"Enhedspriser!AV169","v":2709.7980980733373},{"$f":"Enhedspriser!AW169","v":2709.7980980733373},{"$f":"Enhedspriser!AX169","v":2709.7980980733373},{"$f":"Enhedspriser!AY169","v":2709.7980980733373},{"$f":"Enhedspriser!AZ169","v":2709.7980980733373},{"$f":"Enhedspriser!BA169","v":2709.7980980733373},{"$f":"Enhedspriser!BB169","v":2709.7980980733373},{"$f":"Enhedspriser!BC169","v":2709.7980980733373},{"$f":"Enhedspriser!BD169","v":2709.7980980733373},{"$f":"Enhedspriser!BE169","v":2709.7980980733373},{"$f":"Enhedspriser!BF169","v":2709.7980980733373},{"$f":"Enhedspriser!BG169","v":2709.7980980733373},{"$f":"Enhedspriser!BH169","v":2709.7980980733373},{"$f":"Enhedspriser!BI169","v":2709.7980980733373},{"$f":"Enhedspriser!BJ169","v":2709.7980980733373},{"$f":"Enhedspriser!BK169","v":2709.7980980733373},{"$f":"Enhedspriser!BL169","v":2709.7980980733373},{"$f":"Enhedspriser!BM169","v":2709.7980980733373},{"$f":"Enhedspriser!BN169","v":2709.7980980733373},{"$f":"Enhedspriser!BO169","v":2709.7980980733373},{"$f":"Enhedspriser!BP169","v":2709.7980980733373},{"$f":"Enhedspriser!BQ169","v":2709.7980980733373},{"$f":"Enhedspriser!BR169","v":2709.7980980733373},{"$f":"Enhedspriser!BS169","v":2709.7980980733373},{"$f":"Enhedspriser!BT169","v":2709.7980980733373},{"$f":"Enhedspriser!BU169","v":2709.7980980733373},{"$f":"Enhedspriser!BV169","v":2709.7980980733373},{"$f":"Enhedspriser!BW169","v":2709.7980980733373},{"$f":"Enhedspriser!BX169","v":2709.7980980733373},{"$f":"Enhedspriser!BY169","v":2709.7980980733373},{"$f":"Enhedspriser!BZ169","v":2709.7980980733373},{"$f":"Enhedspriser!CA169","v":2709.7980980733373},{"$f":"Enhedspriser!CB169","v":2709.7980980733373},{"$f":"Enhedspriser!CC169","v":2709.7980980733373},{"$f":"Enhedspriser!CD169","v":2709.7980980733373},{"$f":"Enhedspriser!CE169","v":2709.7980980733373},{"$f":"Enhedspriser!CF169","v":2709.7980980733373},{"$f":"Enhedspriser!CG169","v":2709.7980980733373},{"$f":"Enhedspriser!CH169","v":2709.7980980733373},{"$f":"Enhedspriser!CI169","v":2709.7980980733373},{"$f":"Enhedspriser!CJ169","v":2709.7980980733373},{"$f":"Enhedspriser!CK169","v":2709.7980980733373},{"$f":"Enhedspriser!CL169","v":2709.7980980733373},{"$f":"Enhedspriser!CM169","v":2709.7980980733373},{"$f":"Enhedspriser!CN169","v":2709.7980980733373},{"$f":"Enhedspriser!CO169","v":2709.7980980733373},{"$f":"Enhedspriser!CP169","v":2709.7980980733373},{"$f":"Enhedspriser!CQ169","v":2709.7980980733373},{"$f":"Enhedspriser!CR169","v":2709.7980980733373},{"$f":"Enhedspriser!CS169","v":2709.7980980733373},{"$f":"Enhedspriser!CT169","v":2709.7980980733373},{"$f":"Enhedspriser!CU169","v":2709.7980980733373},{"$f":"Enhedspriser!CV169","v":2709.7980980733373},{"$f":"Enhedspriser!CW169","v":2709.7980980733373},{"$f":"Enhedspriser!CX169","v":2709.7980980733373},{"$f":"Enhedspriser!CY169","v":2709.7980980733373},{"$f":"Enhedspriser!CZ169","v":2709.7980980733373},{"$f":"Enhedspriser!DA169","v":2709.7980980733373},{"$f":"Enhedspriser!DB169","v":2709.7980980733373},{"$f":"Enhedspriser!DC169","v":2709.7980980733373}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D552","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E564+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK564+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ564+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$561*E553/10^6","v":0},{"$f":"F$561*F553/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$561*BR553/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"E$561*E554/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$561*BQ554/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"E$561*E555/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$561*BQ555/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"E$561*E556/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$561*BQ556/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"E$561*E557/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$561*BQ557/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beregnet skadesomkostning for kvæg, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E572+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK572+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ572+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E565+E566)+Forudsætninger!$E$45*(E566+E567)+Forudsætninger!$E$46*(E567+E568)+Forudsætninger!$E$47*(E568+E569))+Forudsætninger!$E$48*E569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(F565+F566)+Forudsætninger!$E$45*(F566+F567)+Forudsætninger!$E$46*(F567+F568)+Forudsætninger!$E$47*(F568+F569))+Forudsætninger!$E$48*F569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(G565+G566)+Forudsætninger!$E$45*(G566+G567)+Forudsætninger!$E$46*(G567+G568)+Forudsætninger!$E$47*(G568+G569))+Forudsætninger!$E$48*G569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(H565+H566)+Forudsætninger!$E$45*(H566+H567)+Forudsætninger!$E$46*(H567+H568)+Forudsætninger!$E$47*(H568+H569))+Forudsætninger!$E$48*H569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(I565+I566)+Forudsætninger!$E$45*(I566+I567)+Forudsætninger!$E$46*(I567+I568)+Forudsætninger!$E$47*(I568+I569))+Forudsætninger!$E$48*I569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(J565+J566)+Forudsætninger!$E$45*(J566+J567)+Forudsætninger!$E$46*(J567+J568)+Forudsætninger!$E$47*(J568+J569))+Forudsætninger!$E$48*J569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(K565+K566)+Forudsætninger!$E$45*(K566+K567)+Forudsætninger!$E$46*(K567+K568)+Forudsætninger!$E$47*(K568+K569))+Forudsætninger!$E$48*K569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(L565+L566)+Forudsætninger!$E$45*(L566+L567)+Forudsætninger!$E$46*(L567+L568)+Forudsætninger!$E$47*(L568+L569))+Forudsætninger!$E$48*L569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(M565+M566)+Forudsætninger!$E$45*(M566+M567)+Forudsætninger!$E$46*(M567+M568)+Forudsætninger!$E$47*(M568+M569))+Forudsætninger!$E$48*M569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(N565+N566)+Forudsætninger!$E$45*(N566+N567)+Forudsætninger!$E$46*(N567+N568)+Forudsætninger!$E$47*(N568+N569))+Forudsætninger!$E$48*N569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(O565+O566)+Forudsætninger!$E$45*(O566+O567)+Forudsætninger!$E$46*(O567+O568)+Forudsætninger!$E$47*(O568+O569))+Forudsætninger!$E$48*O569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(P565+P566)+Forudsætninger!$E$45*(P566+P567)+Forudsætninger!$E$46*(P567+P568)+Forudsætninger!$E$47*(P568+P569))+Forudsætninger!$E$48*P569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Q565+Q566)+Forudsætninger!$E$45*(Q566+Q567)+Forudsætninger!$E$46*(Q567+Q568)+Forudsætninger!$E$47*(Q568+Q569))+Forudsætninger!$E$48*Q569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(R565+R566)+Forudsætninger!$E$45*(R566+R567)+Forudsætninger!$E$46*(R567+R568)+Forudsætninger!$E$47*(R568+R569))+Forudsætninger!$E$48*R569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(S565+S566)+Forudsætninger!$E$45*(S566+S567)+Forudsætninger!$E$46*(S567+S568)+Forudsætninger!$E$47*(S568+S569))+Forudsætninger!$E$48*S569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(T565+T566)+Forudsætninger!$E$45*(T566+T567)+Forudsætninger!$E$46*(T567+T568)+Forudsætninger!$E$47*(T568+T569))+Forudsætninger!$E$48*T569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(U565+U566)+Forudsætninger!$E$45*(U566+U567)+Forudsætninger!$E$46*(U567+U568)+Forudsætninger!$E$47*(U568+U569))+Forudsætninger!$E$48*U569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(V565+V566)+Forudsætninger!$E$45*(V566+V567)+Forudsætninger!$E$46*(V567+V568)+Forudsætninger!$E$47*(V568+V569))+Forudsætninger!$E$48*V569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(W565+W566)+Forudsætninger!$E$45*(W566+W567)+Forudsætninger!$E$46*(W567+W568)+Forudsætninger!$E$47*(W568+W569))+Forudsætninger!$E$48*W569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(X565+X566)+Forudsætninger!$E$45*(X566+X567)+Forudsætninger!$E$46*(X567+X568)+Forudsætninger!$E$47*(X568+X569))+Forudsætninger!$E$48*X569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Y565+Y566)+Forudsætninger!$E$45*(Y566+Y567)+Forudsætninger!$E$46*(Y567+Y568)+Forudsætninger!$E$47*(Y568+Y569))+Forudsætninger!$E$48*Y569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Z565+Z566)+Forudsætninger!$E$45*(Z566+Z567)+Forudsætninger!$E$46*(Z567+Z568)+Forudsætninger!$E$47*(Z568+Z569))+Forudsætninger!$E$48*Z569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AA565+AA566)+Forudsætninger!$E$45*(AA566+AA567)+Forudsætninger!$E$46*(AA567+AA568)+Forudsætninger!$E$47*(AA568+AA569))+Forudsætninger!$E$48*AA569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AB565+AB566)+Forudsætninger!$E$45*(AB566+AB567)+Forudsætninger!$E$46*(AB567+AB568)+Forudsætninger!$E$47*(AB568+AB569))+Forudsætninger!$E$48*AB569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AC565+AC566)+Forudsætninger!$E$45*(AC566+AC567)+Forudsætninger!$E$46*(AC567+AC568)+Forudsætninger!$E$47*(AC568+AC569))+Forudsætninger!$E$48*AC569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AD565+AD566)+Forudsætninger!$E$45*(AD566+AD567)+Forudsætninger!$E$46*(AD567+AD568)+Forudsætninger!$E$47*(AD568+AD569))+Forudsætninger!$E$48*AD569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AE565+AE566)+Forudsætninger!$E$45*(AE566+AE567)+Forudsætninger!$E$46*(AE567+AE568)+Forudsætninger!$E$47*(AE568+AE569))+Forudsætninger!$E$48*AE569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AF565+AF566)+Forudsætninger!$E$45*(AF566+AF567)+Forudsætninger!$E$46*(AF567+AF568)+Forudsætninger!$E$47*(AF568+AF569))+Forudsætninger!$E$48*AF569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AG565+AG566)+Forudsætninger!$E$45*(AG566+AG567)+Forudsætninger!$E$46*(AG567+AG568)+Forudsætninger!$E$47*(AG568+AG569))+Forudsætninger!$E$48*AG569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AH565+AH566)+Forudsætninger!$E$45*(AH566+AH567)+Forudsætninger!$E$46*(AH567+AH568)+Forudsætninger!$E$47*(AH568+AH569))+Forudsætninger!$E$48*AH569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AI565+AI566)+Forudsætninger!$E$45*(AI566+AI567)+Forudsætninger!$E$46*(AI567+AI568)+Forudsætninger!$E$47*(AI568+AI569))+Forudsætninger!$E$48*AI569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AJ565+AJ566)+Forudsætninger!$E$45*(AJ566+AJ567)+Forudsætninger!$E$46*(AJ567+AJ568)+Forudsætninger!$E$47*(AJ568+AJ569))+Forudsætninger!$E$48*AJ569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AK565+AK566)+Forudsætninger!$E$45*(AK566+AK567)+Forudsætninger!$E$46*(AK567+AK568)+Forudsætninger!$E$47*(AK568+AK569))+Forudsætninger!$E$48*AK569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AL565+AL566)+Forudsætninger!$E$45*(AL566+AL567)+Forudsætninger!$E$46*(AL567+AL568)+Forudsætninger!$E$47*(AL568+AL569))+Forudsætninger!$E$48*AL569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AM565+AM566)+Forudsætninger!$E$45*(AM566+AM567)+Forudsætninger!$E$46*(AM567+AM568)+Forudsætninger!$E$47*(AM568+AM569))+Forudsætninger!$E$48*AM569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AN565+AN566)+Forudsætninger!$E$45*(AN566+AN567)+Forudsætninger!$E$46*(AN567+AN568)+Forudsætninger!$E$47*(AN568+AN569))+Forudsætninger!$E$48*AN569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AO565+AO566)+Forudsætninger!$E$45*(AO566+AO567)+Forudsætninger!$E$46*(AO567+AO568)+Forudsætninger!$E$47*(AO568+AO569))+Forudsætninger!$E$48*AO569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AP565+AP566)+Forudsætninger!$E$45*(AP566+AP567)+Forudsætninger!$E$46*(AP567+AP568)+Forudsætninger!$E$47*(AP568+AP569))+Forudsætninger!$E$48*AP569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AQ565+AQ566)+Forudsætninger!$E$45*(AQ566+AQ567)+Forudsætninger!$E$46*(AQ567+AQ568)+Forudsætninger!$E$47*(AQ568+AQ569))+Forudsætninger!$E$48*AQ569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AR565+AR566)+Forudsætninger!$E$45*(AR566+AR567)+Forudsætninger!$E$46*(AR567+AR568)+Forudsætninger!$E$47*(AR568+AR569))+Forudsætninger!$E$48*AR569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AS565+AS566)+Forudsætninger!$E$45*(AS566+AS567)+Forudsætninger!$E$46*(AS567+AS568)+Forudsætninger!$E$47*(AS568+AS569))+Forudsætninger!$E$48*AS569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AT565+AT566)+Forudsætninger!$E$45*(AT566+AT567)+Forudsætninger!$E$46*(AT567+AT568)+Forudsætninger!$E$47*(AT568+AT569))+Forudsætninger!$E$48*AT569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AU565+AU566)+Forudsætninger!$E$45*(AU566+AU567)+Forudsætninger!$E$46*(AU567+AU568)+Forudsætninger!$E$47*(AU568+AU569))+Forudsætninger!$E$48*AU569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AV565+AV566)+Forudsætninger!$E$45*(AV566+AV567)+Forudsætninger!$E$46*(AV567+AV568)+Forudsætninger!$E$47*(AV568+AV569))+Forudsætninger!$E$48*AV569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AW565+AW566)+Forudsætninger!$E$45*(AW566+AW567)+Forudsætninger!$E$46*(AW567+AW568)+Forudsætninger!$E$47*(AW568+AW569))+Forudsætninger!$E$48*AW569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AX565+AX566)+Forudsætninger!$E$45*(AX566+AX567)+Forudsætninger!$E$46*(AX567+AX568)+Forudsætninger!$E$47*(AX568+AX569))+Forudsætninger!$E$48*AX569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AY565+AY566)+Forudsætninger!$E$45*(AY566+AY567)+Forudsætninger!$E$46*(AY567+AY568)+Forudsætninger!$E$47*(AY568+AY569))+Forudsætninger!$E$48*AY569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AZ565+AZ566)+Forudsætninger!$E$45*(AZ566+AZ567)+Forudsætninger!$E$46*(AZ567+AZ568)+Forudsætninger!$E$47*(AZ568+AZ569))+Forudsætninger!$E$48*AZ569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BA565+BA566)+Forudsætninger!$E$45*(BA566+BA567)+Forudsætninger!$E$46*(BA567+BA568)+Forudsætninger!$E$47*(BA568+BA569))+Forudsætninger!$E$48*BA569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BB565+BB566)+Forudsætninger!$E$45*(BB566+BB567)+Forudsætninger!$E$46*(BB567+BB568)+Forudsætninger!$E$47*(BB568+BB569))+Forudsætninger!$E$48*BB569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BC565+BC566)+Forudsætninger!$E$45*(BC566+BC567)+Forudsætninger!$E$46*(BC567+BC568)+Forudsætninger!$E$47*(BC568+BC569))+Forudsætninger!$E$48*BC569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BD565+BD566)+Forudsætninger!$E$45*(BD566+BD567)+Forudsætninger!$E$46*(BD567+BD568)+Forudsætninger!$E$47*(BD568+BD569))+Forudsætninger!$E$48*BD569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BE565+BE566)+Forudsætninger!$E$45*(BE566+BE567)+Forudsætninger!$E$46*(BE567+BE568)+Forudsætninger!$E$47*(BE568+BE569))+Forudsætninger!$E$48*BE569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BF565+BF566)+Forudsætninger!$E$45*(BF566+BF567)+Forudsætninger!$E$46*(BF567+BF568)+Forudsætninger!$E$47*(BF568+BF569))+Forudsætninger!$E$48*BF569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BG565+BG566)+Forudsætninger!$E$45*(BG566+BG567)+Forudsætninger!$E$46*(BG567+BG568)+Forudsætninger!$E$47*(BG568+BG569))+Forudsætninger!$E$48*BG569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BH565+BH566)+Forudsætninger!$E$45*(BH566+BH567)+Forudsætninger!$E$46*(BH567+BH568)+Forudsætninger!$E$47*(BH568+BH569))+Forudsætninger!$E$48*BH569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BI565+BI566)+Forudsætninger!$E$45*(BI566+BI567)+Forudsætninger!$E$46*(BI567+BI568)+Forudsætninger!$E$47*(BI568+BI569))+Forudsætninger!$E$48*BI569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BJ565+BJ566)+Forudsætninger!$E$45*(BJ566+BJ567)+Forudsætninger!$E$46*(BJ567+BJ568)+Forudsætninger!$E$47*(BJ568+BJ569))+Forudsætninger!$E$48*BJ569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BK565+BK566)+Forudsætninger!$E$45*(BK566+BK567)+Forudsætninger!$E$46*(BK567+BK568)+Forudsætninger!$E$47*(BK568+BK569))+Forudsætninger!$E$48*BK569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BL565+BL566)+Forudsætninger!$E$45*(BL566+BL567)+Forudsætninger!$E$46*(BL567+BL568)+Forudsætninger!$E$47*(BL568+BL569))+Forudsætninger!$E$48*BL569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BM565+BM566)+Forudsætninger!$E$45*(BM566+BM567)+Forudsætninger!$E$46*(BM567+BM568)+Forudsætninger!$E$47*(BM568+BM569))+Forudsætninger!$E$48*BM569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BN565+BN566)+Forudsætninger!$E$45*(BN566+BN567)+Forudsætninger!$E$46*(BN567+BN568)+Forudsætninger!$E$47*(BN568+BN569))+Forudsætninger!$E$48*BN569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BO565+BO566)+Forudsætninger!$E$45*(BO566+BO567)+Forudsætninger!$E$46*(BO567+BO568)+Forudsætninger!$E$47*(BO568+BO569))+Forudsætninger!$E$48*BO569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BP565+BP566)+Forudsætninger!$E$45*(BP566+BP567)+Forudsætninger!$E$46*(BP567+BP568)+Forudsætninger!$E$47*(BP568+BP569))+Forudsætninger!$E$48*BP569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BQ565+BQ566)+Forudsætninger!$E$45*(BQ566+BQ567)+Forudsætninger!$E$46*(BQ567+BQ568)+Forudsætninger!$E$47*(BQ568+BQ569))+Forudsætninger!$E$48*BQ569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BR565+BR566)+Forudsætninger!$E$45*(BR566+BR567)+Forudsætninger!$E$46*(BR567+BR568)+Forudsætninger!$E$47*(BR568+BR569))+Forudsætninger!$E$48*BR569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BS565+BS566)+Forudsætninger!$E$45*(BS566+BS567)+Forudsætninger!$E$46*(BS567+BS568)+Forudsætninger!$E$47*(BS568+BS569))+Forudsætninger!$E$48*BS569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BT565+BT566)+Forudsætninger!$E$45*(BT566+BT567)+Forudsætninger!$E$46*(BT567+BT568)+Forudsætninger!$E$47*(BT568+BT569))+Forudsætninger!$E$48*BT569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BU565+BU566)+Forudsætninger!$E$45*(BU566+BU567)+Forudsætninger!$E$46*(BU567+BU568)+Forudsætninger!$E$47*(BU568+BU569))+Forudsætninger!$E$48*BU569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BV565+BV566)+Forudsætninger!$E$45*(BV566+BV567)+Forudsætninger!$E$46*(BV567+BV568)+Forudsætninger!$E$47*(BV568+BV569))+Forudsætninger!$E$48*BV569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BW565+BW566)+Forudsætninger!$E$45*(BW566+BW567)+Forudsætninger!$E$46*(BW567+BW568)+Forudsætninger!$E$47*(BW568+BW569))+Forudsætninger!$E$48*BW569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BX565+BX566)+Forudsætninger!$E$45*(BX566+BX567)+Forudsætninger!$E$46*(BX567+BX568)+Forudsætninger!$E$47*(BX568+BX569))+Forudsætninger!$E$48*BX569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BY565+BY566)+Forudsætninger!$E$45*(BY566+BY567)+Forudsætninger!$E$46*(BY567+BY568)+Forudsætninger!$E$47*(BY568+BY569))+Forudsætninger!$E$48*BY569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BZ565+BZ566)+Forudsætninger!$E$45*(BZ566+BZ567)+Forudsætninger!$E$46*(BZ567+BZ568)+Forudsætninger!$E$47*(BZ568+BZ569))+Forudsætninger!$E$48*BZ569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CA565+CA566)+Forudsætninger!$E$45*(CA566+CA567)+Forudsætninger!$E$46*(CA567+CA568)+Forudsætninger!$E$47*(CA568+CA569))+Forudsætninger!$E$48*CA569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CB565+CB566)+Forudsætninger!$E$45*(CB566+CB567)+Forudsætninger!$E$46*(CB567+CB568)+Forudsætninger!$E$47*(CB568+CB569))+Forudsætninger!$E$48*CB569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CC565+CC566)+Forudsætninger!$E$45*(CC566+CC567)+Forudsætninger!$E$46*(CC567+CC568)+Forudsætninger!$E$47*(CC568+CC569))+Forudsætninger!$E$48*CC569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CD565+CD566)+Forudsætninger!$E$45*(CD566+CD567)+Forudsætninger!$E$46*(CD567+CD568)+Forudsætninger!$E$47*(CD568+CD569))+Forudsætninger!$E$48*CD569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CE565+CE566)+Forudsætninger!$E$45*(CE566+CE567)+Forudsætninger!$E$46*(CE567+CE568)+Forudsætninger!$E$47*(CE568+CE569))+Forudsætninger!$E$48*CE569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CF565+CF566)+Forudsætninger!$E$45*(CF566+CF567)+Forudsætninger!$E$46*(CF567+CF568)+Forudsætninger!$E$47*(CF568+CF569))+Forudsætninger!$E$48*CF569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CG565+CG566)+Forudsætninger!$E$45*(CG566+CG567)+Forudsætninger!$E$46*(CG567+CG568)+Forudsætninger!$E$47*(CG568+CG569))+Forudsætninger!$E$48*CG569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CH565+CH566)+Forudsætninger!$E$45*(CH566+CH567)+Forudsætninger!$E$46*(CH567+CH568)+Forudsætninger!$E$47*(CH568+CH569))+Forudsætninger!$E$48*CH569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CI565+CI566)+Forudsætninger!$E$45*(CI566+CI567)+Forudsætninger!$E$46*(CI567+CI568)+Forudsætninger!$E$47*(CI568+CI569))+Forudsætninger!$E$48*CI569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CJ565+CJ566)+Forudsætninger!$E$45*(CJ566+CJ567)+Forudsætninger!$E$46*(CJ567+CJ568)+Forudsætninger!$E$47*(CJ568+CJ569))+Forudsætninger!$E$48*CJ569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CK565+CK566)+Forudsætninger!$E$45*(CK566+CK567)+Forudsætninger!$E$46*(CK567+CK568)+Forudsætninger!$E$47*(CK568+CK569))+Forudsætninger!$E$48*CK569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CL565+CL566)+Forudsætninger!$E$45*(CL566+CL567)+Forudsætninger!$E$46*(CL567+CL568)+Forudsætninger!$E$47*(CL568+CL569))+Forudsætninger!$E$48*CL569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CM565+CM566)+Forudsætninger!$E$45*(CM566+CM567)+Forudsætninger!$E$46*(CM567+CM568)+Forudsætninger!$E$47*(CM568+CM569))+Forudsætninger!$E$48*CM569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CN565+CN566)+Forudsætninger!$E$45*(CN566+CN567)+Forudsætninger!$E$46*(CN567+CN568)+Forudsætninger!$E$47*(CN568+CN569))+Forudsætninger!$E$48*CN569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CO565+CO566)+Forudsætninger!$E$45*(CO566+CO567)+Forudsætninger!$E$46*(CO567+CO568)+Forudsætninger!$E$47*(CO568+CO569))+Forudsætninger!$E$48*CO569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CP565+CP566)+Forudsætninger!$E$45*(CP566+CP567)+Forudsætninger!$E$46*(CP567+CP568)+Forudsætninger!$E$47*(CP568+CP569))+Forudsætninger!$E$48*CP569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CQ565+CQ566)+Forudsætninger!$E$45*(CQ566+CQ567)+Forudsætninger!$E$46*(CQ567+CQ568)+Forudsætninger!$E$47*(CQ568+CQ569))+Forudsætninger!$E$48*CQ569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CR565+CR566)+Forudsætninger!$E$45*(CR566+CR567)+Forudsætninger!$E$46*(CR567+CR568)+Forudsætninger!$E$47*(CR568+CR569))+Forudsætninger!$E$48*CR569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CS565+CS566)+Forudsætninger!$E$45*(CS566+CS567)+Forudsætninger!$E$46*(CS567+CS568)+Forudsætninger!$E$47*(CS568+CS569))+Forudsætninger!$E$48*CS569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CT565+CT566)+Forudsætninger!$E$45*(CT566+CT567)+Forudsætninger!$E$46*(CT567+CT568)+Forudsætninger!$E$47*(CT568+CT569))+Forudsætninger!$E$48*CT569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CU565+CU566)+Forudsætninger!$E$45*(CU566+CU567)+Forudsætninger!$E$46*(CU567+CU568)+Forudsætninger!$E$47*(CU568+CU569))+Forudsætninger!$E$48*CU569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CV565+CV566)+Forudsætninger!$E$45*(CV566+CV567)+Forudsætninger!$E$46*(CV567+CV568)+Forudsætninger!$E$47*(CV568+CV569))+Forudsætninger!$E$48*CV569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CW565+CW566)+Forudsætninger!$E$45*(CW566+CW567)+Forudsætninger!$E$46*(CW567+CW568)+Forudsætninger!$E$47*(CW568+CW569))+Forudsætninger!$E$48*CW569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CX565+CX566)+Forudsætninger!$E$45*(CX566+CX567)+Forudsætninger!$E$46*(CX567+CX568)+Forudsætninger!$E$47*(CX568+CX569))+Forudsætninger!$E$48*CX569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CY565+CY566)+Forudsætninger!$E$45*(CY566+CY567)+Forudsætninger!$E$46*(CY567+CY568)+Forudsætninger!$E$47*(CY568+CY569))+Forudsætninger!$E$48*CY569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CZ565+CZ566)+Forudsætninger!$E$45*(CZ566+CZ567)+Forudsætninger!$E$46*(CZ567+CZ568)+Forudsætninger!$E$47*(CZ568+CZ569))+Forudsætninger!$E$48*CZ569","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(DA565+DA566)+Forudsætninger!$E$45*(DA566+DA567)+Forudsætninger!$E$46*(DA567+DA568)+Forudsætninger!$E$47*(DA568+DA569))+Forudsætninger!$E$48*DA569","v":0}]
[]
[]
[null,null,null,{"$f":"Enhedspriser!D126","v":"Svin"}]
[]
[null,null,null,"Overført antal svin"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!F86*FolsFaktorSkadesomk","v":0},{"$f":"F581","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!F87*FolsFaktorSkadesomk","v":0},{"$f":"(E581-E580)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!F88*FolsFaktorSkadesomk","v":0},{"$f":"(E582-E581)/($E$79-$E$78)","v":0}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!F89*FolsFaktorSkadesomk","v":0},{"$f":"(E583-E582)/($E$80-$E$79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!F90*FolsFaktorSkadesomk","v":0},{"$f":"(E584-E583)/($E$81-$E$80)","v":0}]
[null,null,null,null,{"$f":"10*(E584-E583)+E584","v":0},{"$f":"F584","v":0}]
[null,null,null,"Note: overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal svin"]
[null,null,null,{"$f":"D579","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E589+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK589+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ589+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$579:$E$585,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$579:$F$585,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$579:$E$585,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$579:$F$585,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$579:$E$585,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$579:$F$585,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$579:$E$585,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$579:$F$585,E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$579:$E$585,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$579:$F$585,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$579:$E$585,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$579:$F$585,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$579:$E$585,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$579:$F$585,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$579:$E$585,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$579:$F$585,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$579:$E$585,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$579:$F$585,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"INDEX($E$579:$E$585,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$579:$F$585,E98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$579:$E$585,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$579:$F$585,AK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$579:$E$585,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$579:$F$585,BQ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"INDEX($E$579:$E$585,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$579:$F$585,E99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$579:$E$585,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$579:$F$585,AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$579:$E$585,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$579:$F$585,BQ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Skadesomkostning per svin"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E597+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK597+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ597+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!D170","v":"Husdyr, svin"},{"$f":"Enhedspriser!G170","v":965.45120880403613},{"$f":"Enhedspriser!H170","v":965.45120880403613},{"$f":"Enhedspriser!I170","v":965.45120880403613},{"$f":"Enhedspriser!J170","v":965.45120880403613},{"$f":"Enhedspriser!K170","v":965.45120880403613},{"$f":"Enhedspriser!L170","v":965.45120880403613},{"$f":"Enhedspriser!M170","v":965.45120880403613},{"$f":"Enhedspriser!N170","v":965.45120880403613},{"$f":"Enhedspriser!O170","v":965.45120880403613},{"$f":"Enhedspriser!P170","v":965.45120880403613},{"$f":"Enhedspriser!Q170","v":965.45120880403613},{"$f":"Enhedspriser!R170","v":965.45120880403613},{"$f":"Enhedspriser!S170","v":965.45120880403613},{"$f":"Enhedspriser!T170","v":965.45120880403613},{"$f":"Enhedspriser!U170","v":965.45120880403613},{"$f":"Enhedspriser!V170","v":965.45120880403613},{"$f":"Enhedspriser!W170","v":965.45120880403613},{"$f":"Enhedspriser!X170","v":965.45120880403613},{"$f":"Enhedspriser!Y170","v":965.45120880403613},{"$f":"Enhedspriser!Z170","v":965.45120880403613},{"$f":"Enhedspriser!AA170","v":965.45120880403613},{"$f":"Enhedspriser!AB170","v":965.45120880403613},{"$f":"Enhedspriser!AC170","v":965.45120880403613},{"$f":"Enhedspriser!AD170","v":965.45120880403613},{"$f":"Enhedspriser!AE170","v":965.45120880403613},{"$f":"Enhedspriser!AF170","v":965.45120880403613},{"$f":"Enhedspriser!AG170","v":965.45120880403613},{"$f":"Enhedspriser!AH170","v":965.45120880403613},{"$f":"Enhedspriser!AI170","v":965.45120880403613},{"$f":"Enhedspriser!AJ170","v":965.45120880403613},{"$f":"Enhedspriser!AK170","v":965.45120880403613},{"$f":"Enhedspriser!AL170","v":965.45120880403613},{"$f":"Enhedspriser!AM170","v":965.45120880403613},{"$f":"Enhedspriser!AN170","v":965.45120880403613},{"$f":"Enhedspriser!AO170","v":965.45120880403613},{"$f":"Enhedspriser!AP170","v":965.45120880403613},{"$f":"Enhedspriser!AQ170","v":965.45120880403613},{"$f":"Enhedspriser!AR170","v":965.45120880403613},{"$f":"Enhedspriser!AS170","v":965.45120880403613},{"$f":"Enhedspriser!AT170","v":965.45120880403613},{"$f":"Enhedspriser!AU170","v":965.45120880403613},{"$f":"Enhedspriser!AV170","v":965.45120880403613},{"$f":"Enhedspriser!AW170","v":965.45120880403613},{"$f":"Enhedspriser!AX170","v":965.45120880403613},{"$f":"Enhedspriser!AY170","v":965.45120880403613},{"$f":"Enhedspriser!AZ170","v":965.45120880403613},{"$f":"Enhedspriser!BA170","v":965.45120880403613},{"$f":"Enhedspriser!BB170","v":965.45120880403613},{"$f":"Enhedspriser!BC170","v":965.45120880403613},{"$f":"Enhedspriser!BD170","v":965.45120880403613},{"$f":"Enhedspriser!BE170","v":965.45120880403613},{"$f":"Enhedspriser!BF170","v":965.45120880403613},{"$f":"Enhedspriser!BG170","v":965.45120880403613},{"$f":"Enhedspriser!BH170","v":965.45120880403613},{"$f":"Enhedspriser!BI170","v":965.45120880403613},{"$f":"Enhedspriser!BJ170","v":965.45120880403613},{"$f":"Enhedspriser!BK170","v":965.45120880403613},{"$f":"Enhedspriser!BL170","v":965.45120880403613},{"$f":"Enhedspriser!BM170","v":965.45120880403613},{"$f":"Enhedspriser!BN170","v":965.45120880403613},{"$f":"Enhedspriser!BO170","v":965.45120880403613},{"$f":"Enhedspriser!BP170","v":965.45120880403613},{"$f":"Enhedspriser!BQ170","v":965.45120880403613},{"$f":"Enhedspriser!BR170","v":965.45120880403613},{"$f":"Enhedspriser!BS170","v":965.45120880403613},{"$f":"Enhedspriser!BT170","v":965.45120880403613},{"$f":"Enhedspriser!BU170","v":965.45120880403613},{"$f":"Enhedspriser!BV170","v":965.45120880403613},{"$f":"Enhedspriser!BW170","v":965.45120880403613},{"$f":"Enhedspriser!BX170","v":965.45120880403613},{"$f":"Enhedspriser!BY170","v":965.45120880403613},{"$f":"Enhedspriser!BZ170","v":965.45120880403613},{"$f":"Enhedspriser!CA170","v":965.45120880403613},{"$f":"Enhedspriser!CB170","v":965.45120880403613},{"$f":"Enhedspriser!CC170","v":965.45120880403613},{"$f":"Enhedspriser!CD170","v":965.45120880403613},{"$f":"Enhedspriser!CE170","v":965.45120880403613},{"$f":"Enhedspriser!CF170","v":965.45120880403613},{"$f":"Enhedspriser!CG170","v":965.45120880403613},{"$f":"Enhedspriser!CH170","v":965.45120880403613},{"$f":"Enhedspriser!CI170","v":965.45120880403613},{"$f":"Enhedspriser!CJ170","v":965.45120880403613},{"$f":"Enhedspriser!CK170","v":965.45120880403613},{"$f":"Enhedspriser!CL170","v":965.45120880403613},{"$f":"Enhedspriser!CM170","v":965.45120880403613},{"$f":"Enhedspriser!CN170","v":965.45120880403613},{"$f":"Enhedspriser!CO170","v":965.45120880403613},{"$f":"Enhedspriser!CP170","v":965.45120880403613},{"$f":"Enhedspriser!CQ170","v":965.45120880403613},{"$f":"Enhedspriser!CR170","v":965.45120880403613},{"$f":"Enhedspriser!CS170","v":965.45120880403613},{"$f":"Enhedspriser!CT170","v":965.45120880403613},{"$f":"Enhedspriser!CU170","v":965.45120880403613},{"$f":"Enhedspriser!CV170","v":965.45120880403613},{"$f":"Enhedspriser!CW170","v":965.45120880403613},{"$f":"Enhedspriser!CX170","v":965.45120880403613},{"$f":"Enhedspriser!CY170","v":965.45120880403613},{"$f":"Enhedspriser!CZ170","v":965.45120880403613},{"$f":"Enhedspriser!DA170","v":965.45120880403613},{"$f":"Enhedspriser!DB170","v":965.45120880403613},{"$f":"Enhedspriser!DC170","v":965.45120880403613}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D589","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E601+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK601+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ601+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$598*E590/10^6","v":0},{"$f":"F$598*F590/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$598*BR590/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"E$598*E591/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$598*BQ591/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"E$598*E592/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$598*BQ592/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"E$598*E593/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$598*BQ593/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"E$598*E594/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$598*BQ594/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beregnet skadesomkostning for svin, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E609+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK609+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ609+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E602+E603)+Forudsætninger!$E$45*(E603+E604)+Forudsætninger!$E$46*(E604+E605)+Forudsætninger!$E$47*(E605+E606))+Forudsætninger!$E$48*E606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(F602+F603)+Forudsætninger!$E$45*(F603+F604)+Forudsætninger!$E$46*(F604+F605)+Forudsætninger!$E$47*(F605+F606))+Forudsætninger!$E$48*F606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(G602+G603)+Forudsætninger!$E$45*(G603+G604)+Forudsætninger!$E$46*(G604+G605)+Forudsætninger!$E$47*(G605+G606))+Forudsætninger!$E$48*G606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(H602+H603)+Forudsætninger!$E$45*(H603+H604)+Forudsætninger!$E$46*(H604+H605)+Forudsætninger!$E$47*(H605+H606))+Forudsætninger!$E$48*H606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(I602+I603)+Forudsætninger!$E$45*(I603+I604)+Forudsætninger!$E$46*(I604+I605)+Forudsætninger!$E$47*(I605+I606))+Forudsætninger!$E$48*I606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(J602+J603)+Forudsætninger!$E$45*(J603+J604)+Forudsætninger!$E$46*(J604+J605)+Forudsætninger!$E$47*(J605+J606))+Forudsætninger!$E$48*J606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(K602+K603)+Forudsætninger!$E$45*(K603+K604)+Forudsætninger!$E$46*(K604+K605)+Forudsætninger!$E$47*(K605+K606))+Forudsætninger!$E$48*K606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(L602+L603)+Forudsætninger!$E$45*(L603+L604)+Forudsætninger!$E$46*(L604+L605)+Forudsætninger!$E$47*(L605+L606))+Forudsætninger!$E$48*L606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(M602+M603)+Forudsætninger!$E$45*(M603+M604)+Forudsætninger!$E$46*(M604+M605)+Forudsætninger!$E$47*(M605+M606))+Forudsætninger!$E$48*M606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(N602+N603)+Forudsætninger!$E$45*(N603+N604)+Forudsætninger!$E$46*(N604+N605)+Forudsætninger!$E$47*(N605+N606))+Forudsætninger!$E$48*N606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(O602+O603)+Forudsætninger!$E$45*(O603+O604)+Forudsætninger!$E$46*(O604+O605)+Forudsætninger!$E$47*(O605+O606))+Forudsætninger!$E$48*O606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(P602+P603)+Forudsætninger!$E$45*(P603+P604)+Forudsætninger!$E$46*(P604+P605)+Forudsætninger!$E$47*(P605+P606))+Forudsætninger!$E$48*P606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Q602+Q603)+Forudsætninger!$E$45*(Q603+Q604)+Forudsætninger!$E$46*(Q604+Q605)+Forudsætninger!$E$47*(Q605+Q606))+Forudsætninger!$E$48*Q606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(R602+R603)+Forudsætninger!$E$45*(R603+R604)+Forudsætninger!$E$46*(R604+R605)+Forudsætninger!$E$47*(R605+R606))+Forudsætninger!$E$48*R606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(S602+S603)+Forudsætninger!$E$45*(S603+S604)+Forudsætninger!$E$46*(S604+S605)+Forudsætninger!$E$47*(S605+S606))+Forudsætninger!$E$48*S606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(T602+T603)+Forudsætninger!$E$45*(T603+T604)+Forudsætninger!$E$46*(T604+T605)+Forudsætninger!$E$47*(T605+T606))+Forudsætninger!$E$48*T606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(U602+U603)+Forudsætninger!$E$45*(U603+U604)+Forudsætninger!$E$46*(U604+U605)+Forudsætninger!$E$47*(U605+U606))+Forudsætninger!$E$48*U606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(V602+V603)+Forudsætninger!$E$45*(V603+V604)+Forudsætninger!$E$46*(V604+V605)+Forudsætninger!$E$47*(V605+V606))+Forudsætninger!$E$48*V606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(W602+W603)+Forudsætninger!$E$45*(W603+W604)+Forudsætninger!$E$46*(W604+W605)+Forudsætninger!$E$47*(W605+W606))+Forudsætninger!$E$48*W606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(X602+X603)+Forudsætninger!$E$45*(X603+X604)+Forudsætninger!$E$46*(X604+X605)+Forudsætninger!$E$47*(X605+X606))+Forudsætninger!$E$48*X606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Y602+Y603)+Forudsætninger!$E$45*(Y603+Y604)+Forudsætninger!$E$46*(Y604+Y605)+Forudsætninger!$E$47*(Y605+Y606))+Forudsætninger!$E$48*Y606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Z602+Z603)+Forudsætninger!$E$45*(Z603+Z604)+Forudsætninger!$E$46*(Z604+Z605)+Forudsætninger!$E$47*(Z605+Z606))+Forudsætninger!$E$48*Z606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AA602+AA603)+Forudsætninger!$E$45*(AA603+AA604)+Forudsætninger!$E$46*(AA604+AA605)+Forudsætninger!$E$47*(AA605+AA606))+Forudsætninger!$E$48*AA606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AB602+AB603)+Forudsætninger!$E$45*(AB603+AB604)+Forudsætninger!$E$46*(AB604+AB605)+Forudsætninger!$E$47*(AB605+AB606))+Forudsætninger!$E$48*AB606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AC602+AC603)+Forudsætninger!$E$45*(AC603+AC604)+Forudsætninger!$E$46*(AC604+AC605)+Forudsætninger!$E$47*(AC605+AC606))+Forudsætninger!$E$48*AC606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AD602+AD603)+Forudsætninger!$E$45*(AD603+AD604)+Forudsætninger!$E$46*(AD604+AD605)+Forudsætninger!$E$47*(AD605+AD606))+Forudsætninger!$E$48*AD606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AE602+AE603)+Forudsætninger!$E$45*(AE603+AE604)+Forudsætninger!$E$46*(AE604+AE605)+Forudsætninger!$E$47*(AE605+AE606))+Forudsætninger!$E$48*AE606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AF602+AF603)+Forudsætninger!$E$45*(AF603+AF604)+Forudsætninger!$E$46*(AF604+AF605)+Forudsætninger!$E$47*(AF605+AF606))+Forudsætninger!$E$48*AF606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AG602+AG603)+Forudsætninger!$E$45*(AG603+AG604)+Forudsætninger!$E$46*(AG604+AG605)+Forudsætninger!$E$47*(AG605+AG606))+Forudsætninger!$E$48*AG606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AH602+AH603)+Forudsætninger!$E$45*(AH603+AH604)+Forudsætninger!$E$46*(AH604+AH605)+Forudsætninger!$E$47*(AH605+AH606))+Forudsætninger!$E$48*AH606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AI602+AI603)+Forudsætninger!$E$45*(AI603+AI604)+Forudsætninger!$E$46*(AI604+AI605)+Forudsætninger!$E$47*(AI605+AI606))+Forudsætninger!$E$48*AI606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AJ602+AJ603)+Forudsætninger!$E$45*(AJ603+AJ604)+Forudsætninger!$E$46*(AJ604+AJ605)+Forudsætninger!$E$47*(AJ605+AJ606))+Forudsætninger!$E$48*AJ606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AK602+AK603)+Forudsætninger!$E$45*(AK603+AK604)+Forudsætninger!$E$46*(AK604+AK605)+Forudsætninger!$E$47*(AK605+AK606))+Forudsætninger!$E$48*AK606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AL602+AL603)+Forudsætninger!$E$45*(AL603+AL604)+Forudsætninger!$E$46*(AL604+AL605)+Forudsætninger!$E$47*(AL605+AL606))+Forudsætninger!$E$48*AL606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AM602+AM603)+Forudsætninger!$E$45*(AM603+AM604)+Forudsætninger!$E$46*(AM604+AM605)+Forudsætninger!$E$47*(AM605+AM606))+Forudsætninger!$E$48*AM606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AN602+AN603)+Forudsætninger!$E$45*(AN603+AN604)+Forudsætninger!$E$46*(AN604+AN605)+Forudsætninger!$E$47*(AN605+AN606))+Forudsætninger!$E$48*AN606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AO602+AO603)+Forudsætninger!$E$45*(AO603+AO604)+Forudsætninger!$E$46*(AO604+AO605)+Forudsætninger!$E$47*(AO605+AO606))+Forudsætninger!$E$48*AO606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AP602+AP603)+Forudsætninger!$E$45*(AP603+AP604)+Forudsætninger!$E$46*(AP604+AP605)+Forudsætninger!$E$47*(AP605+AP606))+Forudsætninger!$E$48*AP606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AQ602+AQ603)+Forudsætninger!$E$45*(AQ603+AQ604)+Forudsætninger!$E$46*(AQ604+AQ605)+Forudsætninger!$E$47*(AQ605+AQ606))+Forudsætninger!$E$48*AQ606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AR602+AR603)+Forudsætninger!$E$45*(AR603+AR604)+Forudsætninger!$E$46*(AR604+AR605)+Forudsætninger!$E$47*(AR605+AR606))+Forudsætninger!$E$48*AR606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AS602+AS603)+Forudsætninger!$E$45*(AS603+AS604)+Forudsætninger!$E$46*(AS604+AS605)+Forudsætninger!$E$47*(AS605+AS606))+Forudsætninger!$E$48*AS606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AT602+AT603)+Forudsætninger!$E$45*(AT603+AT604)+Forudsætninger!$E$46*(AT604+AT605)+Forudsætninger!$E$47*(AT605+AT606))+Forudsætninger!$E$48*AT606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AU602+AU603)+Forudsætninger!$E$45*(AU603+AU604)+Forudsætninger!$E$46*(AU604+AU605)+Forudsætninger!$E$47*(AU605+AU606))+Forudsætninger!$E$48*AU606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AV602+AV603)+Forudsætninger!$E$45*(AV603+AV604)+Forudsætninger!$E$46*(AV604+AV605)+Forudsætninger!$E$47*(AV605+AV606))+Forudsætninger!$E$48*AV606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AW602+AW603)+Forudsætninger!$E$45*(AW603+AW604)+Forudsætninger!$E$46*(AW604+AW605)+Forudsætninger!$E$47*(AW605+AW606))+Forudsætninger!$E$48*AW606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AX602+AX603)+Forudsætninger!$E$45*(AX603+AX604)+Forudsætninger!$E$46*(AX604+AX605)+Forudsætninger!$E$47*(AX605+AX606))+Forudsætninger!$E$48*AX606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AY602+AY603)+Forudsætninger!$E$45*(AY603+AY604)+Forudsætninger!$E$46*(AY604+AY605)+Forudsætninger!$E$47*(AY605+AY606))+Forudsætninger!$E$48*AY606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AZ602+AZ603)+Forudsætninger!$E$45*(AZ603+AZ604)+Forudsætninger!$E$46*(AZ604+AZ605)+Forudsætninger!$E$47*(AZ605+AZ606))+Forudsætninger!$E$48*AZ606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BA602+BA603)+Forudsætninger!$E$45*(BA603+BA604)+Forudsætninger!$E$46*(BA604+BA605)+Forudsætninger!$E$47*(BA605+BA606))+Forudsætninger!$E$48*BA606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BB602+BB603)+Forudsætninger!$E$45*(BB603+BB604)+Forudsætninger!$E$46*(BB604+BB605)+Forudsætninger!$E$47*(BB605+BB606))+Forudsætninger!$E$48*BB606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BC602+BC603)+Forudsætninger!$E$45*(BC603+BC604)+Forudsætninger!$E$46*(BC604+BC605)+Forudsætninger!$E$47*(BC605+BC606))+Forudsætninger!$E$48*BC606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BD602+BD603)+Forudsætninger!$E$45*(BD603+BD604)+Forudsætninger!$E$46*(BD604+BD605)+Forudsætninger!$E$47*(BD605+BD606))+Forudsætninger!$E$48*BD606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BE602+BE603)+Forudsætninger!$E$45*(BE603+BE604)+Forudsætninger!$E$46*(BE604+BE605)+Forudsætninger!$E$47*(BE605+BE606))+Forudsætninger!$E$48*BE606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BF602+BF603)+Forudsætninger!$E$45*(BF603+BF604)+Forudsætninger!$E$46*(BF604+BF605)+Forudsætninger!$E$47*(BF605+BF606))+Forudsætninger!$E$48*BF606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BG602+BG603)+Forudsætninger!$E$45*(BG603+BG604)+Forudsætninger!$E$46*(BG604+BG605)+Forudsætninger!$E$47*(BG605+BG606))+Forudsætninger!$E$48*BG606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BH602+BH603)+Forudsætninger!$E$45*(BH603+BH604)+Forudsætninger!$E$46*(BH604+BH605)+Forudsætninger!$E$47*(BH605+BH606))+Forudsætninger!$E$48*BH606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BI602+BI603)+Forudsætninger!$E$45*(BI603+BI604)+Forudsætninger!$E$46*(BI604+BI605)+Forudsætninger!$E$47*(BI605+BI606))+Forudsætninger!$E$48*BI606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BJ602+BJ603)+Forudsætninger!$E$45*(BJ603+BJ604)+Forudsætninger!$E$46*(BJ604+BJ605)+Forudsætninger!$E$47*(BJ605+BJ606))+Forudsætninger!$E$48*BJ606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BK602+BK603)+Forudsætninger!$E$45*(BK603+BK604)+Forudsætninger!$E$46*(BK604+BK605)+Forudsætninger!$E$47*(BK605+BK606))+Forudsætninger!$E$48*BK606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BL602+BL603)+Forudsætninger!$E$45*(BL603+BL604)+Forudsætninger!$E$46*(BL604+BL605)+Forudsætninger!$E$47*(BL605+BL606))+Forudsætninger!$E$48*BL606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BM602+BM603)+Forudsætninger!$E$45*(BM603+BM604)+Forudsætninger!$E$46*(BM604+BM605)+Forudsætninger!$E$47*(BM605+BM606))+Forudsætninger!$E$48*BM606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BN602+BN603)+Forudsætninger!$E$45*(BN603+BN604)+Forudsætninger!$E$46*(BN604+BN605)+Forudsætninger!$E$47*(BN605+BN606))+Forudsætninger!$E$48*BN606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BO602+BO603)+Forudsætninger!$E$45*(BO603+BO604)+Forudsætninger!$E$46*(BO604+BO605)+Forudsætninger!$E$47*(BO605+BO606))+Forudsætninger!$E$48*BO606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BP602+BP603)+Forudsætninger!$E$45*(BP603+BP604)+Forudsætninger!$E$46*(BP604+BP605)+Forudsætninger!$E$47*(BP605+BP606))+Forudsætninger!$E$48*BP606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BQ602+BQ603)+Forudsætninger!$E$45*(BQ603+BQ604)+Forudsætninger!$E$46*(BQ604+BQ605)+Forudsætninger!$E$47*(BQ605+BQ606))+Forudsætninger!$E$48*BQ606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BR602+BR603)+Forudsætninger!$E$45*(BR603+BR604)+Forudsætninger!$E$46*(BR604+BR605)+Forudsætninger!$E$47*(BR605+BR606))+Forudsætninger!$E$48*BR606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BS602+BS603)+Forudsætninger!$E$45*(BS603+BS604)+Forudsætninger!$E$46*(BS604+BS605)+Forudsætninger!$E$47*(BS605+BS606))+Forudsætninger!$E$48*BS606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BT602+BT603)+Forudsætninger!$E$45*(BT603+BT604)+Forudsætninger!$E$46*(BT604+BT605)+Forudsætninger!$E$47*(BT605+BT606))+Forudsætninger!$E$48*BT606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BU602+BU603)+Forudsætninger!$E$45*(BU603+BU604)+Forudsætninger!$E$46*(BU604+BU605)+Forudsætninger!$E$47*(BU605+BU606))+Forudsætninger!$E$48*BU606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BV602+BV603)+Forudsætninger!$E$45*(BV603+BV604)+Forudsætninger!$E$46*(BV604+BV605)+Forudsætninger!$E$47*(BV605+BV606))+Forudsætninger!$E$48*BV606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BW602+BW603)+Forudsætninger!$E$45*(BW603+BW604)+Forudsætninger!$E$46*(BW604+BW605)+Forudsætninger!$E$47*(BW605+BW606))+Forudsætninger!$E$48*BW606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BX602+BX603)+Forudsætninger!$E$45*(BX603+BX604)+Forudsætninger!$E$46*(BX604+BX605)+Forudsætninger!$E$47*(BX605+BX606))+Forudsætninger!$E$48*BX606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BY602+BY603)+Forudsætninger!$E$45*(BY603+BY604)+Forudsætninger!$E$46*(BY604+BY605)+Forudsætninger!$E$47*(BY605+BY606))+Forudsætninger!$E$48*BY606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BZ602+BZ603)+Forudsætninger!$E$45*(BZ603+BZ604)+Forudsætninger!$E$46*(BZ604+BZ605)+Forudsætninger!$E$47*(BZ605+BZ606))+Forudsætninger!$E$48*BZ606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CA602+CA603)+Forudsætninger!$E$45*(CA603+CA604)+Forudsætninger!$E$46*(CA604+CA605)+Forudsætninger!$E$47*(CA605+CA606))+Forudsætninger!$E$48*CA606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CB602+CB603)+Forudsætninger!$E$45*(CB603+CB604)+Forudsætninger!$E$46*(CB604+CB605)+Forudsætninger!$E$47*(CB605+CB606))+Forudsætninger!$E$48*CB606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CC602+CC603)+Forudsætninger!$E$45*(CC603+CC604)+Forudsætninger!$E$46*(CC604+CC605)+Forudsætninger!$E$47*(CC605+CC606))+Forudsætninger!$E$48*CC606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CD602+CD603)+Forudsætninger!$E$45*(CD603+CD604)+Forudsætninger!$E$46*(CD604+CD605)+Forudsætninger!$E$47*(CD605+CD606))+Forudsætninger!$E$48*CD606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CE602+CE603)+Forudsætninger!$E$45*(CE603+CE604)+Forudsætninger!$E$46*(CE604+CE605)+Forudsætninger!$E$47*(CE605+CE606))+Forudsætninger!$E$48*CE606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CF602+CF603)+Forudsætninger!$E$45*(CF603+CF604)+Forudsætninger!$E$46*(CF604+CF605)+Forudsætninger!$E$47*(CF605+CF606))+Forudsætninger!$E$48*CF606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CG602+CG603)+Forudsætninger!$E$45*(CG603+CG604)+Forudsætninger!$E$46*(CG604+CG605)+Forudsætninger!$E$47*(CG605+CG606))+Forudsætninger!$E$48*CG606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CH602+CH603)+Forudsætninger!$E$45*(CH603+CH604)+Forudsætninger!$E$46*(CH604+CH605)+Forudsætninger!$E$47*(CH605+CH606))+Forudsætninger!$E$48*CH606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CI602+CI603)+Forudsætninger!$E$45*(CI603+CI604)+Forudsætninger!$E$46*(CI604+CI605)+Forudsætninger!$E$47*(CI605+CI606))+Forudsætninger!$E$48*CI606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CJ602+CJ603)+Forudsætninger!$E$45*(CJ603+CJ604)+Forudsætninger!$E$46*(CJ604+CJ605)+Forudsætninger!$E$47*(CJ605+CJ606))+Forudsætninger!$E$48*CJ606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CK602+CK603)+Forudsætninger!$E$45*(CK603+CK604)+Forudsætninger!$E$46*(CK604+CK605)+Forudsætninger!$E$47*(CK605+CK606))+Forudsætninger!$E$48*CK606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CL602+CL603)+Forudsætninger!$E$45*(CL603+CL604)+Forudsætninger!$E$46*(CL604+CL605)+Forudsætninger!$E$47*(CL605+CL606))+Forudsætninger!$E$48*CL606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CM602+CM603)+Forudsætninger!$E$45*(CM603+CM604)+Forudsætninger!$E$46*(CM604+CM605)+Forudsætninger!$E$47*(CM605+CM606))+Forudsætninger!$E$48*CM606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CN602+CN603)+Forudsætninger!$E$45*(CN603+CN604)+Forudsætninger!$E$46*(CN604+CN605)+Forudsætninger!$E$47*(CN605+CN606))+Forudsætninger!$E$48*CN606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CO602+CO603)+Forudsætninger!$E$45*(CO603+CO604)+Forudsætninger!$E$46*(CO604+CO605)+Forudsætninger!$E$47*(CO605+CO606))+Forudsætninger!$E$48*CO606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CP602+CP603)+Forudsætninger!$E$45*(CP603+CP604)+Forudsætninger!$E$46*(CP604+CP605)+Forudsætninger!$E$47*(CP605+CP606))+Forudsætninger!$E$48*CP606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CQ602+CQ603)+Forudsætninger!$E$45*(CQ603+CQ604)+Forudsætninger!$E$46*(CQ604+CQ605)+Forudsætninger!$E$47*(CQ605+CQ606))+Forudsætninger!$E$48*CQ606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CR602+CR603)+Forudsætninger!$E$45*(CR603+CR604)+Forudsætninger!$E$46*(CR604+CR605)+Forudsætninger!$E$47*(CR605+CR606))+Forudsætninger!$E$48*CR606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CS602+CS603)+Forudsætninger!$E$45*(CS603+CS604)+Forudsætninger!$E$46*(CS604+CS605)+Forudsætninger!$E$47*(CS605+CS606))+Forudsætninger!$E$48*CS606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CT602+CT603)+Forudsætninger!$E$45*(CT603+CT604)+Forudsætninger!$E$46*(CT604+CT605)+Forudsætninger!$E$47*(CT605+CT606))+Forudsætninger!$E$48*CT606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CU602+CU603)+Forudsætninger!$E$45*(CU603+CU604)+Forudsætninger!$E$46*(CU604+CU605)+Forudsætninger!$E$47*(CU605+CU606))+Forudsætninger!$E$48*CU606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CV602+CV603)+Forudsætninger!$E$45*(CV603+CV604)+Forudsætninger!$E$46*(CV604+CV605)+Forudsætninger!$E$47*(CV605+CV606))+Forudsætninger!$E$48*CV606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CW602+CW603)+Forudsætninger!$E$45*(CW603+CW604)+Forudsætninger!$E$46*(CW604+CW605)+Forudsætninger!$E$47*(CW605+CW606))+Forudsætninger!$E$48*CW606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CX602+CX603)+Forudsætninger!$E$45*(CX603+CX604)+Forudsætninger!$E$46*(CX604+CX605)+Forudsætninger!$E$47*(CX605+CX606))+Forudsætninger!$E$48*CX606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CY602+CY603)+Forudsætninger!$E$45*(CY603+CY604)+Forudsætninger!$E$46*(CY604+CY605)+Forudsætninger!$E$47*(CY605+CY606))+Forudsætninger!$E$48*CY606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CZ602+CZ603)+Forudsætninger!$E$45*(CZ603+CZ604)+Forudsætninger!$E$46*(CZ604+CZ605)+Forudsætninger!$E$47*(CZ605+CZ606))+Forudsætninger!$E$48*CZ606","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(DA602+DA603)+Forudsætninger!$E$45*(DA603+DA604)+Forudsætninger!$E$46*(DA604+DA605)+Forudsætninger!$E$47*(DA605+DA606))+Forudsætninger!$E$48*DA606","v":0}]
[]
[]
[null,null,null,{"$f":"Enhedspriser!D127","v":"Afgrøder"}]
[]
[null,null,null,"Overført antal ha afgrøder"]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!G86*FolsFaktorSkadesomk","v":0},{"$f":"F618","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!G87*FolsFaktorSkadesomk","v":0},{"$f":"(E618-E617)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!G88*FolsFaktorSkadesomk","v":0},{"$f":"(E619-E618)/($E$79-$E$78)","v":0}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!G89*FolsFaktorSkadesomk","v":0},{"$f":"(E620-E619)/($E$80-$E$79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!G90*FolsFaktorSkadesomk","v":0},{"$f":"(E621-E620)/($E$81-$E$80)","v":0}]
[null,null,null,null,{"$f":"10*(E621-E620)+E621","v":0},{"$f":"F621","v":0}]
[null,null,null,"Note: overført fra Brugerindtastning inkl. en følsomhedsfaktor"]
[]
[null,null,null,"Antal ha"]
[null,null,null,{"$f":"D616","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E626+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK626+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ626+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$616:$E$622,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$616:$F$622,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$616:$E$622,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$616:$F$622,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$616:$E$622,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$616:$F$622,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$616:$E$622,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$616:$F$622,E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$616:$E$622,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$616:$F$622,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$616:$E$622,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$616:$F$622,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$616:$E$622,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$616:$F$622,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$616:$E$622,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$616:$F$622,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$616:$E$622,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$616:$F$622,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"INDEX($E$616:$E$622,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$616:$F$622,E98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$616:$E$622,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$616:$F$622,AK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$616:$E$622,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$616:$F$622,BQ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"INDEX($E$616:$E$622,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$616:$F$622,E99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$616:$E$622,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$616:$F$622,AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$616:$E$622,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$616:$F$622,BQ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Skadesomkostning per ha"]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E634+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK634+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ634+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"Enhedspriser!D171","v":"Afgrøder"},{"$f":"Enhedspriser!G171","v":3136.6624425773048},{"$f":"Enhedspriser!H171","v":3136.6624425773048},{"$f":"Enhedspriser!I171","v":3136.6624425773048},{"$f":"Enhedspriser!J171","v":3136.6624425773048},{"$f":"Enhedspriser!K171","v":3136.6624425773048},{"$f":"Enhedspriser!L171","v":3136.6624425773048},{"$f":"Enhedspriser!M171","v":3136.6624425773048},{"$f":"Enhedspriser!N171","v":3136.6624425773048},{"$f":"Enhedspriser!O171","v":3136.6624425773048},{"$f":"Enhedspriser!P171","v":3136.6624425773048},{"$f":"Enhedspriser!Q171","v":3136.6624425773048},{"$f":"Enhedspriser!R171","v":3136.6624425773048},{"$f":"Enhedspriser!S171","v":3136.6624425773048},{"$f":"Enhedspriser!T171","v":3136.6624425773048},{"$f":"Enhedspriser!U171","v":3136.6624425773048},{"$f":"Enhedspriser!V171","v":3136.6624425773048},{"$f":"Enhedspriser!W171","v":3136.6624425773048},{"$f":"Enhedspriser!X171","v":3136.6624425773048},{"$f":"Enhedspriser!Y171","v":3136.6624425773048},{"$f":"Enhedspriser!Z171","v":3136.6624425773048},{"$f":"Enhedspriser!AA171","v":3136.6624425773048},{"$f":"Enhedspriser!AB171","v":3136.6624425773048},{"$f":"Enhedspriser!AC171","v":3136.6624425773048},{"$f":"Enhedspriser!AD171","v":3136.6624425773048},{"$f":"Enhedspriser!AE171","v":3136.6624425773048},{"$f":"Enhedspriser!AF171","v":3136.6624425773048},{"$f":"Enhedspriser!AG171","v":3136.6624425773048},{"$f":"Enhedspriser!AH171","v":3136.6624425773048},{"$f":"Enhedspriser!AI171","v":3136.6624425773048},{"$f":"Enhedspriser!AJ171","v":3136.6624425773048},{"$f":"Enhedspriser!AK171","v":3136.6624425773048},{"$f":"Enhedspriser!AL171","v":3136.6624425773048},{"$f":"Enhedspriser!AM171","v":3136.6624425773048},{"$f":"Enhedspriser!AN171","v":3136.6624425773048},{"$f":"Enhedspriser!AO171","v":3136.6624425773048},{"$f":"Enhedspriser!AP171","v":3136.6624425773048},{"$f":"Enhedspriser!AQ171","v":3136.6624425773048},{"$f":"Enhedspriser!AR171","v":3136.6624425773048},{"$f":"Enhedspriser!AS171","v":3136.6624425773048},{"$f":"Enhedspriser!AT171","v":3136.6624425773048},{"$f":"Enhedspriser!AU171","v":3136.6624425773048},{"$f":"Enhedspriser!AV171","v":3136.6624425773048},{"$f":"Enhedspriser!AW171","v":3136.6624425773048},{"$f":"Enhedspriser!AX171","v":3136.6624425773048},{"$f":"Enhedspriser!AY171","v":3136.6624425773048},{"$f":"Enhedspriser!AZ171","v":3136.6624425773048},{"$f":"Enhedspriser!BA171","v":3136.6624425773048},{"$f":"Enhedspriser!BB171","v":3136.6624425773048},{"$f":"Enhedspriser!BC171","v":3136.6624425773048},{"$f":"Enhedspriser!BD171","v":3136.6624425773048},{"$f":"Enhedspriser!BE171","v":3136.6624425773048},{"$f":"Enhedspriser!BF171","v":3136.6624425773048},{"$f":"Enhedspriser!BG171","v":3136.6624425773048},{"$f":"Enhedspriser!BH171","v":3136.6624425773048},{"$f":"Enhedspriser!BI171","v":3136.6624425773048},{"$f":"Enhedspriser!BJ171","v":3136.6624425773048},{"$f":"Enhedspriser!BK171","v":3136.6624425773048},{"$f":"Enhedspriser!BL171","v":3136.6624425773048},{"$f":"Enhedspriser!BM171","v":3136.6624425773048},{"$f":"Enhedspriser!BN171","v":3136.6624425773048},{"$f":"Enhedspriser!BO171","v":3136.6624425773048},{"$f":"Enhedspriser!BP171","v":3136.6624425773048},{"$f":"Enhedspriser!BQ171","v":3136.6624425773048},{"$f":"Enhedspriser!BR171","v":3136.6624425773048},{"$f":"Enhedspriser!BS171","v":3136.6624425773048},{"$f":"Enhedspriser!BT171","v":3136.6624425773048},{"$f":"Enhedspriser!BU171","v":3136.6624425773048},{"$f":"Enhedspriser!BV171","v":3136.6624425773048},{"$f":"Enhedspriser!BW171","v":3136.6624425773048},{"$f":"Enhedspriser!BX171","v":3136.6624425773048},{"$f":"Enhedspriser!BY171","v":3136.6624425773048},{"$f":"Enhedspriser!BZ171","v":3136.6624425773048},{"$f":"Enhedspriser!CA171","v":3136.6624425773048},{"$f":"Enhedspriser!CB171","v":3136.6624425773048},{"$f":"Enhedspriser!CC171","v":3136.6624425773048},{"$f":"Enhedspriser!CD171","v":3136.6624425773048},{"$f":"Enhedspriser!CE171","v":3136.6624425773048},{"$f":"Enhedspriser!CF171","v":3136.6624425773048},{"$f":"Enhedspriser!CG171","v":3136.6624425773048},{"$f":"Enhedspriser!CH171","v":3136.6624425773048},{"$f":"Enhedspriser!CI171","v":3136.6624425773048},{"$f":"Enhedspriser!CJ171","v":3136.6624425773048},{"$f":"Enhedspriser!CK171","v":3136.6624425773048},{"$f":"Enhedspriser!CL171","v":3136.6624425773048},{"$f":"Enhedspriser!CM171","v":3136.6624425773048},{"$f":"Enhedspriser!CN171","v":3136.6624425773048},{"$f":"Enhedspriser!CO171","v":3136.6624425773048},{"$f":"Enhedspriser!CP171","v":3136.6624425773048},{"$f":"Enhedspriser!CQ171","v":3136.6624425773048},{"$f":"Enhedspriser!CR171","v":3136.6624425773048},{"$f":"Enhedspriser!CS171","v":3136.6624425773048},{"$f":"Enhedspriser!CT171","v":3136.6624425773048},{"$f":"Enhedspriser!CU171","v":3136.6624425773048},{"$f":"Enhedspriser!CV171","v":3136.6624425773048},{"$f":"Enhedspriser!CW171","v":3136.6624425773048},{"$f":"Enhedspriser!CX171","v":3136.6624425773048},{"$f":"Enhedspriser!CY171","v":3136.6624425773048},{"$f":"Enhedspriser!CZ171","v":3136.6624425773048},{"$f":"Enhedspriser!DA171","v":3136.6624425773048},{"$f":"Enhedspriser!DB171","v":3136.6624425773048},{"$f":"Enhedspriser!DC171","v":3136.6624425773048}]
[]
[null,null,null,"Skadesomkostninger per hændelse, mio. kr."]
[null,null,null,{"$f":"D626","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E638+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK638+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ638+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E$635*E627/10^6","v":0},{"$f":"F$635*F627/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$635*BR627/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"E$635*E628/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$635*BQ628/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"E$635*E629/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$635*BQ629/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"E$635*E630/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$635*BQ630/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"E$635*E631/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$635*BQ631/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beregnet skadesomkostning for afgrøder mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E646+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK646+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ646+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E639+E640)+Forudsætninger!$E$45*(E640+E641)+Forudsætninger!$E$46*(E641+E642)+Forudsætninger!$E$47*(E642+E643))+Forudsætninger!$E$48*E643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(F639+F640)+Forudsætninger!$E$45*(F640+F641)+Forudsætninger!$E$46*(F641+F642)+Forudsætninger!$E$47*(F642+F643))+Forudsætninger!$E$48*F643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(G639+G640)+Forudsætninger!$E$45*(G640+G641)+Forudsætninger!$E$46*(G641+G642)+Forudsætninger!$E$47*(G642+G643))+Forudsætninger!$E$48*G643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(H639+H640)+Forudsætninger!$E$45*(H640+H641)+Forudsætninger!$E$46*(H641+H642)+Forudsætninger!$E$47*(H642+H643))+Forudsætninger!$E$48*H643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(I639+I640)+Forudsætninger!$E$45*(I640+I641)+Forudsætninger!$E$46*(I641+I642)+Forudsætninger!$E$47*(I642+I643))+Forudsætninger!$E$48*I643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(J639+J640)+Forudsætninger!$E$45*(J640+J641)+Forudsætninger!$E$46*(J641+J642)+Forudsætninger!$E$47*(J642+J643))+Forudsætninger!$E$48*J643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(K639+K640)+Forudsætninger!$E$45*(K640+K641)+Forudsætninger!$E$46*(K641+K642)+Forudsætninger!$E$47*(K642+K643))+Forudsætninger!$E$48*K643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(L639+L640)+Forudsætninger!$E$45*(L640+L641)+Forudsætninger!$E$46*(L641+L642)+Forudsætninger!$E$47*(L642+L643))+Forudsætninger!$E$48*L643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(M639+M640)+Forudsætninger!$E$45*(M640+M641)+Forudsætninger!$E$46*(M641+M642)+Forudsætninger!$E$47*(M642+M643))+Forudsætninger!$E$48*M643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(N639+N640)+Forudsætninger!$E$45*(N640+N641)+Forudsætninger!$E$46*(N641+N642)+Forudsætninger!$E$47*(N642+N643))+Forudsætninger!$E$48*N643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(O639+O640)+Forudsætninger!$E$45*(O640+O641)+Forudsætninger!$E$46*(O641+O642)+Forudsætninger!$E$47*(O642+O643))+Forudsætninger!$E$48*O643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(P639+P640)+Forudsætninger!$E$45*(P640+P641)+Forudsætninger!$E$46*(P641+P642)+Forudsætninger!$E$47*(P642+P643))+Forudsætninger!$E$48*P643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Q639+Q640)+Forudsætninger!$E$45*(Q640+Q641)+Forudsætninger!$E$46*(Q641+Q642)+Forudsætninger!$E$47*(Q642+Q643))+Forudsætninger!$E$48*Q643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(R639+R640)+Forudsætninger!$E$45*(R640+R641)+Forudsætninger!$E$46*(R641+R642)+Forudsætninger!$E$47*(R642+R643))+Forudsætninger!$E$48*R643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(S639+S640)+Forudsætninger!$E$45*(S640+S641)+Forudsætninger!$E$46*(S641+S642)+Forudsætninger!$E$47*(S642+S643))+Forudsætninger!$E$48*S643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(T639+T640)+Forudsætninger!$E$45*(T640+T641)+Forudsætninger!$E$46*(T641+T642)+Forudsætninger!$E$47*(T642+T643))+Forudsætninger!$E$48*T643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(U639+U640)+Forudsætninger!$E$45*(U640+U641)+Forudsætninger!$E$46*(U641+U642)+Forudsætninger!$E$47*(U642+U643))+Forudsætninger!$E$48*U643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(V639+V640)+Forudsætninger!$E$45*(V640+V641)+Forudsætninger!$E$46*(V641+V642)+Forudsætninger!$E$47*(V642+V643))+Forudsætninger!$E$48*V643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(W639+W640)+Forudsætninger!$E$45*(W640+W641)+Forudsætninger!$E$46*(W641+W642)+Forudsætninger!$E$47*(W642+W643))+Forudsætninger!$E$48*W643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(X639+X640)+Forudsætninger!$E$45*(X640+X641)+Forudsætninger!$E$46*(X641+X642)+Forudsætninger!$E$47*(X642+X643))+Forudsætninger!$E$48*X643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Y639+Y640)+Forudsætninger!$E$45*(Y640+Y641)+Forudsætninger!$E$46*(Y641+Y642)+Forudsætninger!$E$47*(Y642+Y643))+Forudsætninger!$E$48*Y643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Z639+Z640)+Forudsætninger!$E$45*(Z640+Z641)+Forudsætninger!$E$46*(Z641+Z642)+Forudsætninger!$E$47*(Z642+Z643))+Forudsætninger!$E$48*Z643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AA639+AA640)+Forudsætninger!$E$45*(AA640+AA641)+Forudsætninger!$E$46*(AA641+AA642)+Forudsætninger!$E$47*(AA642+AA643))+Forudsætninger!$E$48*AA643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AB639+AB640)+Forudsætninger!$E$45*(AB640+AB641)+Forudsætninger!$E$46*(AB641+AB642)+Forudsætninger!$E$47*(AB642+AB643))+Forudsætninger!$E$48*AB643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AC639+AC640)+Forudsætninger!$E$45*(AC640+AC641)+Forudsætninger!$E$46*(AC641+AC642)+Forudsætninger!$E$47*(AC642+AC643))+Forudsætninger!$E$48*AC643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AD639+AD640)+Forudsætninger!$E$45*(AD640+AD641)+Forudsætninger!$E$46*(AD641+AD642)+Forudsætninger!$E$47*(AD642+AD643))+Forudsætninger!$E$48*AD643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AE639+AE640)+Forudsætninger!$E$45*(AE640+AE641)+Forudsætninger!$E$46*(AE641+AE642)+Forudsætninger!$E$47*(AE642+AE643))+Forudsætninger!$E$48*AE643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AF639+AF640)+Forudsætninger!$E$45*(AF640+AF641)+Forudsætninger!$E$46*(AF641+AF642)+Forudsætninger!$E$47*(AF642+AF643))+Forudsætninger!$E$48*AF643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AG639+AG640)+Forudsætninger!$E$45*(AG640+AG641)+Forudsætninger!$E$46*(AG641+AG642)+Forudsætninger!$E$47*(AG642+AG643))+Forudsætninger!$E$48*AG643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AH639+AH640)+Forudsætninger!$E$45*(AH640+AH641)+Forudsætninger!$E$46*(AH641+AH642)+Forudsætninger!$E$47*(AH642+AH643))+Forudsætninger!$E$48*AH643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AI639+AI640)+Forudsætninger!$E$45*(AI640+AI641)+Forudsætninger!$E$46*(AI641+AI642)+Forudsætninger!$E$47*(AI642+AI643))+Forudsætninger!$E$48*AI643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AJ639+AJ640)+Forudsætninger!$E$45*(AJ640+AJ641)+Forudsætninger!$E$46*(AJ641+AJ642)+Forudsætninger!$E$47*(AJ642+AJ643))+Forudsætninger!$E$48*AJ643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AK639+AK640)+Forudsætninger!$E$45*(AK640+AK641)+Forudsætninger!$E$46*(AK641+AK642)+Forudsætninger!$E$47*(AK642+AK643))+Forudsætninger!$E$48*AK643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AL639+AL640)+Forudsætninger!$E$45*(AL640+AL641)+Forudsætninger!$E$46*(AL641+AL642)+Forudsætninger!$E$47*(AL642+AL643))+Forudsætninger!$E$48*AL643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AM639+AM640)+Forudsætninger!$E$45*(AM640+AM641)+Forudsætninger!$E$46*(AM641+AM642)+Forudsætninger!$E$47*(AM642+AM643))+Forudsætninger!$E$48*AM643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AN639+AN640)+Forudsætninger!$E$45*(AN640+AN641)+Forudsætninger!$E$46*(AN641+AN642)+Forudsætninger!$E$47*(AN642+AN643))+Forudsætninger!$E$48*AN643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AO639+AO640)+Forudsætninger!$E$45*(AO640+AO641)+Forudsætninger!$E$46*(AO641+AO642)+Forudsætninger!$E$47*(AO642+AO643))+Forudsætninger!$E$48*AO643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AP639+AP640)+Forudsætninger!$E$45*(AP640+AP641)+Forudsætninger!$E$46*(AP641+AP642)+Forudsætninger!$E$47*(AP642+AP643))+Forudsætninger!$E$48*AP643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AQ639+AQ640)+Forudsætninger!$E$45*(AQ640+AQ641)+Forudsætninger!$E$46*(AQ641+AQ642)+Forudsætninger!$E$47*(AQ642+AQ643))+Forudsætninger!$E$48*AQ643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AR639+AR640)+Forudsætninger!$E$45*(AR640+AR641)+Forudsætninger!$E$46*(AR641+AR642)+Forudsætninger!$E$47*(AR642+AR643))+Forudsætninger!$E$48*AR643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AS639+AS640)+Forudsætninger!$E$45*(AS640+AS641)+Forudsætninger!$E$46*(AS641+AS642)+Forudsætninger!$E$47*(AS642+AS643))+Forudsætninger!$E$48*AS643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AT639+AT640)+Forudsætninger!$E$45*(AT640+AT641)+Forudsætninger!$E$46*(AT641+AT642)+Forudsætninger!$E$47*(AT642+AT643))+Forudsætninger!$E$48*AT643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AU639+AU640)+Forudsætninger!$E$45*(AU640+AU641)+Forudsætninger!$E$46*(AU641+AU642)+Forudsætninger!$E$47*(AU642+AU643))+Forudsætninger!$E$48*AU643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AV639+AV640)+Forudsætninger!$E$45*(AV640+AV641)+Forudsætninger!$E$46*(AV641+AV642)+Forudsætninger!$E$47*(AV642+AV643))+Forudsætninger!$E$48*AV643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AW639+AW640)+Forudsætninger!$E$45*(AW640+AW641)+Forudsætninger!$E$46*(AW641+AW642)+Forudsætninger!$E$47*(AW642+AW643))+Forudsætninger!$E$48*AW643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AX639+AX640)+Forudsætninger!$E$45*(AX640+AX641)+Forudsætninger!$E$46*(AX641+AX642)+Forudsætninger!$E$47*(AX642+AX643))+Forudsætninger!$E$48*AX643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AY639+AY640)+Forudsætninger!$E$45*(AY640+AY641)+Forudsætninger!$E$46*(AY641+AY642)+Forudsætninger!$E$47*(AY642+AY643))+Forudsætninger!$E$48*AY643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AZ639+AZ640)+Forudsætninger!$E$45*(AZ640+AZ641)+Forudsætninger!$E$46*(AZ641+AZ642)+Forudsætninger!$E$47*(AZ642+AZ643))+Forudsætninger!$E$48*AZ643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BA639+BA640)+Forudsætninger!$E$45*(BA640+BA641)+Forudsætninger!$E$46*(BA641+BA642)+Forudsætninger!$E$47*(BA642+BA643))+Forudsætninger!$E$48*BA643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BB639+BB640)+Forudsætninger!$E$45*(BB640+BB641)+Forudsætninger!$E$46*(BB641+BB642)+Forudsætninger!$E$47*(BB642+BB643))+Forudsætninger!$E$48*BB643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BC639+BC640)+Forudsætninger!$E$45*(BC640+BC641)+Forudsætninger!$E$46*(BC641+BC642)+Forudsætninger!$E$47*(BC642+BC643))+Forudsætninger!$E$48*BC643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BD639+BD640)+Forudsætninger!$E$45*(BD640+BD641)+Forudsætninger!$E$46*(BD641+BD642)+Forudsætninger!$E$47*(BD642+BD643))+Forudsætninger!$E$48*BD643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BE639+BE640)+Forudsætninger!$E$45*(BE640+BE641)+Forudsætninger!$E$46*(BE641+BE642)+Forudsætninger!$E$47*(BE642+BE643))+Forudsætninger!$E$48*BE643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BF639+BF640)+Forudsætninger!$E$45*(BF640+BF641)+Forudsætninger!$E$46*(BF641+BF642)+Forudsætninger!$E$47*(BF642+BF643))+Forudsætninger!$E$48*BF643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BG639+BG640)+Forudsætninger!$E$45*(BG640+BG641)+Forudsætninger!$E$46*(BG641+BG642)+Forudsætninger!$E$47*(BG642+BG643))+Forudsætninger!$E$48*BG643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BH639+BH640)+Forudsætninger!$E$45*(BH640+BH641)+Forudsætninger!$E$46*(BH641+BH642)+Forudsætninger!$E$47*(BH642+BH643))+Forudsætninger!$E$48*BH643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BI639+BI640)+Forudsætninger!$E$45*(BI640+BI641)+Forudsætninger!$E$46*(BI641+BI642)+Forudsætninger!$E$47*(BI642+BI643))+Forudsætninger!$E$48*BI643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BJ639+BJ640)+Forudsætninger!$E$45*(BJ640+BJ641)+Forudsætninger!$E$46*(BJ641+BJ642)+Forudsætninger!$E$47*(BJ642+BJ643))+Forudsætninger!$E$48*BJ643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BK639+BK640)+Forudsætninger!$E$45*(BK640+BK641)+Forudsætninger!$E$46*(BK641+BK642)+Forudsætninger!$E$47*(BK642+BK643))+Forudsætninger!$E$48*BK643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BL639+BL640)+Forudsætninger!$E$45*(BL640+BL641)+Forudsætninger!$E$46*(BL641+BL642)+Forudsætninger!$E$47*(BL642+BL643))+Forudsætninger!$E$48*BL643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BM639+BM640)+Forudsætninger!$E$45*(BM640+BM641)+Forudsætninger!$E$46*(BM641+BM642)+Forudsætninger!$E$47*(BM642+BM643))+Forudsætninger!$E$48*BM643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BN639+BN640)+Forudsætninger!$E$45*(BN640+BN641)+Forudsætninger!$E$46*(BN641+BN642)+Forudsætninger!$E$47*(BN642+BN643))+Forudsætninger!$E$48*BN643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BO639+BO640)+Forudsætninger!$E$45*(BO640+BO641)+Forudsætninger!$E$46*(BO641+BO642)+Forudsætninger!$E$47*(BO642+BO643))+Forudsætninger!$E$48*BO643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BP639+BP640)+Forudsætninger!$E$45*(BP640+BP641)+Forudsætninger!$E$46*(BP641+BP642)+Forudsætninger!$E$47*(BP642+BP643))+Forudsætninger!$E$48*BP643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BQ639+BQ640)+Forudsætninger!$E$45*(BQ640+BQ641)+Forudsætninger!$E$46*(BQ641+BQ642)+Forudsætninger!$E$47*(BQ642+BQ643))+Forudsætninger!$E$48*BQ643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BR639+BR640)+Forudsætninger!$E$45*(BR640+BR641)+Forudsætninger!$E$46*(BR641+BR642)+Forudsætninger!$E$47*(BR642+BR643))+Forudsætninger!$E$48*BR643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BS639+BS640)+Forudsætninger!$E$45*(BS640+BS641)+Forudsætninger!$E$46*(BS641+BS642)+Forudsætninger!$E$47*(BS642+BS643))+Forudsætninger!$E$48*BS643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BT639+BT640)+Forudsætninger!$E$45*(BT640+BT641)+Forudsætninger!$E$46*(BT641+BT642)+Forudsætninger!$E$47*(BT642+BT643))+Forudsætninger!$E$48*BT643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BU639+BU640)+Forudsætninger!$E$45*(BU640+BU641)+Forudsætninger!$E$46*(BU641+BU642)+Forudsætninger!$E$47*(BU642+BU643))+Forudsætninger!$E$48*BU643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BV639+BV640)+Forudsætninger!$E$45*(BV640+BV641)+Forudsætninger!$E$46*(BV641+BV642)+Forudsætninger!$E$47*(BV642+BV643))+Forudsætninger!$E$48*BV643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BW639+BW640)+Forudsætninger!$E$45*(BW640+BW641)+Forudsætninger!$E$46*(BW641+BW642)+Forudsætninger!$E$47*(BW642+BW643))+Forudsætninger!$E$48*BW643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BX639+BX640)+Forudsætninger!$E$45*(BX640+BX641)+Forudsætninger!$E$46*(BX641+BX642)+Forudsætninger!$E$47*(BX642+BX643))+Forudsætninger!$E$48*BX643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BY639+BY640)+Forudsætninger!$E$45*(BY640+BY641)+Forudsætninger!$E$46*(BY641+BY642)+Forudsætninger!$E$47*(BY642+BY643))+Forudsætninger!$E$48*BY643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BZ639+BZ640)+Forudsætninger!$E$45*(BZ640+BZ641)+Forudsætninger!$E$46*(BZ641+BZ642)+Forudsætninger!$E$47*(BZ642+BZ643))+Forudsætninger!$E$48*BZ643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CA639+CA640)+Forudsætninger!$E$45*(CA640+CA641)+Forudsætninger!$E$46*(CA641+CA642)+Forudsætninger!$E$47*(CA642+CA643))+Forudsætninger!$E$48*CA643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CB639+CB640)+Forudsætninger!$E$45*(CB640+CB641)+Forudsætninger!$E$46*(CB641+CB642)+Forudsætninger!$E$47*(CB642+CB643))+Forudsætninger!$E$48*CB643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CC639+CC640)+Forudsætninger!$E$45*(CC640+CC641)+Forudsætninger!$E$46*(CC641+CC642)+Forudsætninger!$E$47*(CC642+CC643))+Forudsætninger!$E$48*CC643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CD639+CD640)+Forudsætninger!$E$45*(CD640+CD641)+Forudsætninger!$E$46*(CD641+CD642)+Forudsætninger!$E$47*(CD642+CD643))+Forudsætninger!$E$48*CD643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CE639+CE640)+Forudsætninger!$E$45*(CE640+CE641)+Forudsætninger!$E$46*(CE641+CE642)+Forudsætninger!$E$47*(CE642+CE643))+Forudsætninger!$E$48*CE643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CF639+CF640)+Forudsætninger!$E$45*(CF640+CF641)+Forudsætninger!$E$46*(CF641+CF642)+Forudsætninger!$E$47*(CF642+CF643))+Forudsætninger!$E$48*CF643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CG639+CG640)+Forudsætninger!$E$45*(CG640+CG641)+Forudsætninger!$E$46*(CG641+CG642)+Forudsætninger!$E$47*(CG642+CG643))+Forudsætninger!$E$48*CG643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CH639+CH640)+Forudsætninger!$E$45*(CH640+CH641)+Forudsætninger!$E$46*(CH641+CH642)+Forudsætninger!$E$47*(CH642+CH643))+Forudsætninger!$E$48*CH643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CI639+CI640)+Forudsætninger!$E$45*(CI640+CI641)+Forudsætninger!$E$46*(CI641+CI642)+Forudsætninger!$E$47*(CI642+CI643))+Forudsætninger!$E$48*CI643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CJ639+CJ640)+Forudsætninger!$E$45*(CJ640+CJ641)+Forudsætninger!$E$46*(CJ641+CJ642)+Forudsætninger!$E$47*(CJ642+CJ643))+Forudsætninger!$E$48*CJ643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CK639+CK640)+Forudsætninger!$E$45*(CK640+CK641)+Forudsætninger!$E$46*(CK641+CK642)+Forudsætninger!$E$47*(CK642+CK643))+Forudsætninger!$E$48*CK643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CL639+CL640)+Forudsætninger!$E$45*(CL640+CL641)+Forudsætninger!$E$46*(CL641+CL642)+Forudsætninger!$E$47*(CL642+CL643))+Forudsætninger!$E$48*CL643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CM639+CM640)+Forudsætninger!$E$45*(CM640+CM641)+Forudsætninger!$E$46*(CM641+CM642)+Forudsætninger!$E$47*(CM642+CM643))+Forudsætninger!$E$48*CM643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CN639+CN640)+Forudsætninger!$E$45*(CN640+CN641)+Forudsætninger!$E$46*(CN641+CN642)+Forudsætninger!$E$47*(CN642+CN643))+Forudsætninger!$E$48*CN643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CO639+CO640)+Forudsætninger!$E$45*(CO640+CO641)+Forudsætninger!$E$46*(CO641+CO642)+Forudsætninger!$E$47*(CO642+CO643))+Forudsætninger!$E$48*CO643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CP639+CP640)+Forudsætninger!$E$45*(CP640+CP641)+Forudsætninger!$E$46*(CP641+CP642)+Forudsætninger!$E$47*(CP642+CP643))+Forudsætninger!$E$48*CP643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CQ639+CQ640)+Forudsætninger!$E$45*(CQ640+CQ641)+Forudsætninger!$E$46*(CQ641+CQ642)+Forudsætninger!$E$47*(CQ642+CQ643))+Forudsætninger!$E$48*CQ643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CR639+CR640)+Forudsætninger!$E$45*(CR640+CR641)+Forudsætninger!$E$46*(CR641+CR642)+Forudsætninger!$E$47*(CR642+CR643))+Forudsætninger!$E$48*CR643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CS639+CS640)+Forudsætninger!$E$45*(CS640+CS641)+Forudsætninger!$E$46*(CS641+CS642)+Forudsætninger!$E$47*(CS642+CS643))+Forudsætninger!$E$48*CS643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CT639+CT640)+Forudsætninger!$E$45*(CT640+CT641)+Forudsætninger!$E$46*(CT641+CT642)+Forudsætninger!$E$47*(CT642+CT643))+Forudsætninger!$E$48*CT643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CU639+CU640)+Forudsætninger!$E$45*(CU640+CU641)+Forudsætninger!$E$46*(CU641+CU642)+Forudsætninger!$E$47*(CU642+CU643))+Forudsætninger!$E$48*CU643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CV639+CV640)+Forudsætninger!$E$45*(CV640+CV641)+Forudsætninger!$E$46*(CV641+CV642)+Forudsætninger!$E$47*(CV642+CV643))+Forudsætninger!$E$48*CV643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CW639+CW640)+Forudsætninger!$E$45*(CW640+CW641)+Forudsætninger!$E$46*(CW641+CW642)+Forudsætninger!$E$47*(CW642+CW643))+Forudsætninger!$E$48*CW643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CX639+CX640)+Forudsætninger!$E$45*(CX640+CX641)+Forudsætninger!$E$46*(CX641+CX642)+Forudsætninger!$E$47*(CX642+CX643))+Forudsætninger!$E$48*CX643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CY639+CY640)+Forudsætninger!$E$45*(CY640+CY641)+Forudsætninger!$E$46*(CY641+CY642)+Forudsætninger!$E$47*(CY642+CY643))+Forudsætninger!$E$48*CY643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CZ639+CZ640)+Forudsætninger!$E$45*(CZ640+CZ641)+Forudsætninger!$E$46*(CZ641+CZ642)+Forudsætninger!$E$47*(CZ642+CZ643))+Forudsætninger!$E$48*CZ643","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(DA639+DA640)+Forudsætninger!$E$45*(DA640+DA641)+Forudsætninger!$E$46*(DA641+DA642)+Forudsætninger!$E$47*(DA642+DA643))+Forudsætninger!$E$48*DA643","v":0}]
[]
[]
[null,null,"Brugerdefinerede"]
[]
[null,null,null,{"$f":"Brugerinput!E93","v":">Indtast type 1<"}]
[]
[null,null,null,"Overført skadesomkostninger i mio. kr."]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!$E$95*Brugerinput!E96/10^6*FolsFaktorSkadesomk","v":0},{"$f":"F657","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!$E$95*Brugerinput!E97/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E657-E656)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!$E$95*Brugerinput!E98/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E658-E657)/($E$79-$E$78)","v":0}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!$E$95*Brugerinput!E99/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E659-E658)/($E$80-$E$79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!$E$95*Brugerinput!E100/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E660-E659)/($E$81-$E$80)","v":0}]
[null,null,null,null,{"$f":"10*(E660-E659)+E660","v":0},{"$f":"F660","v":0}]
[]
[null,null,null,"Skadesomkostninger i mio. kr."]
[null,null,null,{"$f":"D655","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E664+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK664+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ664+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$655:$E$661,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$655:$F$661,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$655:$E$661,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$655:$F$661,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$655:$E$661,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$655:$F$661,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$655:$E$661,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$655:$F$661,E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$655:$E$661,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$655:$F$661,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$655:$E$661,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$655:$F$661,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$655:$E$661,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$655:$F$661,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$655:$E$661,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$655:$F$661,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$655:$E$661,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$655:$F$661,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"INDEX($E$655:$E$661,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$655:$F$661,E98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$655:$E$661,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$655:$F$661,AK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$655:$E$661,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$655:$F$661,BQ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"INDEX($E$655:$E$661,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$655:$F$661,E99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$655:$E$661,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$655:$F$661,AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$655:$E$661,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$655:$F$661,BQ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beregnet skadesomkostning for svin, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E672+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK672+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ672+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E665+E666)+Forudsætninger!$E$45*(E666+E667)+Forudsætninger!$E$46*(E667+E668)+Forudsætninger!$E$47*(E668+E669))+Forudsætninger!$E$48*E669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(F665+F666)+Forudsætninger!$E$45*(F666+F667)+Forudsætninger!$E$46*(F667+F668)+Forudsætninger!$E$47*(F668+F669))+Forudsætninger!$E$48*F669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(G665+G666)+Forudsætninger!$E$45*(G666+G667)+Forudsætninger!$E$46*(G667+G668)+Forudsætninger!$E$47*(G668+G669))+Forudsætninger!$E$48*G669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(H665+H666)+Forudsætninger!$E$45*(H666+H667)+Forudsætninger!$E$46*(H667+H668)+Forudsætninger!$E$47*(H668+H669))+Forudsætninger!$E$48*H669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(I665+I666)+Forudsætninger!$E$45*(I666+I667)+Forudsætninger!$E$46*(I667+I668)+Forudsætninger!$E$47*(I668+I669))+Forudsætninger!$E$48*I669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(J665+J666)+Forudsætninger!$E$45*(J666+J667)+Forudsætninger!$E$46*(J667+J668)+Forudsætninger!$E$47*(J668+J669))+Forudsætninger!$E$48*J669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(K665+K666)+Forudsætninger!$E$45*(K666+K667)+Forudsætninger!$E$46*(K667+K668)+Forudsætninger!$E$47*(K668+K669))+Forudsætninger!$E$48*K669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(L665+L666)+Forudsætninger!$E$45*(L666+L667)+Forudsætninger!$E$46*(L667+L668)+Forudsætninger!$E$47*(L668+L669))+Forudsætninger!$E$48*L669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(M665+M666)+Forudsætninger!$E$45*(M666+M667)+Forudsætninger!$E$46*(M667+M668)+Forudsætninger!$E$47*(M668+M669))+Forudsætninger!$E$48*M669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(N665+N666)+Forudsætninger!$E$45*(N666+N667)+Forudsætninger!$E$46*(N667+N668)+Forudsætninger!$E$47*(N668+N669))+Forudsætninger!$E$48*N669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(O665+O666)+Forudsætninger!$E$45*(O666+O667)+Forudsætninger!$E$46*(O667+O668)+Forudsætninger!$E$47*(O668+O669))+Forudsætninger!$E$48*O669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(P665+P666)+Forudsætninger!$E$45*(P666+P667)+Forudsætninger!$E$46*(P667+P668)+Forudsætninger!$E$47*(P668+P669))+Forudsætninger!$E$48*P669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Q665+Q666)+Forudsætninger!$E$45*(Q666+Q667)+Forudsætninger!$E$46*(Q667+Q668)+Forudsætninger!$E$47*(Q668+Q669))+Forudsætninger!$E$48*Q669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(R665+R666)+Forudsætninger!$E$45*(R666+R667)+Forudsætninger!$E$46*(R667+R668)+Forudsætninger!$E$47*(R668+R669))+Forudsætninger!$E$48*R669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(S665+S666)+Forudsætninger!$E$45*(S666+S667)+Forudsætninger!$E$46*(S667+S668)+Forudsætninger!$E$47*(S668+S669))+Forudsætninger!$E$48*S669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(T665+T666)+Forudsætninger!$E$45*(T666+T667)+Forudsætninger!$E$46*(T667+T668)+Forudsætninger!$E$47*(T668+T669))+Forudsætninger!$E$48*T669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(U665+U666)+Forudsætninger!$E$45*(U666+U667)+Forudsætninger!$E$46*(U667+U668)+Forudsætninger!$E$47*(U668+U669))+Forudsætninger!$E$48*U669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(V665+V666)+Forudsætninger!$E$45*(V666+V667)+Forudsætninger!$E$46*(V667+V668)+Forudsætninger!$E$47*(V668+V669))+Forudsætninger!$E$48*V669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(W665+W666)+Forudsætninger!$E$45*(W666+W667)+Forudsætninger!$E$46*(W667+W668)+Forudsætninger!$E$47*(W668+W669))+Forudsætninger!$E$48*W669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(X665+X666)+Forudsætninger!$E$45*(X666+X667)+Forudsætninger!$E$46*(X667+X668)+Forudsætninger!$E$47*(X668+X669))+Forudsætninger!$E$48*X669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Y665+Y666)+Forudsætninger!$E$45*(Y666+Y667)+Forudsætninger!$E$46*(Y667+Y668)+Forudsætninger!$E$47*(Y668+Y669))+Forudsætninger!$E$48*Y669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Z665+Z666)+Forudsætninger!$E$45*(Z666+Z667)+Forudsætninger!$E$46*(Z667+Z668)+Forudsætninger!$E$47*(Z668+Z669))+Forudsætninger!$E$48*Z669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AA665+AA666)+Forudsætninger!$E$45*(AA666+AA667)+Forudsætninger!$E$46*(AA667+AA668)+Forudsætninger!$E$47*(AA668+AA669))+Forudsætninger!$E$48*AA669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AB665+AB666)+Forudsætninger!$E$45*(AB666+AB667)+Forudsætninger!$E$46*(AB667+AB668)+Forudsætninger!$E$47*(AB668+AB669))+Forudsætninger!$E$48*AB669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AC665+AC666)+Forudsætninger!$E$45*(AC666+AC667)+Forudsætninger!$E$46*(AC667+AC668)+Forudsætninger!$E$47*(AC668+AC669))+Forudsætninger!$E$48*AC669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AD665+AD666)+Forudsætninger!$E$45*(AD666+AD667)+Forudsætninger!$E$46*(AD667+AD668)+Forudsætninger!$E$47*(AD668+AD669))+Forudsætninger!$E$48*AD669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AE665+AE666)+Forudsætninger!$E$45*(AE666+AE667)+Forudsætninger!$E$46*(AE667+AE668)+Forudsætninger!$E$47*(AE668+AE669))+Forudsætninger!$E$48*AE669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AF665+AF666)+Forudsætninger!$E$45*(AF666+AF667)+Forudsætninger!$E$46*(AF667+AF668)+Forudsætninger!$E$47*(AF668+AF669))+Forudsætninger!$E$48*AF669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AG665+AG666)+Forudsætninger!$E$45*(AG666+AG667)+Forudsætninger!$E$46*(AG667+AG668)+Forudsætninger!$E$47*(AG668+AG669))+Forudsætninger!$E$48*AG669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AH665+AH666)+Forudsætninger!$E$45*(AH666+AH667)+Forudsætninger!$E$46*(AH667+AH668)+Forudsætninger!$E$47*(AH668+AH669))+Forudsætninger!$E$48*AH669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AI665+AI666)+Forudsætninger!$E$45*(AI666+AI667)+Forudsætninger!$E$46*(AI667+AI668)+Forudsætninger!$E$47*(AI668+AI669))+Forudsætninger!$E$48*AI669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AJ665+AJ666)+Forudsætninger!$E$45*(AJ666+AJ667)+Forudsætninger!$E$46*(AJ667+AJ668)+Forudsætninger!$E$47*(AJ668+AJ669))+Forudsætninger!$E$48*AJ669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AK665+AK666)+Forudsætninger!$E$45*(AK666+AK667)+Forudsætninger!$E$46*(AK667+AK668)+Forudsætninger!$E$47*(AK668+AK669))+Forudsætninger!$E$48*AK669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AL665+AL666)+Forudsætninger!$E$45*(AL666+AL667)+Forudsætninger!$E$46*(AL667+AL668)+Forudsætninger!$E$47*(AL668+AL669))+Forudsætninger!$E$48*AL669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AM665+AM666)+Forudsætninger!$E$45*(AM666+AM667)+Forudsætninger!$E$46*(AM667+AM668)+Forudsætninger!$E$47*(AM668+AM669))+Forudsætninger!$E$48*AM669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AN665+AN666)+Forudsætninger!$E$45*(AN666+AN667)+Forudsætninger!$E$46*(AN667+AN668)+Forudsætninger!$E$47*(AN668+AN669))+Forudsætninger!$E$48*AN669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AO665+AO666)+Forudsætninger!$E$45*(AO666+AO667)+Forudsætninger!$E$46*(AO667+AO668)+Forudsætninger!$E$47*(AO668+AO669))+Forudsætninger!$E$48*AO669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AP665+AP666)+Forudsætninger!$E$45*(AP666+AP667)+Forudsætninger!$E$46*(AP667+AP668)+Forudsætninger!$E$47*(AP668+AP669))+Forudsætninger!$E$48*AP669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AQ665+AQ666)+Forudsætninger!$E$45*(AQ666+AQ667)+Forudsætninger!$E$46*(AQ667+AQ668)+Forudsætninger!$E$47*(AQ668+AQ669))+Forudsætninger!$E$48*AQ669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AR665+AR666)+Forudsætninger!$E$45*(AR666+AR667)+Forudsætninger!$E$46*(AR667+AR668)+Forudsætninger!$E$47*(AR668+AR669))+Forudsætninger!$E$48*AR669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AS665+AS666)+Forudsætninger!$E$45*(AS666+AS667)+Forudsætninger!$E$46*(AS667+AS668)+Forudsætninger!$E$47*(AS668+AS669))+Forudsætninger!$E$48*AS669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AT665+AT666)+Forudsætninger!$E$45*(AT666+AT667)+Forudsætninger!$E$46*(AT667+AT668)+Forudsætninger!$E$47*(AT668+AT669))+Forudsætninger!$E$48*AT669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AU665+AU666)+Forudsætninger!$E$45*(AU666+AU667)+Forudsætninger!$E$46*(AU667+AU668)+Forudsætninger!$E$47*(AU668+AU669))+Forudsætninger!$E$48*AU669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AV665+AV666)+Forudsætninger!$E$45*(AV666+AV667)+Forudsætninger!$E$46*(AV667+AV668)+Forudsætninger!$E$47*(AV668+AV669))+Forudsætninger!$E$48*AV669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AW665+AW666)+Forudsætninger!$E$45*(AW666+AW667)+Forudsætninger!$E$46*(AW667+AW668)+Forudsætninger!$E$47*(AW668+AW669))+Forudsætninger!$E$48*AW669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AX665+AX666)+Forudsætninger!$E$45*(AX666+AX667)+Forudsætninger!$E$46*(AX667+AX668)+Forudsætninger!$E$47*(AX668+AX669))+Forudsætninger!$E$48*AX669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AY665+AY666)+Forudsætninger!$E$45*(AY666+AY667)+Forudsætninger!$E$46*(AY667+AY668)+Forudsætninger!$E$47*(AY668+AY669))+Forudsætninger!$E$48*AY669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AZ665+AZ666)+Forudsætninger!$E$45*(AZ666+AZ667)+Forudsætninger!$E$46*(AZ667+AZ668)+Forudsætninger!$E$47*(AZ668+AZ669))+Forudsætninger!$E$48*AZ669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BA665+BA666)+Forudsætninger!$E$45*(BA666+BA667)+Forudsætninger!$E$46*(BA667+BA668)+Forudsætninger!$E$47*(BA668+BA669))+Forudsætninger!$E$48*BA669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BB665+BB666)+Forudsætninger!$E$45*(BB666+BB667)+Forudsætninger!$E$46*(BB667+BB668)+Forudsætninger!$E$47*(BB668+BB669))+Forudsætninger!$E$48*BB669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BC665+BC666)+Forudsætninger!$E$45*(BC666+BC667)+Forudsætninger!$E$46*(BC667+BC668)+Forudsætninger!$E$47*(BC668+BC669))+Forudsætninger!$E$48*BC669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BD665+BD666)+Forudsætninger!$E$45*(BD666+BD667)+Forudsætninger!$E$46*(BD667+BD668)+Forudsætninger!$E$47*(BD668+BD669))+Forudsætninger!$E$48*BD669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BE665+BE666)+Forudsætninger!$E$45*(BE666+BE667)+Forudsætninger!$E$46*(BE667+BE668)+Forudsætninger!$E$47*(BE668+BE669))+Forudsætninger!$E$48*BE669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BF665+BF666)+Forudsætninger!$E$45*(BF666+BF667)+Forudsætninger!$E$46*(BF667+BF668)+Forudsætninger!$E$47*(BF668+BF669))+Forudsætninger!$E$48*BF669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BG665+BG666)+Forudsætninger!$E$45*(BG666+BG667)+Forudsætninger!$E$46*(BG667+BG668)+Forudsætninger!$E$47*(BG668+BG669))+Forudsætninger!$E$48*BG669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BH665+BH666)+Forudsætninger!$E$45*(BH666+BH667)+Forudsætninger!$E$46*(BH667+BH668)+Forudsætninger!$E$47*(BH668+BH669))+Forudsætninger!$E$48*BH669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BI665+BI666)+Forudsætninger!$E$45*(BI666+BI667)+Forudsætninger!$E$46*(BI667+BI668)+Forudsætninger!$E$47*(BI668+BI669))+Forudsætninger!$E$48*BI669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BJ665+BJ666)+Forudsætninger!$E$45*(BJ666+BJ667)+Forudsætninger!$E$46*(BJ667+BJ668)+Forudsætninger!$E$47*(BJ668+BJ669))+Forudsætninger!$E$48*BJ669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BK665+BK666)+Forudsætninger!$E$45*(BK666+BK667)+Forudsætninger!$E$46*(BK667+BK668)+Forudsætninger!$E$47*(BK668+BK669))+Forudsætninger!$E$48*BK669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BL665+BL666)+Forudsætninger!$E$45*(BL666+BL667)+Forudsætninger!$E$46*(BL667+BL668)+Forudsætninger!$E$47*(BL668+BL669))+Forudsætninger!$E$48*BL669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BM665+BM666)+Forudsætninger!$E$45*(BM666+BM667)+Forudsætninger!$E$46*(BM667+BM668)+Forudsætninger!$E$47*(BM668+BM669))+Forudsætninger!$E$48*BM669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BN665+BN666)+Forudsætninger!$E$45*(BN666+BN667)+Forudsætninger!$E$46*(BN667+BN668)+Forudsætninger!$E$47*(BN668+BN669))+Forudsætninger!$E$48*BN669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BO665+BO666)+Forudsætninger!$E$45*(BO666+BO667)+Forudsætninger!$E$46*(BO667+BO668)+Forudsætninger!$E$47*(BO668+BO669))+Forudsætninger!$E$48*BO669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BP665+BP666)+Forudsætninger!$E$45*(BP666+BP667)+Forudsætninger!$E$46*(BP667+BP668)+Forudsætninger!$E$47*(BP668+BP669))+Forudsætninger!$E$48*BP669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BQ665+BQ666)+Forudsætninger!$E$45*(BQ666+BQ667)+Forudsætninger!$E$46*(BQ667+BQ668)+Forudsætninger!$E$47*(BQ668+BQ669))+Forudsætninger!$E$48*BQ669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BR665+BR666)+Forudsætninger!$E$45*(BR666+BR667)+Forudsætninger!$E$46*(BR667+BR668)+Forudsætninger!$E$47*(BR668+BR669))+Forudsætninger!$E$48*BR669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BS665+BS666)+Forudsætninger!$E$45*(BS666+BS667)+Forudsætninger!$E$46*(BS667+BS668)+Forudsætninger!$E$47*(BS668+BS669))+Forudsætninger!$E$48*BS669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BT665+BT666)+Forudsætninger!$E$45*(BT666+BT667)+Forudsætninger!$E$46*(BT667+BT668)+Forudsætninger!$E$47*(BT668+BT669))+Forudsætninger!$E$48*BT669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BU665+BU666)+Forudsætninger!$E$45*(BU666+BU667)+Forudsætninger!$E$46*(BU667+BU668)+Forudsætninger!$E$47*(BU668+BU669))+Forudsætninger!$E$48*BU669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BV665+BV666)+Forudsætninger!$E$45*(BV666+BV667)+Forudsætninger!$E$46*(BV667+BV668)+Forudsætninger!$E$47*(BV668+BV669))+Forudsætninger!$E$48*BV669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BW665+BW666)+Forudsætninger!$E$45*(BW666+BW667)+Forudsætninger!$E$46*(BW667+BW668)+Forudsætninger!$E$47*(BW668+BW669))+Forudsætninger!$E$48*BW669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BX665+BX666)+Forudsætninger!$E$45*(BX666+BX667)+Forudsætninger!$E$46*(BX667+BX668)+Forudsætninger!$E$47*(BX668+BX669))+Forudsætninger!$E$48*BX669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BY665+BY666)+Forudsætninger!$E$45*(BY666+BY667)+Forudsætninger!$E$46*(BY667+BY668)+Forudsætninger!$E$47*(BY668+BY669))+Forudsætninger!$E$48*BY669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BZ665+BZ666)+Forudsætninger!$E$45*(BZ666+BZ667)+Forudsætninger!$E$46*(BZ667+BZ668)+Forudsætninger!$E$47*(BZ668+BZ669))+Forudsætninger!$E$48*BZ669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CA665+CA666)+Forudsætninger!$E$45*(CA666+CA667)+Forudsætninger!$E$46*(CA667+CA668)+Forudsætninger!$E$47*(CA668+CA669))+Forudsætninger!$E$48*CA669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CB665+CB666)+Forudsætninger!$E$45*(CB666+CB667)+Forudsætninger!$E$46*(CB667+CB668)+Forudsætninger!$E$47*(CB668+CB669))+Forudsætninger!$E$48*CB669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CC665+CC666)+Forudsætninger!$E$45*(CC666+CC667)+Forudsætninger!$E$46*(CC667+CC668)+Forudsætninger!$E$47*(CC668+CC669))+Forudsætninger!$E$48*CC669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CD665+CD666)+Forudsætninger!$E$45*(CD666+CD667)+Forudsætninger!$E$46*(CD667+CD668)+Forudsætninger!$E$47*(CD668+CD669))+Forudsætninger!$E$48*CD669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CE665+CE666)+Forudsætninger!$E$45*(CE666+CE667)+Forudsætninger!$E$46*(CE667+CE668)+Forudsætninger!$E$47*(CE668+CE669))+Forudsætninger!$E$48*CE669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CF665+CF666)+Forudsætninger!$E$45*(CF666+CF667)+Forudsætninger!$E$46*(CF667+CF668)+Forudsætninger!$E$47*(CF668+CF669))+Forudsætninger!$E$48*CF669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CG665+CG666)+Forudsætninger!$E$45*(CG666+CG667)+Forudsætninger!$E$46*(CG667+CG668)+Forudsætninger!$E$47*(CG668+CG669))+Forudsætninger!$E$48*CG669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CH665+CH666)+Forudsætninger!$E$45*(CH666+CH667)+Forudsætninger!$E$46*(CH667+CH668)+Forudsætninger!$E$47*(CH668+CH669))+Forudsætninger!$E$48*CH669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CI665+CI666)+Forudsætninger!$E$45*(CI666+CI667)+Forudsætninger!$E$46*(CI667+CI668)+Forudsætninger!$E$47*(CI668+CI669))+Forudsætninger!$E$48*CI669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CJ665+CJ666)+Forudsætninger!$E$45*(CJ666+CJ667)+Forudsætninger!$E$46*(CJ667+CJ668)+Forudsætninger!$E$47*(CJ668+CJ669))+Forudsætninger!$E$48*CJ669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CK665+CK666)+Forudsætninger!$E$45*(CK666+CK667)+Forudsætninger!$E$46*(CK667+CK668)+Forudsætninger!$E$47*(CK668+CK669))+Forudsætninger!$E$48*CK669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CL665+CL666)+Forudsætninger!$E$45*(CL666+CL667)+Forudsætninger!$E$46*(CL667+CL668)+Forudsætninger!$E$47*(CL668+CL669))+Forudsætninger!$E$48*CL669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CM665+CM666)+Forudsætninger!$E$45*(CM666+CM667)+Forudsætninger!$E$46*(CM667+CM668)+Forudsætninger!$E$47*(CM668+CM669))+Forudsætninger!$E$48*CM669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CN665+CN666)+Forudsætninger!$E$45*(CN666+CN667)+Forudsætninger!$E$46*(CN667+CN668)+Forudsætninger!$E$47*(CN668+CN669))+Forudsætninger!$E$48*CN669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CO665+CO666)+Forudsætninger!$E$45*(CO666+CO667)+Forudsætninger!$E$46*(CO667+CO668)+Forudsætninger!$E$47*(CO668+CO669))+Forudsætninger!$E$48*CO669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CP665+CP666)+Forudsætninger!$E$45*(CP666+CP667)+Forudsætninger!$E$46*(CP667+CP668)+Forudsætninger!$E$47*(CP668+CP669))+Forudsætninger!$E$48*CP669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CQ665+CQ666)+Forudsætninger!$E$45*(CQ666+CQ667)+Forudsætninger!$E$46*(CQ667+CQ668)+Forudsætninger!$E$47*(CQ668+CQ669))+Forudsætninger!$E$48*CQ669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CR665+CR666)+Forudsætninger!$E$45*(CR666+CR667)+Forudsætninger!$E$46*(CR667+CR668)+Forudsætninger!$E$47*(CR668+CR669))+Forudsætninger!$E$48*CR669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CS665+CS666)+Forudsætninger!$E$45*(CS666+CS667)+Forudsætninger!$E$46*(CS667+CS668)+Forudsætninger!$E$47*(CS668+CS669))+Forudsætninger!$E$48*CS669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CT665+CT666)+Forudsætninger!$E$45*(CT666+CT667)+Forudsætninger!$E$46*(CT667+CT668)+Forudsætninger!$E$47*(CT668+CT669))+Forudsætninger!$E$48*CT669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CU665+CU666)+Forudsætninger!$E$45*(CU666+CU667)+Forudsætninger!$E$46*(CU667+CU668)+Forudsætninger!$E$47*(CU668+CU669))+Forudsætninger!$E$48*CU669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CV665+CV666)+Forudsætninger!$E$45*(CV666+CV667)+Forudsætninger!$E$46*(CV667+CV668)+Forudsætninger!$E$47*(CV668+CV669))+Forudsætninger!$E$48*CV669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CW665+CW666)+Forudsætninger!$E$45*(CW666+CW667)+Forudsætninger!$E$46*(CW667+CW668)+Forudsætninger!$E$47*(CW668+CW669))+Forudsætninger!$E$48*CW669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CX665+CX666)+Forudsætninger!$E$45*(CX666+CX667)+Forudsætninger!$E$46*(CX667+CX668)+Forudsætninger!$E$47*(CX668+CX669))+Forudsætninger!$E$48*CX669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CY665+CY666)+Forudsætninger!$E$45*(CY666+CY667)+Forudsætninger!$E$46*(CY667+CY668)+Forudsætninger!$E$47*(CY668+CY669))+Forudsætninger!$E$48*CY669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CZ665+CZ666)+Forudsætninger!$E$45*(CZ666+CZ667)+Forudsætninger!$E$46*(CZ667+CZ668)+Forudsætninger!$E$47*(CZ668+CZ669))+Forudsætninger!$E$48*CZ669","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(DA665+DA666)+Forudsætninger!$E$45*(DA666+DA667)+Forudsætninger!$E$46*(DA667+DA668)+Forudsætninger!$E$47*(DA668+DA669))+Forudsætninger!$E$48*DA669","v":0}]
[]
[]
[null,null,null,{"$f":"Brugerinput!F93","v":">Indtast type 2<"}]
[]
[null,null,null,"Overført skadesomkostninger i mio. kr."]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!$F$95*Brugerinput!F96/10^6*FolsFaktorSkadesomk","v":0},{"$f":"F681","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!$F$95*Brugerinput!F97/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E681-E680)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!$F$95*Brugerinput!F98/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E682-E681)/($E$79-$E$78)","v":0}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!$F$95*Brugerinput!F99/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E683-E682)/($E$80-$E$79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!$F$95*Brugerinput!F100/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E684-E683)/($E$81-$E$80)","v":0}]
[null,null,null,null,{"$f":"10*(E684-E683)+E684","v":0},{"$f":"F684","v":0}]
[]
[null,null,null,"Skadesomkostninger i mio. kr."]
[null,null,null,{"$f":"D679","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E688+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK688+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ688+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$679:$E$685,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$679:$F$685,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$679:$E$685,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$679:$F$685,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$679:$E$685,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$679:$F$685,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$679:$E$685,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$679:$F$685,E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$679:$E$685,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$679:$F$685,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$679:$E$685,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$679:$F$685,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$679:$E$685,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$679:$F$685,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$679:$E$685,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$679:$F$685,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$679:$E$685,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$679:$F$685,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"INDEX($E$679:$E$685,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$679:$F$685,E98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$679:$E$685,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$679:$F$685,AK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$679:$E$685,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$679:$F$685,BQ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"INDEX($E$679:$E$685,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$679:$F$685,E99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$679:$E$685,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$679:$F$685,AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$679:$E$685,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$679:$F$685,BQ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beregnet skadesomkostning for svin, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E696+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK696+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ696+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E689+E690)+Forudsætninger!$E$45*(E690+E691)+Forudsætninger!$E$46*(E691+E692)+Forudsætninger!$E$47*(E692+E693))+Forudsætninger!$E$48*E693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(F689+F690)+Forudsætninger!$E$45*(F690+F691)+Forudsætninger!$E$46*(F691+F692)+Forudsætninger!$E$47*(F692+F693))+Forudsætninger!$E$48*F693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(G689+G690)+Forudsætninger!$E$45*(G690+G691)+Forudsætninger!$E$46*(G691+G692)+Forudsætninger!$E$47*(G692+G693))+Forudsætninger!$E$48*G693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(H689+H690)+Forudsætninger!$E$45*(H690+H691)+Forudsætninger!$E$46*(H691+H692)+Forudsætninger!$E$47*(H692+H693))+Forudsætninger!$E$48*H693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(I689+I690)+Forudsætninger!$E$45*(I690+I691)+Forudsætninger!$E$46*(I691+I692)+Forudsætninger!$E$47*(I692+I693))+Forudsætninger!$E$48*I693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(J689+J690)+Forudsætninger!$E$45*(J690+J691)+Forudsætninger!$E$46*(J691+J692)+Forudsætninger!$E$47*(J692+J693))+Forudsætninger!$E$48*J693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(K689+K690)+Forudsætninger!$E$45*(K690+K691)+Forudsætninger!$E$46*(K691+K692)+Forudsætninger!$E$47*(K692+K693))+Forudsætninger!$E$48*K693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(L689+L690)+Forudsætninger!$E$45*(L690+L691)+Forudsætninger!$E$46*(L691+L692)+Forudsætninger!$E$47*(L692+L693))+Forudsætninger!$E$48*L693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(M689+M690)+Forudsætninger!$E$45*(M690+M691)+Forudsætninger!$E$46*(M691+M692)+Forudsætninger!$E$47*(M692+M693))+Forudsætninger!$E$48*M693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(N689+N690)+Forudsætninger!$E$45*(N690+N691)+Forudsætninger!$E$46*(N691+N692)+Forudsætninger!$E$47*(N692+N693))+Forudsætninger!$E$48*N693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(O689+O690)+Forudsætninger!$E$45*(O690+O691)+Forudsætninger!$E$46*(O691+O692)+Forudsætninger!$E$47*(O692+O693))+Forudsætninger!$E$48*O693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(P689+P690)+Forudsætninger!$E$45*(P690+P691)+Forudsætninger!$E$46*(P691+P692)+Forudsætninger!$E$47*(P692+P693))+Forudsætninger!$E$48*P693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Q689+Q690)+Forudsætninger!$E$45*(Q690+Q691)+Forudsætninger!$E$46*(Q691+Q692)+Forudsætninger!$E$47*(Q692+Q693))+Forudsætninger!$E$48*Q693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(R689+R690)+Forudsætninger!$E$45*(R690+R691)+Forudsætninger!$E$46*(R691+R692)+Forudsætninger!$E$47*(R692+R693))+Forudsætninger!$E$48*R693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(S689+S690)+Forudsætninger!$E$45*(S690+S691)+Forudsætninger!$E$46*(S691+S692)+Forudsætninger!$E$47*(S692+S693))+Forudsætninger!$E$48*S693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(T689+T690)+Forudsætninger!$E$45*(T690+T691)+Forudsætninger!$E$46*(T691+T692)+Forudsætninger!$E$47*(T692+T693))+Forudsætninger!$E$48*T693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(U689+U690)+Forudsætninger!$E$45*(U690+U691)+Forudsætninger!$E$46*(U691+U692)+Forudsætninger!$E$47*(U692+U693))+Forudsætninger!$E$48*U693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(V689+V690)+Forudsætninger!$E$45*(V690+V691)+Forudsætninger!$E$46*(V691+V692)+Forudsætninger!$E$47*(V692+V693))+Forudsætninger!$E$48*V693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(W689+W690)+Forudsætninger!$E$45*(W690+W691)+Forudsætninger!$E$46*(W691+W692)+Forudsætninger!$E$47*(W692+W693))+Forudsætninger!$E$48*W693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(X689+X690)+Forudsætninger!$E$45*(X690+X691)+Forudsætninger!$E$46*(X691+X692)+Forudsætninger!$E$47*(X692+X693))+Forudsætninger!$E$48*X693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Y689+Y690)+Forudsætninger!$E$45*(Y690+Y691)+Forudsætninger!$E$46*(Y691+Y692)+Forudsætninger!$E$47*(Y692+Y693))+Forudsætninger!$E$48*Y693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Z689+Z690)+Forudsætninger!$E$45*(Z690+Z691)+Forudsætninger!$E$46*(Z691+Z692)+Forudsætninger!$E$47*(Z692+Z693))+Forudsætninger!$E$48*Z693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AA689+AA690)+Forudsætninger!$E$45*(AA690+AA691)+Forudsætninger!$E$46*(AA691+AA692)+Forudsætninger!$E$47*(AA692+AA693))+Forudsætninger!$E$48*AA693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AB689+AB690)+Forudsætninger!$E$45*(AB690+AB691)+Forudsætninger!$E$46*(AB691+AB692)+Forudsætninger!$E$47*(AB692+AB693))+Forudsætninger!$E$48*AB693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AC689+AC690)+Forudsætninger!$E$45*(AC690+AC691)+Forudsætninger!$E$46*(AC691+AC692)+Forudsætninger!$E$47*(AC692+AC693))+Forudsætninger!$E$48*AC693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AD689+AD690)+Forudsætninger!$E$45*(AD690+AD691)+Forudsætninger!$E$46*(AD691+AD692)+Forudsætninger!$E$47*(AD692+AD693))+Forudsætninger!$E$48*AD693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AE689+AE690)+Forudsætninger!$E$45*(AE690+AE691)+Forudsætninger!$E$46*(AE691+AE692)+Forudsætninger!$E$47*(AE692+AE693))+Forudsætninger!$E$48*AE693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AF689+AF690)+Forudsætninger!$E$45*(AF690+AF691)+Forudsætninger!$E$46*(AF691+AF692)+Forudsætninger!$E$47*(AF692+AF693))+Forudsætninger!$E$48*AF693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AG689+AG690)+Forudsætninger!$E$45*(AG690+AG691)+Forudsætninger!$E$46*(AG691+AG692)+Forudsætninger!$E$47*(AG692+AG693))+Forudsætninger!$E$48*AG693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AH689+AH690)+Forudsætninger!$E$45*(AH690+AH691)+Forudsætninger!$E$46*(AH691+AH692)+Forudsætninger!$E$47*(AH692+AH693))+Forudsætninger!$E$48*AH693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AI689+AI690)+Forudsætninger!$E$45*(AI690+AI691)+Forudsætninger!$E$46*(AI691+AI692)+Forudsætninger!$E$47*(AI692+AI693))+Forudsætninger!$E$48*AI693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AJ689+AJ690)+Forudsætninger!$E$45*(AJ690+AJ691)+Forudsætninger!$E$46*(AJ691+AJ692)+Forudsætninger!$E$47*(AJ692+AJ693))+Forudsætninger!$E$48*AJ693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AK689+AK690)+Forudsætninger!$E$45*(AK690+AK691)+Forudsætninger!$E$46*(AK691+AK692)+Forudsætninger!$E$47*(AK692+AK693))+Forudsætninger!$E$48*AK693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AL689+AL690)+Forudsætninger!$E$45*(AL690+AL691)+Forudsætninger!$E$46*(AL691+AL692)+Forudsætninger!$E$47*(AL692+AL693))+Forudsætninger!$E$48*AL693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AM689+AM690)+Forudsætninger!$E$45*(AM690+AM691)+Forudsætninger!$E$46*(AM691+AM692)+Forudsætninger!$E$47*(AM692+AM693))+Forudsætninger!$E$48*AM693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AN689+AN690)+Forudsætninger!$E$45*(AN690+AN691)+Forudsætninger!$E$46*(AN691+AN692)+Forudsætninger!$E$47*(AN692+AN693))+Forudsætninger!$E$48*AN693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AO689+AO690)+Forudsætninger!$E$45*(AO690+AO691)+Forudsætninger!$E$46*(AO691+AO692)+Forudsætninger!$E$47*(AO692+AO693))+Forudsætninger!$E$48*AO693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AP689+AP690)+Forudsætninger!$E$45*(AP690+AP691)+Forudsætninger!$E$46*(AP691+AP692)+Forudsætninger!$E$47*(AP692+AP693))+Forudsætninger!$E$48*AP693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AQ689+AQ690)+Forudsætninger!$E$45*(AQ690+AQ691)+Forudsætninger!$E$46*(AQ691+AQ692)+Forudsætninger!$E$47*(AQ692+AQ693))+Forudsætninger!$E$48*AQ693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AR689+AR690)+Forudsætninger!$E$45*(AR690+AR691)+Forudsætninger!$E$46*(AR691+AR692)+Forudsætninger!$E$47*(AR692+AR693))+Forudsætninger!$E$48*AR693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AS689+AS690)+Forudsætninger!$E$45*(AS690+AS691)+Forudsætninger!$E$46*(AS691+AS692)+Forudsætninger!$E$47*(AS692+AS693))+Forudsætninger!$E$48*AS693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AT689+AT690)+Forudsætninger!$E$45*(AT690+AT691)+Forudsætninger!$E$46*(AT691+AT692)+Forudsætninger!$E$47*(AT692+AT693))+Forudsætninger!$E$48*AT693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AU689+AU690)+Forudsætninger!$E$45*(AU690+AU691)+Forudsætninger!$E$46*(AU691+AU692)+Forudsætninger!$E$47*(AU692+AU693))+Forudsætninger!$E$48*AU693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AV689+AV690)+Forudsætninger!$E$45*(AV690+AV691)+Forudsætninger!$E$46*(AV691+AV692)+Forudsætninger!$E$47*(AV692+AV693))+Forudsætninger!$E$48*AV693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AW689+AW690)+Forudsætninger!$E$45*(AW690+AW691)+Forudsætninger!$E$46*(AW691+AW692)+Forudsætninger!$E$47*(AW692+AW693))+Forudsætninger!$E$48*AW693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AX689+AX690)+Forudsætninger!$E$45*(AX690+AX691)+Forudsætninger!$E$46*(AX691+AX692)+Forudsætninger!$E$47*(AX692+AX693))+Forudsætninger!$E$48*AX693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AY689+AY690)+Forudsætninger!$E$45*(AY690+AY691)+Forudsætninger!$E$46*(AY691+AY692)+Forudsætninger!$E$47*(AY692+AY693))+Forudsætninger!$E$48*AY693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AZ689+AZ690)+Forudsætninger!$E$45*(AZ690+AZ691)+Forudsætninger!$E$46*(AZ691+AZ692)+Forudsætninger!$E$47*(AZ692+AZ693))+Forudsætninger!$E$48*AZ693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BA689+BA690)+Forudsætninger!$E$45*(BA690+BA691)+Forudsætninger!$E$46*(BA691+BA692)+Forudsætninger!$E$47*(BA692+BA693))+Forudsætninger!$E$48*BA693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BB689+BB690)+Forudsætninger!$E$45*(BB690+BB691)+Forudsætninger!$E$46*(BB691+BB692)+Forudsætninger!$E$47*(BB692+BB693))+Forudsætninger!$E$48*BB693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BC689+BC690)+Forudsætninger!$E$45*(BC690+BC691)+Forudsætninger!$E$46*(BC691+BC692)+Forudsætninger!$E$47*(BC692+BC693))+Forudsætninger!$E$48*BC693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BD689+BD690)+Forudsætninger!$E$45*(BD690+BD691)+Forudsætninger!$E$46*(BD691+BD692)+Forudsætninger!$E$47*(BD692+BD693))+Forudsætninger!$E$48*BD693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BE689+BE690)+Forudsætninger!$E$45*(BE690+BE691)+Forudsætninger!$E$46*(BE691+BE692)+Forudsætninger!$E$47*(BE692+BE693))+Forudsætninger!$E$48*BE693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BF689+BF690)+Forudsætninger!$E$45*(BF690+BF691)+Forudsætninger!$E$46*(BF691+BF692)+Forudsætninger!$E$47*(BF692+BF693))+Forudsætninger!$E$48*BF693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BG689+BG690)+Forudsætninger!$E$45*(BG690+BG691)+Forudsætninger!$E$46*(BG691+BG692)+Forudsætninger!$E$47*(BG692+BG693))+Forudsætninger!$E$48*BG693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BH689+BH690)+Forudsætninger!$E$45*(BH690+BH691)+Forudsætninger!$E$46*(BH691+BH692)+Forudsætninger!$E$47*(BH692+BH693))+Forudsætninger!$E$48*BH693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BI689+BI690)+Forudsætninger!$E$45*(BI690+BI691)+Forudsætninger!$E$46*(BI691+BI692)+Forudsætninger!$E$47*(BI692+BI693))+Forudsætninger!$E$48*BI693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BJ689+BJ690)+Forudsætninger!$E$45*(BJ690+BJ691)+Forudsætninger!$E$46*(BJ691+BJ692)+Forudsætninger!$E$47*(BJ692+BJ693))+Forudsætninger!$E$48*BJ693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BK689+BK690)+Forudsætninger!$E$45*(BK690+BK691)+Forudsætninger!$E$46*(BK691+BK692)+Forudsætninger!$E$47*(BK692+BK693))+Forudsætninger!$E$48*BK693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BL689+BL690)+Forudsætninger!$E$45*(BL690+BL691)+Forudsætninger!$E$46*(BL691+BL692)+Forudsætninger!$E$47*(BL692+BL693))+Forudsætninger!$E$48*BL693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BM689+BM690)+Forudsætninger!$E$45*(BM690+BM691)+Forudsætninger!$E$46*(BM691+BM692)+Forudsætninger!$E$47*(BM692+BM693))+Forudsætninger!$E$48*BM693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BN689+BN690)+Forudsætninger!$E$45*(BN690+BN691)+Forudsætninger!$E$46*(BN691+BN692)+Forudsætninger!$E$47*(BN692+BN693))+Forudsætninger!$E$48*BN693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BO689+BO690)+Forudsætninger!$E$45*(BO690+BO691)+Forudsætninger!$E$46*(BO691+BO692)+Forudsætninger!$E$47*(BO692+BO693))+Forudsætninger!$E$48*BO693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BP689+BP690)+Forudsætninger!$E$45*(BP690+BP691)+Forudsætninger!$E$46*(BP691+BP692)+Forudsætninger!$E$47*(BP692+BP693))+Forudsætninger!$E$48*BP693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BQ689+BQ690)+Forudsætninger!$E$45*(BQ690+BQ691)+Forudsætninger!$E$46*(BQ691+BQ692)+Forudsætninger!$E$47*(BQ692+BQ693))+Forudsætninger!$E$48*BQ693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BR689+BR690)+Forudsætninger!$E$45*(BR690+BR691)+Forudsætninger!$E$46*(BR691+BR692)+Forudsætninger!$E$47*(BR692+BR693))+Forudsætninger!$E$48*BR693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BS689+BS690)+Forudsætninger!$E$45*(BS690+BS691)+Forudsætninger!$E$46*(BS691+BS692)+Forudsætninger!$E$47*(BS692+BS693))+Forudsætninger!$E$48*BS693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BT689+BT690)+Forudsætninger!$E$45*(BT690+BT691)+Forudsætninger!$E$46*(BT691+BT692)+Forudsætninger!$E$47*(BT692+BT693))+Forudsætninger!$E$48*BT693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BU689+BU690)+Forudsætninger!$E$45*(BU690+BU691)+Forudsætninger!$E$46*(BU691+BU692)+Forudsætninger!$E$47*(BU692+BU693))+Forudsætninger!$E$48*BU693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BV689+BV690)+Forudsætninger!$E$45*(BV690+BV691)+Forudsætninger!$E$46*(BV691+BV692)+Forudsætninger!$E$47*(BV692+BV693))+Forudsætninger!$E$48*BV693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BW689+BW690)+Forudsætninger!$E$45*(BW690+BW691)+Forudsætninger!$E$46*(BW691+BW692)+Forudsætninger!$E$47*(BW692+BW693))+Forudsætninger!$E$48*BW693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BX689+BX690)+Forudsætninger!$E$45*(BX690+BX691)+Forudsætninger!$E$46*(BX691+BX692)+Forudsætninger!$E$47*(BX692+BX693))+Forudsætninger!$E$48*BX693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BY689+BY690)+Forudsætninger!$E$45*(BY690+BY691)+Forudsætninger!$E$46*(BY691+BY692)+Forudsætninger!$E$47*(BY692+BY693))+Forudsætninger!$E$48*BY693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BZ689+BZ690)+Forudsætninger!$E$45*(BZ690+BZ691)+Forudsætninger!$E$46*(BZ691+BZ692)+Forudsætninger!$E$47*(BZ692+BZ693))+Forudsætninger!$E$48*BZ693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CA689+CA690)+Forudsætninger!$E$45*(CA690+CA691)+Forudsætninger!$E$46*(CA691+CA692)+Forudsætninger!$E$47*(CA692+CA693))+Forudsætninger!$E$48*CA693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CB689+CB690)+Forudsætninger!$E$45*(CB690+CB691)+Forudsætninger!$E$46*(CB691+CB692)+Forudsætninger!$E$47*(CB692+CB693))+Forudsætninger!$E$48*CB693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CC689+CC690)+Forudsætninger!$E$45*(CC690+CC691)+Forudsætninger!$E$46*(CC691+CC692)+Forudsætninger!$E$47*(CC692+CC693))+Forudsætninger!$E$48*CC693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CD689+CD690)+Forudsætninger!$E$45*(CD690+CD691)+Forudsætninger!$E$46*(CD691+CD692)+Forudsætninger!$E$47*(CD692+CD693))+Forudsætninger!$E$48*CD693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CE689+CE690)+Forudsætninger!$E$45*(CE690+CE691)+Forudsætninger!$E$46*(CE691+CE692)+Forudsætninger!$E$47*(CE692+CE693))+Forudsætninger!$E$48*CE693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CF689+CF690)+Forudsætninger!$E$45*(CF690+CF691)+Forudsætninger!$E$46*(CF691+CF692)+Forudsætninger!$E$47*(CF692+CF693))+Forudsætninger!$E$48*CF693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CG689+CG690)+Forudsætninger!$E$45*(CG690+CG691)+Forudsætninger!$E$46*(CG691+CG692)+Forudsætninger!$E$47*(CG692+CG693))+Forudsætninger!$E$48*CG693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CH689+CH690)+Forudsætninger!$E$45*(CH690+CH691)+Forudsætninger!$E$46*(CH691+CH692)+Forudsætninger!$E$47*(CH692+CH693))+Forudsætninger!$E$48*CH693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CI689+CI690)+Forudsætninger!$E$45*(CI690+CI691)+Forudsætninger!$E$46*(CI691+CI692)+Forudsætninger!$E$47*(CI692+CI693))+Forudsætninger!$E$48*CI693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CJ689+CJ690)+Forudsætninger!$E$45*(CJ690+CJ691)+Forudsætninger!$E$46*(CJ691+CJ692)+Forudsætninger!$E$47*(CJ692+CJ693))+Forudsætninger!$E$48*CJ693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CK689+CK690)+Forudsætninger!$E$45*(CK690+CK691)+Forudsætninger!$E$46*(CK691+CK692)+Forudsætninger!$E$47*(CK692+CK693))+Forudsætninger!$E$48*CK693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CL689+CL690)+Forudsætninger!$E$45*(CL690+CL691)+Forudsætninger!$E$46*(CL691+CL692)+Forudsætninger!$E$47*(CL692+CL693))+Forudsætninger!$E$48*CL693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CM689+CM690)+Forudsætninger!$E$45*(CM690+CM691)+Forudsætninger!$E$46*(CM691+CM692)+Forudsætninger!$E$47*(CM692+CM693))+Forudsætninger!$E$48*CM693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CN689+CN690)+Forudsætninger!$E$45*(CN690+CN691)+Forudsætninger!$E$46*(CN691+CN692)+Forudsætninger!$E$47*(CN692+CN693))+Forudsætninger!$E$48*CN693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CO689+CO690)+Forudsætninger!$E$45*(CO690+CO691)+Forudsætninger!$E$46*(CO691+CO692)+Forudsætninger!$E$47*(CO692+CO693))+Forudsætninger!$E$48*CO693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CP689+CP690)+Forudsætninger!$E$45*(CP690+CP691)+Forudsætninger!$E$46*(CP691+CP692)+Forudsætninger!$E$47*(CP692+CP693))+Forudsætninger!$E$48*CP693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CQ689+CQ690)+Forudsætninger!$E$45*(CQ690+CQ691)+Forudsætninger!$E$46*(CQ691+CQ692)+Forudsætninger!$E$47*(CQ692+CQ693))+Forudsætninger!$E$48*CQ693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CR689+CR690)+Forudsætninger!$E$45*(CR690+CR691)+Forudsætninger!$E$46*(CR691+CR692)+Forudsætninger!$E$47*(CR692+CR693))+Forudsætninger!$E$48*CR693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CS689+CS690)+Forudsætninger!$E$45*(CS690+CS691)+Forudsætninger!$E$46*(CS691+CS692)+Forudsætninger!$E$47*(CS692+CS693))+Forudsætninger!$E$48*CS693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CT689+CT690)+Forudsætninger!$E$45*(CT690+CT691)+Forudsætninger!$E$46*(CT691+CT692)+Forudsætninger!$E$47*(CT692+CT693))+Forudsætninger!$E$48*CT693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CU689+CU690)+Forudsætninger!$E$45*(CU690+CU691)+Forudsætninger!$E$46*(CU691+CU692)+Forudsætninger!$E$47*(CU692+CU693))+Forudsætninger!$E$48*CU693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CV689+CV690)+Forudsætninger!$E$45*(CV690+CV691)+Forudsætninger!$E$46*(CV691+CV692)+Forudsætninger!$E$47*(CV692+CV693))+Forudsætninger!$E$48*CV693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CW689+CW690)+Forudsætninger!$E$45*(CW690+CW691)+Forudsætninger!$E$46*(CW691+CW692)+Forudsætninger!$E$47*(CW692+CW693))+Forudsætninger!$E$48*CW693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CX689+CX690)+Forudsætninger!$E$45*(CX690+CX691)+Forudsætninger!$E$46*(CX691+CX692)+Forudsætninger!$E$47*(CX692+CX693))+Forudsætninger!$E$48*CX693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CY689+CY690)+Forudsætninger!$E$45*(CY690+CY691)+Forudsætninger!$E$46*(CY691+CY692)+Forudsætninger!$E$47*(CY692+CY693))+Forudsætninger!$E$48*CY693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CZ689+CZ690)+Forudsætninger!$E$45*(CZ690+CZ691)+Forudsætninger!$E$46*(CZ691+CZ692)+Forudsætninger!$E$47*(CZ692+CZ693))+Forudsætninger!$E$48*CZ693","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(DA689+DA690)+Forudsætninger!$E$45*(DA690+DA691)+Forudsætninger!$E$46*(DA691+DA692)+Forudsætninger!$E$47*(DA692+DA693))+Forudsætninger!$E$48*DA693","v":0}]
[]
[]
[null,null,null,{"$f":"Brugerinput!G93","v":">Indtast type 3<"}]
[]
[null,null,null,"Overført skadesomkostninger i mio. kr."]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!$G$95*Brugerinput!G96/10^6*FolsFaktorSkadesomk","v":0},{"$f":"F705","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!$G$95*Brugerinput!G97/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E705-E704)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!$G$95*Brugerinput!G98/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E706-E705)/($E$79-$E$78)","v":0}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!$G$95*Brugerinput!G99/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E707-E706)/($E$80-$E$79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!$G$95*Brugerinput!G100/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E708-E707)/($E$81-$E$80)","v":0}]
[null,null,null,null,{"$f":"10*(E708-E707)+E708","v":0},{"$f":"F708","v":0}]
[]
[null,null,null,"Skadesomkostninger i mio. kr."]
[null,null,null,{"$f":"D703","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E712+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK712+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ712+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$703:$E$709,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$703:$F$709,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$703:$E$709,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$703:$F$709,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$703:$E$709,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$703:$F$709,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$703:$E$709,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$703:$F$709,E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$703:$E$709,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$703:$F$709,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$703:$E$709,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$703:$F$709,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$703:$E$709,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$703:$F$709,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$703:$E$709,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$703:$F$709,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$703:$E$709,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$703:$F$709,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"INDEX($E$703:$E$709,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$703:$F$709,E98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$703:$E$709,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$703:$F$709,AK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$703:$E$709,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$703:$F$709,BQ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"INDEX($E$703:$E$709,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$703:$F$709,E99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$703:$E$709,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$703:$F$709,AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$703:$E$709,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$703:$F$709,BQ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beregnet skadesomkostning for svin, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E720+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK720+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ720+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E713+E714)+Forudsætninger!$E$45*(E714+E715)+Forudsætninger!$E$46*(E715+E716)+Forudsætninger!$E$47*(E716+E717))+Forudsætninger!$E$48*E717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(F713+F714)+Forudsætninger!$E$45*(F714+F715)+Forudsætninger!$E$46*(F715+F716)+Forudsætninger!$E$47*(F716+F717))+Forudsætninger!$E$48*F717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(G713+G714)+Forudsætninger!$E$45*(G714+G715)+Forudsætninger!$E$46*(G715+G716)+Forudsætninger!$E$47*(G716+G717))+Forudsætninger!$E$48*G717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(H713+H714)+Forudsætninger!$E$45*(H714+H715)+Forudsætninger!$E$46*(H715+H716)+Forudsætninger!$E$47*(H716+H717))+Forudsætninger!$E$48*H717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(I713+I714)+Forudsætninger!$E$45*(I714+I715)+Forudsætninger!$E$46*(I715+I716)+Forudsætninger!$E$47*(I716+I717))+Forudsætninger!$E$48*I717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(J713+J714)+Forudsætninger!$E$45*(J714+J715)+Forudsætninger!$E$46*(J715+J716)+Forudsætninger!$E$47*(J716+J717))+Forudsætninger!$E$48*J717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(K713+K714)+Forudsætninger!$E$45*(K714+K715)+Forudsætninger!$E$46*(K715+K716)+Forudsætninger!$E$47*(K716+K717))+Forudsætninger!$E$48*K717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(L713+L714)+Forudsætninger!$E$45*(L714+L715)+Forudsætninger!$E$46*(L715+L716)+Forudsætninger!$E$47*(L716+L717))+Forudsætninger!$E$48*L717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(M713+M714)+Forudsætninger!$E$45*(M714+M715)+Forudsætninger!$E$46*(M715+M716)+Forudsætninger!$E$47*(M716+M717))+Forudsætninger!$E$48*M717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(N713+N714)+Forudsætninger!$E$45*(N714+N715)+Forudsætninger!$E$46*(N715+N716)+Forudsætninger!$E$47*(N716+N717))+Forudsætninger!$E$48*N717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(O713+O714)+Forudsætninger!$E$45*(O714+O715)+Forudsætninger!$E$46*(O715+O716)+Forudsætninger!$E$47*(O716+O717))+Forudsætninger!$E$48*O717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(P713+P714)+Forudsætninger!$E$45*(P714+P715)+Forudsætninger!$E$46*(P715+P716)+Forudsætninger!$E$47*(P716+P717))+Forudsætninger!$E$48*P717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Q713+Q714)+Forudsætninger!$E$45*(Q714+Q715)+Forudsætninger!$E$46*(Q715+Q716)+Forudsætninger!$E$47*(Q716+Q717))+Forudsætninger!$E$48*Q717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(R713+R714)+Forudsætninger!$E$45*(R714+R715)+Forudsætninger!$E$46*(R715+R716)+Forudsætninger!$E$47*(R716+R717))+Forudsætninger!$E$48*R717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(S713+S714)+Forudsætninger!$E$45*(S714+S715)+Forudsætninger!$E$46*(S715+S716)+Forudsætninger!$E$47*(S716+S717))+Forudsætninger!$E$48*S717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(T713+T714)+Forudsætninger!$E$45*(T714+T715)+Forudsætninger!$E$46*(T715+T716)+Forudsætninger!$E$47*(T716+T717))+Forudsætninger!$E$48*T717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(U713+U714)+Forudsætninger!$E$45*(U714+U715)+Forudsætninger!$E$46*(U715+U716)+Forudsætninger!$E$47*(U716+U717))+Forudsætninger!$E$48*U717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(V713+V714)+Forudsætninger!$E$45*(V714+V715)+Forudsætninger!$E$46*(V715+V716)+Forudsætninger!$E$47*(V716+V717))+Forudsætninger!$E$48*V717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(W713+W714)+Forudsætninger!$E$45*(W714+W715)+Forudsætninger!$E$46*(W715+W716)+Forudsætninger!$E$47*(W716+W717))+Forudsætninger!$E$48*W717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(X713+X714)+Forudsætninger!$E$45*(X714+X715)+Forudsætninger!$E$46*(X715+X716)+Forudsætninger!$E$47*(X716+X717))+Forudsætninger!$E$48*X717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Y713+Y714)+Forudsætninger!$E$45*(Y714+Y715)+Forudsætninger!$E$46*(Y715+Y716)+Forudsætninger!$E$47*(Y716+Y717))+Forudsætninger!$E$48*Y717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Z713+Z714)+Forudsætninger!$E$45*(Z714+Z715)+Forudsætninger!$E$46*(Z715+Z716)+Forudsætninger!$E$47*(Z716+Z717))+Forudsætninger!$E$48*Z717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AA713+AA714)+Forudsætninger!$E$45*(AA714+AA715)+Forudsætninger!$E$46*(AA715+AA716)+Forudsætninger!$E$47*(AA716+AA717))+Forudsætninger!$E$48*AA717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AB713+AB714)+Forudsætninger!$E$45*(AB714+AB715)+Forudsætninger!$E$46*(AB715+AB716)+Forudsætninger!$E$47*(AB716+AB717))+Forudsætninger!$E$48*AB717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AC713+AC714)+Forudsætninger!$E$45*(AC714+AC715)+Forudsætninger!$E$46*(AC715+AC716)+Forudsætninger!$E$47*(AC716+AC717))+Forudsætninger!$E$48*AC717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AD713+AD714)+Forudsætninger!$E$45*(AD714+AD715)+Forudsætninger!$E$46*(AD715+AD716)+Forudsætninger!$E$47*(AD716+AD717))+Forudsætninger!$E$48*AD717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AE713+AE714)+Forudsætninger!$E$45*(AE714+AE715)+Forudsætninger!$E$46*(AE715+AE716)+Forudsætninger!$E$47*(AE716+AE717))+Forudsætninger!$E$48*AE717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AF713+AF714)+Forudsætninger!$E$45*(AF714+AF715)+Forudsætninger!$E$46*(AF715+AF716)+Forudsætninger!$E$47*(AF716+AF717))+Forudsætninger!$E$48*AF717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AG713+AG714)+Forudsætninger!$E$45*(AG714+AG715)+Forudsætninger!$E$46*(AG715+AG716)+Forudsætninger!$E$47*(AG716+AG717))+Forudsætninger!$E$48*AG717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AH713+AH714)+Forudsætninger!$E$45*(AH714+AH715)+Forudsætninger!$E$46*(AH715+AH716)+Forudsætninger!$E$47*(AH716+AH717))+Forudsætninger!$E$48*AH717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AI713+AI714)+Forudsætninger!$E$45*(AI714+AI715)+Forudsætninger!$E$46*(AI715+AI716)+Forudsætninger!$E$47*(AI716+AI717))+Forudsætninger!$E$48*AI717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AJ713+AJ714)+Forudsætninger!$E$45*(AJ714+AJ715)+Forudsætninger!$E$46*(AJ715+AJ716)+Forudsætninger!$E$47*(AJ716+AJ717))+Forudsætninger!$E$48*AJ717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AK713+AK714)+Forudsætninger!$E$45*(AK714+AK715)+Forudsætninger!$E$46*(AK715+AK716)+Forudsætninger!$E$47*(AK716+AK717))+Forudsætninger!$E$48*AK717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AL713+AL714)+Forudsætninger!$E$45*(AL714+AL715)+Forudsætninger!$E$46*(AL715+AL716)+Forudsætninger!$E$47*(AL716+AL717))+Forudsætninger!$E$48*AL717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AM713+AM714)+Forudsætninger!$E$45*(AM714+AM715)+Forudsætninger!$E$46*(AM715+AM716)+Forudsætninger!$E$47*(AM716+AM717))+Forudsætninger!$E$48*AM717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AN713+AN714)+Forudsætninger!$E$45*(AN714+AN715)+Forudsætninger!$E$46*(AN715+AN716)+Forudsætninger!$E$47*(AN716+AN717))+Forudsætninger!$E$48*AN717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AO713+AO714)+Forudsætninger!$E$45*(AO714+AO715)+Forudsætninger!$E$46*(AO715+AO716)+Forudsætninger!$E$47*(AO716+AO717))+Forudsætninger!$E$48*AO717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AP713+AP714)+Forudsætninger!$E$45*(AP714+AP715)+Forudsætninger!$E$46*(AP715+AP716)+Forudsætninger!$E$47*(AP716+AP717))+Forudsætninger!$E$48*AP717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AQ713+AQ714)+Forudsætninger!$E$45*(AQ714+AQ715)+Forudsætninger!$E$46*(AQ715+AQ716)+Forudsætninger!$E$47*(AQ716+AQ717))+Forudsætninger!$E$48*AQ717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AR713+AR714)+Forudsætninger!$E$45*(AR714+AR715)+Forudsætninger!$E$46*(AR715+AR716)+Forudsætninger!$E$47*(AR716+AR717))+Forudsætninger!$E$48*AR717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AS713+AS714)+Forudsætninger!$E$45*(AS714+AS715)+Forudsætninger!$E$46*(AS715+AS716)+Forudsætninger!$E$47*(AS716+AS717))+Forudsætninger!$E$48*AS717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AT713+AT714)+Forudsætninger!$E$45*(AT714+AT715)+Forudsætninger!$E$46*(AT715+AT716)+Forudsætninger!$E$47*(AT716+AT717))+Forudsætninger!$E$48*AT717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AU713+AU714)+Forudsætninger!$E$45*(AU714+AU715)+Forudsætninger!$E$46*(AU715+AU716)+Forudsætninger!$E$47*(AU716+AU717))+Forudsætninger!$E$48*AU717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AV713+AV714)+Forudsætninger!$E$45*(AV714+AV715)+Forudsætninger!$E$46*(AV715+AV716)+Forudsætninger!$E$47*(AV716+AV717))+Forudsætninger!$E$48*AV717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AW713+AW714)+Forudsætninger!$E$45*(AW714+AW715)+Forudsætninger!$E$46*(AW715+AW716)+Forudsætninger!$E$47*(AW716+AW717))+Forudsætninger!$E$48*AW717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AX713+AX714)+Forudsætninger!$E$45*(AX714+AX715)+Forudsætninger!$E$46*(AX715+AX716)+Forudsætninger!$E$47*(AX716+AX717))+Forudsætninger!$E$48*AX717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AY713+AY714)+Forudsætninger!$E$45*(AY714+AY715)+Forudsætninger!$E$46*(AY715+AY716)+Forudsætninger!$E$47*(AY716+AY717))+Forudsætninger!$E$48*AY717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AZ713+AZ714)+Forudsætninger!$E$45*(AZ714+AZ715)+Forudsætninger!$E$46*(AZ715+AZ716)+Forudsætninger!$E$47*(AZ716+AZ717))+Forudsætninger!$E$48*AZ717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BA713+BA714)+Forudsætninger!$E$45*(BA714+BA715)+Forudsætninger!$E$46*(BA715+BA716)+Forudsætninger!$E$47*(BA716+BA717))+Forudsætninger!$E$48*BA717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BB713+BB714)+Forudsætninger!$E$45*(BB714+BB715)+Forudsætninger!$E$46*(BB715+BB716)+Forudsætninger!$E$47*(BB716+BB717))+Forudsætninger!$E$48*BB717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BC713+BC714)+Forudsætninger!$E$45*(BC714+BC715)+Forudsætninger!$E$46*(BC715+BC716)+Forudsætninger!$E$47*(BC716+BC717))+Forudsætninger!$E$48*BC717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BD713+BD714)+Forudsætninger!$E$45*(BD714+BD715)+Forudsætninger!$E$46*(BD715+BD716)+Forudsætninger!$E$47*(BD716+BD717))+Forudsætninger!$E$48*BD717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BE713+BE714)+Forudsætninger!$E$45*(BE714+BE715)+Forudsætninger!$E$46*(BE715+BE716)+Forudsætninger!$E$47*(BE716+BE717))+Forudsætninger!$E$48*BE717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BF713+BF714)+Forudsætninger!$E$45*(BF714+BF715)+Forudsætninger!$E$46*(BF715+BF716)+Forudsætninger!$E$47*(BF716+BF717))+Forudsætninger!$E$48*BF717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BG713+BG714)+Forudsætninger!$E$45*(BG714+BG715)+Forudsætninger!$E$46*(BG715+BG716)+Forudsætninger!$E$47*(BG716+BG717))+Forudsætninger!$E$48*BG717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BH713+BH714)+Forudsætninger!$E$45*(BH714+BH715)+Forudsætninger!$E$46*(BH715+BH716)+Forudsætninger!$E$47*(BH716+BH717))+Forudsætninger!$E$48*BH717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BI713+BI714)+Forudsætninger!$E$45*(BI714+BI715)+Forudsætninger!$E$46*(BI715+BI716)+Forudsætninger!$E$47*(BI716+BI717))+Forudsætninger!$E$48*BI717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BJ713+BJ714)+Forudsætninger!$E$45*(BJ714+BJ715)+Forudsætninger!$E$46*(BJ715+BJ716)+Forudsætninger!$E$47*(BJ716+BJ717))+Forudsætninger!$E$48*BJ717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BK713+BK714)+Forudsætninger!$E$45*(BK714+BK715)+Forudsætninger!$E$46*(BK715+BK716)+Forudsætninger!$E$47*(BK716+BK717))+Forudsætninger!$E$48*BK717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BL713+BL714)+Forudsætninger!$E$45*(BL714+BL715)+Forudsætninger!$E$46*(BL715+BL716)+Forudsætninger!$E$47*(BL716+BL717))+Forudsætninger!$E$48*BL717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BM713+BM714)+Forudsætninger!$E$45*(BM714+BM715)+Forudsætninger!$E$46*(BM715+BM716)+Forudsætninger!$E$47*(BM716+BM717))+Forudsætninger!$E$48*BM717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BN713+BN714)+Forudsætninger!$E$45*(BN714+BN715)+Forudsætninger!$E$46*(BN715+BN716)+Forudsætninger!$E$47*(BN716+BN717))+Forudsætninger!$E$48*BN717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BO713+BO714)+Forudsætninger!$E$45*(BO714+BO715)+Forudsætninger!$E$46*(BO715+BO716)+Forudsætninger!$E$47*(BO716+BO717))+Forudsætninger!$E$48*BO717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BP713+BP714)+Forudsætninger!$E$45*(BP714+BP715)+Forudsætninger!$E$46*(BP715+BP716)+Forudsætninger!$E$47*(BP716+BP717))+Forudsætninger!$E$48*BP717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BQ713+BQ714)+Forudsætninger!$E$45*(BQ714+BQ715)+Forudsætninger!$E$46*(BQ715+BQ716)+Forudsætninger!$E$47*(BQ716+BQ717))+Forudsætninger!$E$48*BQ717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BR713+BR714)+Forudsætninger!$E$45*(BR714+BR715)+Forudsætninger!$E$46*(BR715+BR716)+Forudsætninger!$E$47*(BR716+BR717))+Forudsætninger!$E$48*BR717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BS713+BS714)+Forudsætninger!$E$45*(BS714+BS715)+Forudsætninger!$E$46*(BS715+BS716)+Forudsætninger!$E$47*(BS716+BS717))+Forudsætninger!$E$48*BS717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BT713+BT714)+Forudsætninger!$E$45*(BT714+BT715)+Forudsætninger!$E$46*(BT715+BT716)+Forudsætninger!$E$47*(BT716+BT717))+Forudsætninger!$E$48*BT717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BU713+BU714)+Forudsætninger!$E$45*(BU714+BU715)+Forudsætninger!$E$46*(BU715+BU716)+Forudsætninger!$E$47*(BU716+BU717))+Forudsætninger!$E$48*BU717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BV713+BV714)+Forudsætninger!$E$45*(BV714+BV715)+Forudsætninger!$E$46*(BV715+BV716)+Forudsætninger!$E$47*(BV716+BV717))+Forudsætninger!$E$48*BV717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BW713+BW714)+Forudsætninger!$E$45*(BW714+BW715)+Forudsætninger!$E$46*(BW715+BW716)+Forudsætninger!$E$47*(BW716+BW717))+Forudsætninger!$E$48*BW717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BX713+BX714)+Forudsætninger!$E$45*(BX714+BX715)+Forudsætninger!$E$46*(BX715+BX716)+Forudsætninger!$E$47*(BX716+BX717))+Forudsætninger!$E$48*BX717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BY713+BY714)+Forudsætninger!$E$45*(BY714+BY715)+Forudsætninger!$E$46*(BY715+BY716)+Forudsætninger!$E$47*(BY716+BY717))+Forudsætninger!$E$48*BY717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BZ713+BZ714)+Forudsætninger!$E$45*(BZ714+BZ715)+Forudsætninger!$E$46*(BZ715+BZ716)+Forudsætninger!$E$47*(BZ716+BZ717))+Forudsætninger!$E$48*BZ717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CA713+CA714)+Forudsætninger!$E$45*(CA714+CA715)+Forudsætninger!$E$46*(CA715+CA716)+Forudsætninger!$E$47*(CA716+CA717))+Forudsætninger!$E$48*CA717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CB713+CB714)+Forudsætninger!$E$45*(CB714+CB715)+Forudsætninger!$E$46*(CB715+CB716)+Forudsætninger!$E$47*(CB716+CB717))+Forudsætninger!$E$48*CB717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CC713+CC714)+Forudsætninger!$E$45*(CC714+CC715)+Forudsætninger!$E$46*(CC715+CC716)+Forudsætninger!$E$47*(CC716+CC717))+Forudsætninger!$E$48*CC717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CD713+CD714)+Forudsætninger!$E$45*(CD714+CD715)+Forudsætninger!$E$46*(CD715+CD716)+Forudsætninger!$E$47*(CD716+CD717))+Forudsætninger!$E$48*CD717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CE713+CE714)+Forudsætninger!$E$45*(CE714+CE715)+Forudsætninger!$E$46*(CE715+CE716)+Forudsætninger!$E$47*(CE716+CE717))+Forudsætninger!$E$48*CE717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CF713+CF714)+Forudsætninger!$E$45*(CF714+CF715)+Forudsætninger!$E$46*(CF715+CF716)+Forudsætninger!$E$47*(CF716+CF717))+Forudsætninger!$E$48*CF717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CG713+CG714)+Forudsætninger!$E$45*(CG714+CG715)+Forudsætninger!$E$46*(CG715+CG716)+Forudsætninger!$E$47*(CG716+CG717))+Forudsætninger!$E$48*CG717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CH713+CH714)+Forudsætninger!$E$45*(CH714+CH715)+Forudsætninger!$E$46*(CH715+CH716)+Forudsætninger!$E$47*(CH716+CH717))+Forudsætninger!$E$48*CH717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CI713+CI714)+Forudsætninger!$E$45*(CI714+CI715)+Forudsætninger!$E$46*(CI715+CI716)+Forudsætninger!$E$47*(CI716+CI717))+Forudsætninger!$E$48*CI717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CJ713+CJ714)+Forudsætninger!$E$45*(CJ714+CJ715)+Forudsætninger!$E$46*(CJ715+CJ716)+Forudsætninger!$E$47*(CJ716+CJ717))+Forudsætninger!$E$48*CJ717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CK713+CK714)+Forudsætninger!$E$45*(CK714+CK715)+Forudsætninger!$E$46*(CK715+CK716)+Forudsætninger!$E$47*(CK716+CK717))+Forudsætninger!$E$48*CK717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CL713+CL714)+Forudsætninger!$E$45*(CL714+CL715)+Forudsætninger!$E$46*(CL715+CL716)+Forudsætninger!$E$47*(CL716+CL717))+Forudsætninger!$E$48*CL717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CM713+CM714)+Forudsætninger!$E$45*(CM714+CM715)+Forudsætninger!$E$46*(CM715+CM716)+Forudsætninger!$E$47*(CM716+CM717))+Forudsætninger!$E$48*CM717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CN713+CN714)+Forudsætninger!$E$45*(CN714+CN715)+Forudsætninger!$E$46*(CN715+CN716)+Forudsætninger!$E$47*(CN716+CN717))+Forudsætninger!$E$48*CN717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CO713+CO714)+Forudsætninger!$E$45*(CO714+CO715)+Forudsætninger!$E$46*(CO715+CO716)+Forudsætninger!$E$47*(CO716+CO717))+Forudsætninger!$E$48*CO717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CP713+CP714)+Forudsætninger!$E$45*(CP714+CP715)+Forudsætninger!$E$46*(CP715+CP716)+Forudsætninger!$E$47*(CP716+CP717))+Forudsætninger!$E$48*CP717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CQ713+CQ714)+Forudsætninger!$E$45*(CQ714+CQ715)+Forudsætninger!$E$46*(CQ715+CQ716)+Forudsætninger!$E$47*(CQ716+CQ717))+Forudsætninger!$E$48*CQ717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CR713+CR714)+Forudsætninger!$E$45*(CR714+CR715)+Forudsætninger!$E$46*(CR715+CR716)+Forudsætninger!$E$47*(CR716+CR717))+Forudsætninger!$E$48*CR717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CS713+CS714)+Forudsætninger!$E$45*(CS714+CS715)+Forudsætninger!$E$46*(CS715+CS716)+Forudsætninger!$E$47*(CS716+CS717))+Forudsætninger!$E$48*CS717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CT713+CT714)+Forudsætninger!$E$45*(CT714+CT715)+Forudsætninger!$E$46*(CT715+CT716)+Forudsætninger!$E$47*(CT716+CT717))+Forudsætninger!$E$48*CT717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CU713+CU714)+Forudsætninger!$E$45*(CU714+CU715)+Forudsætninger!$E$46*(CU715+CU716)+Forudsætninger!$E$47*(CU716+CU717))+Forudsætninger!$E$48*CU717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CV713+CV714)+Forudsætninger!$E$45*(CV714+CV715)+Forudsætninger!$E$46*(CV715+CV716)+Forudsætninger!$E$47*(CV716+CV717))+Forudsætninger!$E$48*CV717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CW713+CW714)+Forudsætninger!$E$45*(CW714+CW715)+Forudsætninger!$E$46*(CW715+CW716)+Forudsætninger!$E$47*(CW716+CW717))+Forudsætninger!$E$48*CW717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CX713+CX714)+Forudsætninger!$E$45*(CX714+CX715)+Forudsætninger!$E$46*(CX715+CX716)+Forudsætninger!$E$47*(CX716+CX717))+Forudsætninger!$E$48*CX717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CY713+CY714)+Forudsætninger!$E$45*(CY714+CY715)+Forudsætninger!$E$46*(CY715+CY716)+Forudsætninger!$E$47*(CY716+CY717))+Forudsætninger!$E$48*CY717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CZ713+CZ714)+Forudsætninger!$E$45*(CZ714+CZ715)+Forudsætninger!$E$46*(CZ715+CZ716)+Forudsætninger!$E$47*(CZ716+CZ717))+Forudsætninger!$E$48*CZ717","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(DA713+DA714)+Forudsætninger!$E$45*(DA714+DA715)+Forudsætninger!$E$46*(DA715+DA716)+Forudsætninger!$E$47*(DA716+DA717))+Forudsætninger!$E$48*DA717","v":0}]
[]
[]
[null,null,null,{"$f":"Brugerinput!H93","v":">Indtast type 4<"}]
[]
[null,null,null,"Overført skadesomkostninger i mio. kr."]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!$H$95*Brugerinput!H96/10^6*FolsFaktorSkadesomk","v":0},{"$f":"F729","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!$H$95*Brugerinput!H97/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E729-E728)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!$H$95*Brugerinput!H98/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E730-E729)/($E$79-$E$78)","v":0}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!$H$95*Brugerinput!H99/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E731-E730)/($E$80-$E$79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!$H$95*Brugerinput!H100/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E732-E731)/($E$81-$E$80)","v":0}]
[null,null,null,null,{"$f":"10*(E732-E731)+E732","v":0},{"$f":"F732","v":0}]
[]
[null,null,null,"Skadesomkostninger i mio. kr."]
[null,null,null,{"$f":"D727","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E736+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK736+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ736+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$727:$E$733,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$727:$F$733,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$727:$E$733,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$727:$F$733,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$727:$E$733,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$727:$F$733,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$727:$E$733,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$727:$F$733,E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$727:$E$733,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$727:$F$733,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$727:$E$733,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$727:$F$733,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$727:$E$733,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$727:$F$733,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$727:$E$733,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$727:$F$733,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$727:$E$733,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$727:$F$733,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"INDEX($E$727:$E$733,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$727:$F$733,E98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$727:$E$733,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$727:$F$733,AK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$727:$E$733,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$727:$F$733,BQ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"INDEX($E$727:$E$733,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$727:$F$733,E99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$727:$E$733,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$727:$F$733,AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$727:$E$733,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$727:$F$733,BQ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beregnet skadesomkostning for svin, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E744+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK744+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ744+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E737+E738)+Forudsætninger!$E$45*(E738+E739)+Forudsætninger!$E$46*(E739+E740)+Forudsætninger!$E$47*(E740+E741))+Forudsætninger!$E$48*E741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(F737+F738)+Forudsætninger!$E$45*(F738+F739)+Forudsætninger!$E$46*(F739+F740)+Forudsætninger!$E$47*(F740+F741))+Forudsætninger!$E$48*F741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(G737+G738)+Forudsætninger!$E$45*(G738+G739)+Forudsætninger!$E$46*(G739+G740)+Forudsætninger!$E$47*(G740+G741))+Forudsætninger!$E$48*G741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(H737+H738)+Forudsætninger!$E$45*(H738+H739)+Forudsætninger!$E$46*(H739+H740)+Forudsætninger!$E$47*(H740+H741))+Forudsætninger!$E$48*H741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(I737+I738)+Forudsætninger!$E$45*(I738+I739)+Forudsætninger!$E$46*(I739+I740)+Forudsætninger!$E$47*(I740+I741))+Forudsætninger!$E$48*I741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(J737+J738)+Forudsætninger!$E$45*(J738+J739)+Forudsætninger!$E$46*(J739+J740)+Forudsætninger!$E$47*(J740+J741))+Forudsætninger!$E$48*J741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(K737+K738)+Forudsætninger!$E$45*(K738+K739)+Forudsætninger!$E$46*(K739+K740)+Forudsætninger!$E$47*(K740+K741))+Forudsætninger!$E$48*K741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(L737+L738)+Forudsætninger!$E$45*(L738+L739)+Forudsætninger!$E$46*(L739+L740)+Forudsætninger!$E$47*(L740+L741))+Forudsætninger!$E$48*L741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(M737+M738)+Forudsætninger!$E$45*(M738+M739)+Forudsætninger!$E$46*(M739+M740)+Forudsætninger!$E$47*(M740+M741))+Forudsætninger!$E$48*M741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(N737+N738)+Forudsætninger!$E$45*(N738+N739)+Forudsætninger!$E$46*(N739+N740)+Forudsætninger!$E$47*(N740+N741))+Forudsætninger!$E$48*N741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(O737+O738)+Forudsætninger!$E$45*(O738+O739)+Forudsætninger!$E$46*(O739+O740)+Forudsætninger!$E$47*(O740+O741))+Forudsætninger!$E$48*O741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(P737+P738)+Forudsætninger!$E$45*(P738+P739)+Forudsætninger!$E$46*(P739+P740)+Forudsætninger!$E$47*(P740+P741))+Forudsætninger!$E$48*P741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Q737+Q738)+Forudsætninger!$E$45*(Q738+Q739)+Forudsætninger!$E$46*(Q739+Q740)+Forudsætninger!$E$47*(Q740+Q741))+Forudsætninger!$E$48*Q741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(R737+R738)+Forudsætninger!$E$45*(R738+R739)+Forudsætninger!$E$46*(R739+R740)+Forudsætninger!$E$47*(R740+R741))+Forudsætninger!$E$48*R741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(S737+S738)+Forudsætninger!$E$45*(S738+S739)+Forudsætninger!$E$46*(S739+S740)+Forudsætninger!$E$47*(S740+S741))+Forudsætninger!$E$48*S741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(T737+T738)+Forudsætninger!$E$45*(T738+T739)+Forudsætninger!$E$46*(T739+T740)+Forudsætninger!$E$47*(T740+T741))+Forudsætninger!$E$48*T741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(U737+U738)+Forudsætninger!$E$45*(U738+U739)+Forudsætninger!$E$46*(U739+U740)+Forudsætninger!$E$47*(U740+U741))+Forudsætninger!$E$48*U741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(V737+V738)+Forudsætninger!$E$45*(V738+V739)+Forudsætninger!$E$46*(V739+V740)+Forudsætninger!$E$47*(V740+V741))+Forudsætninger!$E$48*V741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(W737+W738)+Forudsætninger!$E$45*(W738+W739)+Forudsætninger!$E$46*(W739+W740)+Forudsætninger!$E$47*(W740+W741))+Forudsætninger!$E$48*W741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(X737+X738)+Forudsætninger!$E$45*(X738+X739)+Forudsætninger!$E$46*(X739+X740)+Forudsætninger!$E$47*(X740+X741))+Forudsætninger!$E$48*X741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Y737+Y738)+Forudsætninger!$E$45*(Y738+Y739)+Forudsætninger!$E$46*(Y739+Y740)+Forudsætninger!$E$47*(Y740+Y741))+Forudsætninger!$E$48*Y741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Z737+Z738)+Forudsætninger!$E$45*(Z738+Z739)+Forudsætninger!$E$46*(Z739+Z740)+Forudsætninger!$E$47*(Z740+Z741))+Forudsætninger!$E$48*Z741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AA737+AA738)+Forudsætninger!$E$45*(AA738+AA739)+Forudsætninger!$E$46*(AA739+AA740)+Forudsætninger!$E$47*(AA740+AA741))+Forudsætninger!$E$48*AA741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AB737+AB738)+Forudsætninger!$E$45*(AB738+AB739)+Forudsætninger!$E$46*(AB739+AB740)+Forudsætninger!$E$47*(AB740+AB741))+Forudsætninger!$E$48*AB741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AC737+AC738)+Forudsætninger!$E$45*(AC738+AC739)+Forudsætninger!$E$46*(AC739+AC740)+Forudsætninger!$E$47*(AC740+AC741))+Forudsætninger!$E$48*AC741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AD737+AD738)+Forudsætninger!$E$45*(AD738+AD739)+Forudsætninger!$E$46*(AD739+AD740)+Forudsætninger!$E$47*(AD740+AD741))+Forudsætninger!$E$48*AD741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AE737+AE738)+Forudsætninger!$E$45*(AE738+AE739)+Forudsætninger!$E$46*(AE739+AE740)+Forudsætninger!$E$47*(AE740+AE741))+Forudsætninger!$E$48*AE741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AF737+AF738)+Forudsætninger!$E$45*(AF738+AF739)+Forudsætninger!$E$46*(AF739+AF740)+Forudsætninger!$E$47*(AF740+AF741))+Forudsætninger!$E$48*AF741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AG737+AG738)+Forudsætninger!$E$45*(AG738+AG739)+Forudsætninger!$E$46*(AG739+AG740)+Forudsætninger!$E$47*(AG740+AG741))+Forudsætninger!$E$48*AG741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AH737+AH738)+Forudsætninger!$E$45*(AH738+AH739)+Forudsætninger!$E$46*(AH739+AH740)+Forudsætninger!$E$47*(AH740+AH741))+Forudsætninger!$E$48*AH741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AI737+AI738)+Forudsætninger!$E$45*(AI738+AI739)+Forudsætninger!$E$46*(AI739+AI740)+Forudsætninger!$E$47*(AI740+AI741))+Forudsætninger!$E$48*AI741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AJ737+AJ738)+Forudsætninger!$E$45*(AJ738+AJ739)+Forudsætninger!$E$46*(AJ739+AJ740)+Forudsætninger!$E$47*(AJ740+AJ741))+Forudsætninger!$E$48*AJ741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AK737+AK738)+Forudsætninger!$E$45*(AK738+AK739)+Forudsætninger!$E$46*(AK739+AK740)+Forudsætninger!$E$47*(AK740+AK741))+Forudsætninger!$E$48*AK741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AL737+AL738)+Forudsætninger!$E$45*(AL738+AL739)+Forudsætninger!$E$46*(AL739+AL740)+Forudsætninger!$E$47*(AL740+AL741))+Forudsætninger!$E$48*AL741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AM737+AM738)+Forudsætninger!$E$45*(AM738+AM739)+Forudsætninger!$E$46*(AM739+AM740)+Forudsætninger!$E$47*(AM740+AM741))+Forudsætninger!$E$48*AM741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AN737+AN738)+Forudsætninger!$E$45*(AN738+AN739)+Forudsætninger!$E$46*(AN739+AN740)+Forudsætninger!$E$47*(AN740+AN741))+Forudsætninger!$E$48*AN741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AO737+AO738)+Forudsætninger!$E$45*(AO738+AO739)+Forudsætninger!$E$46*(AO739+AO740)+Forudsætninger!$E$47*(AO740+AO741))+Forudsætninger!$E$48*AO741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AP737+AP738)+Forudsætninger!$E$45*(AP738+AP739)+Forudsætninger!$E$46*(AP739+AP740)+Forudsætninger!$E$47*(AP740+AP741))+Forudsætninger!$E$48*AP741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AQ737+AQ738)+Forudsætninger!$E$45*(AQ738+AQ739)+Forudsætninger!$E$46*(AQ739+AQ740)+Forudsætninger!$E$47*(AQ740+AQ741))+Forudsætninger!$E$48*AQ741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AR737+AR738)+Forudsætninger!$E$45*(AR738+AR739)+Forudsætninger!$E$46*(AR739+AR740)+Forudsætninger!$E$47*(AR740+AR741))+Forudsætninger!$E$48*AR741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AS737+AS738)+Forudsætninger!$E$45*(AS738+AS739)+Forudsætninger!$E$46*(AS739+AS740)+Forudsætninger!$E$47*(AS740+AS741))+Forudsætninger!$E$48*AS741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AT737+AT738)+Forudsætninger!$E$45*(AT738+AT739)+Forudsætninger!$E$46*(AT739+AT740)+Forudsætninger!$E$47*(AT740+AT741))+Forudsætninger!$E$48*AT741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AU737+AU738)+Forudsætninger!$E$45*(AU738+AU739)+Forudsætninger!$E$46*(AU739+AU740)+Forudsætninger!$E$47*(AU740+AU741))+Forudsætninger!$E$48*AU741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AV737+AV738)+Forudsætninger!$E$45*(AV738+AV739)+Forudsætninger!$E$46*(AV739+AV740)+Forudsætninger!$E$47*(AV740+AV741))+Forudsætninger!$E$48*AV741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AW737+AW738)+Forudsætninger!$E$45*(AW738+AW739)+Forudsætninger!$E$46*(AW739+AW740)+Forudsætninger!$E$47*(AW740+AW741))+Forudsætninger!$E$48*AW741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AX737+AX738)+Forudsætninger!$E$45*(AX738+AX739)+Forudsætninger!$E$46*(AX739+AX740)+Forudsætninger!$E$47*(AX740+AX741))+Forudsætninger!$E$48*AX741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AY737+AY738)+Forudsætninger!$E$45*(AY738+AY739)+Forudsætninger!$E$46*(AY739+AY740)+Forudsætninger!$E$47*(AY740+AY741))+Forudsætninger!$E$48*AY741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AZ737+AZ738)+Forudsætninger!$E$45*(AZ738+AZ739)+Forudsætninger!$E$46*(AZ739+AZ740)+Forudsætninger!$E$47*(AZ740+AZ741))+Forudsætninger!$E$48*AZ741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BA737+BA738)+Forudsætninger!$E$45*(BA738+BA739)+Forudsætninger!$E$46*(BA739+BA740)+Forudsætninger!$E$47*(BA740+BA741))+Forudsætninger!$E$48*BA741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BB737+BB738)+Forudsætninger!$E$45*(BB738+BB739)+Forudsætninger!$E$46*(BB739+BB740)+Forudsætninger!$E$47*(BB740+BB741))+Forudsætninger!$E$48*BB741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BC737+BC738)+Forudsætninger!$E$45*(BC738+BC739)+Forudsætninger!$E$46*(BC739+BC740)+Forudsætninger!$E$47*(BC740+BC741))+Forudsætninger!$E$48*BC741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BD737+BD738)+Forudsætninger!$E$45*(BD738+BD739)+Forudsætninger!$E$46*(BD739+BD740)+Forudsætninger!$E$47*(BD740+BD741))+Forudsætninger!$E$48*BD741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BE737+BE738)+Forudsætninger!$E$45*(BE738+BE739)+Forudsætninger!$E$46*(BE739+BE740)+Forudsætninger!$E$47*(BE740+BE741))+Forudsætninger!$E$48*BE741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BF737+BF738)+Forudsætninger!$E$45*(BF738+BF739)+Forudsætninger!$E$46*(BF739+BF740)+Forudsætninger!$E$47*(BF740+BF741))+Forudsætninger!$E$48*BF741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BG737+BG738)+Forudsætninger!$E$45*(BG738+BG739)+Forudsætninger!$E$46*(BG739+BG740)+Forudsætninger!$E$47*(BG740+BG741))+Forudsætninger!$E$48*BG741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BH737+BH738)+Forudsætninger!$E$45*(BH738+BH739)+Forudsætninger!$E$46*(BH739+BH740)+Forudsætninger!$E$47*(BH740+BH741))+Forudsætninger!$E$48*BH741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BI737+BI738)+Forudsætninger!$E$45*(BI738+BI739)+Forudsætninger!$E$46*(BI739+BI740)+Forudsætninger!$E$47*(BI740+BI741))+Forudsætninger!$E$48*BI741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BJ737+BJ738)+Forudsætninger!$E$45*(BJ738+BJ739)+Forudsætninger!$E$46*(BJ739+BJ740)+Forudsætninger!$E$47*(BJ740+BJ741))+Forudsætninger!$E$48*BJ741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BK737+BK738)+Forudsætninger!$E$45*(BK738+BK739)+Forudsætninger!$E$46*(BK739+BK740)+Forudsætninger!$E$47*(BK740+BK741))+Forudsætninger!$E$48*BK741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BL737+BL738)+Forudsætninger!$E$45*(BL738+BL739)+Forudsætninger!$E$46*(BL739+BL740)+Forudsætninger!$E$47*(BL740+BL741))+Forudsætninger!$E$48*BL741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BM737+BM738)+Forudsætninger!$E$45*(BM738+BM739)+Forudsætninger!$E$46*(BM739+BM740)+Forudsætninger!$E$47*(BM740+BM741))+Forudsætninger!$E$48*BM741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BN737+BN738)+Forudsætninger!$E$45*(BN738+BN739)+Forudsætninger!$E$46*(BN739+BN740)+Forudsætninger!$E$47*(BN740+BN741))+Forudsætninger!$E$48*BN741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BO737+BO738)+Forudsætninger!$E$45*(BO738+BO739)+Forudsætninger!$E$46*(BO739+BO740)+Forudsætninger!$E$47*(BO740+BO741))+Forudsætninger!$E$48*BO741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BP737+BP738)+Forudsætninger!$E$45*(BP738+BP739)+Forudsætninger!$E$46*(BP739+BP740)+Forudsætninger!$E$47*(BP740+BP741))+Forudsætninger!$E$48*BP741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BQ737+BQ738)+Forudsætninger!$E$45*(BQ738+BQ739)+Forudsætninger!$E$46*(BQ739+BQ740)+Forudsætninger!$E$47*(BQ740+BQ741))+Forudsætninger!$E$48*BQ741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BR737+BR738)+Forudsætninger!$E$45*(BR738+BR739)+Forudsætninger!$E$46*(BR739+BR740)+Forudsætninger!$E$47*(BR740+BR741))+Forudsætninger!$E$48*BR741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BS737+BS738)+Forudsætninger!$E$45*(BS738+BS739)+Forudsætninger!$E$46*(BS739+BS740)+Forudsætninger!$E$47*(BS740+BS741))+Forudsætninger!$E$48*BS741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BT737+BT738)+Forudsætninger!$E$45*(BT738+BT739)+Forudsætninger!$E$46*(BT739+BT740)+Forudsætninger!$E$47*(BT740+BT741))+Forudsætninger!$E$48*BT741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BU737+BU738)+Forudsætninger!$E$45*(BU738+BU739)+Forudsætninger!$E$46*(BU739+BU740)+Forudsætninger!$E$47*(BU740+BU741))+Forudsætninger!$E$48*BU741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BV737+BV738)+Forudsætninger!$E$45*(BV738+BV739)+Forudsætninger!$E$46*(BV739+BV740)+Forudsætninger!$E$47*(BV740+BV741))+Forudsætninger!$E$48*BV741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BW737+BW738)+Forudsætninger!$E$45*(BW738+BW739)+Forudsætninger!$E$46*(BW739+BW740)+Forudsætninger!$E$47*(BW740+BW741))+Forudsætninger!$E$48*BW741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BX737+BX738)+Forudsætninger!$E$45*(BX738+BX739)+Forudsætninger!$E$46*(BX739+BX740)+Forudsætninger!$E$47*(BX740+BX741))+Forudsætninger!$E$48*BX741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BY737+BY738)+Forudsætninger!$E$45*(BY738+BY739)+Forudsætninger!$E$46*(BY739+BY740)+Forudsætninger!$E$47*(BY740+BY741))+Forudsætninger!$E$48*BY741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BZ737+BZ738)+Forudsætninger!$E$45*(BZ738+BZ739)+Forudsætninger!$E$46*(BZ739+BZ740)+Forudsætninger!$E$47*(BZ740+BZ741))+Forudsætninger!$E$48*BZ741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CA737+CA738)+Forudsætninger!$E$45*(CA738+CA739)+Forudsætninger!$E$46*(CA739+CA740)+Forudsætninger!$E$47*(CA740+CA741))+Forudsætninger!$E$48*CA741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CB737+CB738)+Forudsætninger!$E$45*(CB738+CB739)+Forudsætninger!$E$46*(CB739+CB740)+Forudsætninger!$E$47*(CB740+CB741))+Forudsætninger!$E$48*CB741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CC737+CC738)+Forudsætninger!$E$45*(CC738+CC739)+Forudsætninger!$E$46*(CC739+CC740)+Forudsætninger!$E$47*(CC740+CC741))+Forudsætninger!$E$48*CC741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CD737+CD738)+Forudsætninger!$E$45*(CD738+CD739)+Forudsætninger!$E$46*(CD739+CD740)+Forudsætninger!$E$47*(CD740+CD741))+Forudsætninger!$E$48*CD741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CE737+CE738)+Forudsætninger!$E$45*(CE738+CE739)+Forudsætninger!$E$46*(CE739+CE740)+Forudsætninger!$E$47*(CE740+CE741))+Forudsætninger!$E$48*CE741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CF737+CF738)+Forudsætninger!$E$45*(CF738+CF739)+Forudsætninger!$E$46*(CF739+CF740)+Forudsætninger!$E$47*(CF740+CF741))+Forudsætninger!$E$48*CF741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CG737+CG738)+Forudsætninger!$E$45*(CG738+CG739)+Forudsætninger!$E$46*(CG739+CG740)+Forudsætninger!$E$47*(CG740+CG741))+Forudsætninger!$E$48*CG741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CH737+CH738)+Forudsætninger!$E$45*(CH738+CH739)+Forudsætninger!$E$46*(CH739+CH740)+Forudsætninger!$E$47*(CH740+CH741))+Forudsætninger!$E$48*CH741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CI737+CI738)+Forudsætninger!$E$45*(CI738+CI739)+Forudsætninger!$E$46*(CI739+CI740)+Forudsætninger!$E$47*(CI740+CI741))+Forudsætninger!$E$48*CI741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CJ737+CJ738)+Forudsætninger!$E$45*(CJ738+CJ739)+Forudsætninger!$E$46*(CJ739+CJ740)+Forudsætninger!$E$47*(CJ740+CJ741))+Forudsætninger!$E$48*CJ741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CK737+CK738)+Forudsætninger!$E$45*(CK738+CK739)+Forudsætninger!$E$46*(CK739+CK740)+Forudsætninger!$E$47*(CK740+CK741))+Forudsætninger!$E$48*CK741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CL737+CL738)+Forudsætninger!$E$45*(CL738+CL739)+Forudsætninger!$E$46*(CL739+CL740)+Forudsætninger!$E$47*(CL740+CL741))+Forudsætninger!$E$48*CL741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CM737+CM738)+Forudsætninger!$E$45*(CM738+CM739)+Forudsætninger!$E$46*(CM739+CM740)+Forudsætninger!$E$47*(CM740+CM741))+Forudsætninger!$E$48*CM741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CN737+CN738)+Forudsætninger!$E$45*(CN738+CN739)+Forudsætninger!$E$46*(CN739+CN740)+Forudsætninger!$E$47*(CN740+CN741))+Forudsætninger!$E$48*CN741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CO737+CO738)+Forudsætninger!$E$45*(CO738+CO739)+Forudsætninger!$E$46*(CO739+CO740)+Forudsætninger!$E$47*(CO740+CO741))+Forudsætninger!$E$48*CO741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CP737+CP738)+Forudsætninger!$E$45*(CP738+CP739)+Forudsætninger!$E$46*(CP739+CP740)+Forudsætninger!$E$47*(CP740+CP741))+Forudsætninger!$E$48*CP741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CQ737+CQ738)+Forudsætninger!$E$45*(CQ738+CQ739)+Forudsætninger!$E$46*(CQ739+CQ740)+Forudsætninger!$E$47*(CQ740+CQ741))+Forudsætninger!$E$48*CQ741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CR737+CR738)+Forudsætninger!$E$45*(CR738+CR739)+Forudsætninger!$E$46*(CR739+CR740)+Forudsætninger!$E$47*(CR740+CR741))+Forudsætninger!$E$48*CR741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CS737+CS738)+Forudsætninger!$E$45*(CS738+CS739)+Forudsætninger!$E$46*(CS739+CS740)+Forudsætninger!$E$47*(CS740+CS741))+Forudsætninger!$E$48*CS741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CT737+CT738)+Forudsætninger!$E$45*(CT738+CT739)+Forudsætninger!$E$46*(CT739+CT740)+Forudsætninger!$E$47*(CT740+CT741))+Forudsætninger!$E$48*CT741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CU737+CU738)+Forudsætninger!$E$45*(CU738+CU739)+Forudsætninger!$E$46*(CU739+CU740)+Forudsætninger!$E$47*(CU740+CU741))+Forudsætninger!$E$48*CU741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CV737+CV738)+Forudsætninger!$E$45*(CV738+CV739)+Forudsætninger!$E$46*(CV739+CV740)+Forudsætninger!$E$47*(CV740+CV741))+Forudsætninger!$E$48*CV741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CW737+CW738)+Forudsætninger!$E$45*(CW738+CW739)+Forudsætninger!$E$46*(CW739+CW740)+Forudsætninger!$E$47*(CW740+CW741))+Forudsætninger!$E$48*CW741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CX737+CX738)+Forudsætninger!$E$45*(CX738+CX739)+Forudsætninger!$E$46*(CX739+CX740)+Forudsætninger!$E$47*(CX740+CX741))+Forudsætninger!$E$48*CX741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CY737+CY738)+Forudsætninger!$E$45*(CY738+CY739)+Forudsætninger!$E$46*(CY739+CY740)+Forudsætninger!$E$47*(CY740+CY741))+Forudsætninger!$E$48*CY741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CZ737+CZ738)+Forudsætninger!$E$45*(CZ738+CZ739)+Forudsætninger!$E$46*(CZ739+CZ740)+Forudsætninger!$E$47*(CZ740+CZ741))+Forudsætninger!$E$48*CZ741","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(DA737+DA738)+Forudsætninger!$E$45*(DA738+DA739)+Forudsætninger!$E$46*(DA739+DA740)+Forudsætninger!$E$47*(DA740+DA741))+Forudsætninger!$E$48*DA741","v":0}]
[]
[]
[null,null,null,{"$f":"Brugerinput!I93","v":">Indtast type 5<"}]
[]
[null,null,null,"Overført skadesomkostninger i mio. kr."]
[null,null,null,{"$f":"$D$169","v":"Hændelse"},{"$f":"Brugerinput!$E$26","v":2015},"Hældning"]
[null,null,null,{"$f":"$D$170","v":5},{"$f":"Brugerinput!$I$95*Brugerinput!I96/10^6*FolsFaktorSkadesomk","v":0},{"$f":"F753","v":0}]
[null,null,null,{"$f":"$D$171","v":10},{"$f":"Brugerinput!$I$95*Brugerinput!I97/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E753-E752)/($E$78-$E$77)","v":0}]
[null,null,null,{"$f":"$D$172","v":20},{"$f":"Brugerinput!$I$95*Brugerinput!I98/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E754-E753)/($E$79-$E$78)","v":0}]
[null,null,null,{"$f":"$D$173","v":50},{"$f":"Brugerinput!$I$95*Brugerinput!I99/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E755-E754)/($E$80-$E$79)","v":0}]
[null,null,null,{"$f":"$D$174","v":100},{"$f":"Brugerinput!$I$95*Brugerinput!I100/10^6*FolsFaktorSkadesomk","v":0},{"$f":"(E756-E755)/($E$81-$E$80)","v":0}]
[null,null,null,null,{"$f":"10*(E756-E755)+E756","v":0},{"$f":"F756","v":0}]
[]
[null,null,null,"Skadesomkostninger i mio. kr."]
[null,null,null,{"$f":"D751","v":"Hændelse"},{"$f":"StartAar","v":2016},{"$f":"E760+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK760+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ760+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$86<$E$77,0,INDEX($E$751:$E$757,E95)+(E86-INDEX($E$76:$E$82,E95))*INDEX($F$751:$F$757,E95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$86<$E$77,0,INDEX($E$751:$E$757,AK95)+(AK86-INDEX($E$76:$E$82,AK95))*INDEX($F$751:$F$757,AK95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$86<$E$77,0,INDEX($E$751:$E$757,BQ95)+(BQ86-INDEX($E$76:$E$82,BQ95))*INDEX($F$751:$F$757,BQ95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"INDEX($E$751:$E$757,E96)+(E87-INDEX($E$76:$E$82,E96))*INDEX($F$751:$F$757,E96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$751:$E$757,AK96)+(AK87-INDEX($E$76:$E$82,AK96))*INDEX($F$751:$F$757,AK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$751:$E$757,BQ96)+(BQ87-INDEX($E$76:$E$82,BQ96))*INDEX($F$751:$F$757,BQ96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,{"$f":"INDEX($E$751:$E$757,E97)+(E88-INDEX($E$76:$E$82,E97))*INDEX($F$751:$F$757,E97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$751:$E$757,AK97)+(AK88-INDEX($E$76:$E$82,AK97))*INDEX($F$751:$F$757,AK97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$751:$E$757,BQ97)+(BQ88-INDEX($E$76:$E$82,BQ97))*INDEX($F$751:$F$757,BQ97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"INDEX($E$751:$E$757,E98)+(E89-INDEX($E$76:$E$82,E98))*INDEX($F$751:$F$757,E98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$751:$E$757,AK98)+(AK89-INDEX($E$76:$E$82,AK98))*INDEX($F$751:$F$757,AK98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$751:$E$757,BQ98)+(BQ89-INDEX($E$76:$E$82,BQ98))*INDEX($F$751:$F$757,BQ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,{"$f":"INDEX($E$751:$E$757,E99)+(E90-INDEX($E$76:$E$82,E99))*INDEX($F$751:$F$757,E99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$751:$E$757,AK99)+(AK90-INDEX($E$76:$E$82,AK99))*INDEX($F$751:$F$757,AK99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX($E$751:$E$757,BQ99)+(BQ90-INDEX($E$76:$E$82,BQ99))*INDEX($F$751:$F$757,BQ99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beregnet skadesomkostning for svin, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E768+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK768+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ768+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"mio. kr.",{"$f":"0.5*(Forudsætninger!$E$44*(E761+E762)+Forudsætninger!$E$45*(E762+E763)+Forudsætninger!$E$46*(E763+E764)+Forudsætninger!$E$47*(E764+E765))+Forudsætninger!$E$48*E765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(F761+F762)+Forudsætninger!$E$45*(F762+F763)+Forudsætninger!$E$46*(F763+F764)+Forudsætninger!$E$47*(F764+F765))+Forudsætninger!$E$48*F765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(G761+G762)+Forudsætninger!$E$45*(G762+G763)+Forudsætninger!$E$46*(G763+G764)+Forudsætninger!$E$47*(G764+G765))+Forudsætninger!$E$48*G765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(H761+H762)+Forudsætninger!$E$45*(H762+H763)+Forudsætninger!$E$46*(H763+H764)+Forudsætninger!$E$47*(H764+H765))+Forudsætninger!$E$48*H765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(I761+I762)+Forudsætninger!$E$45*(I762+I763)+Forudsætninger!$E$46*(I763+I764)+Forudsætninger!$E$47*(I764+I765))+Forudsætninger!$E$48*I765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(J761+J762)+Forudsætninger!$E$45*(J762+J763)+Forudsætninger!$E$46*(J763+J764)+Forudsætninger!$E$47*(J764+J765))+Forudsætninger!$E$48*J765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(K761+K762)+Forudsætninger!$E$45*(K762+K763)+Forudsætninger!$E$46*(K763+K764)+Forudsætninger!$E$47*(K764+K765))+Forudsætninger!$E$48*K765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(L761+L762)+Forudsætninger!$E$45*(L762+L763)+Forudsætninger!$E$46*(L763+L764)+Forudsætninger!$E$47*(L764+L765))+Forudsætninger!$E$48*L765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(M761+M762)+Forudsætninger!$E$45*(M762+M763)+Forudsætninger!$E$46*(M763+M764)+Forudsætninger!$E$47*(M764+M765))+Forudsætninger!$E$48*M765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(N761+N762)+Forudsætninger!$E$45*(N762+N763)+Forudsætninger!$E$46*(N763+N764)+Forudsætninger!$E$47*(N764+N765))+Forudsætninger!$E$48*N765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(O761+O762)+Forudsætninger!$E$45*(O762+O763)+Forudsætninger!$E$46*(O763+O764)+Forudsætninger!$E$47*(O764+O765))+Forudsætninger!$E$48*O765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(P761+P762)+Forudsætninger!$E$45*(P762+P763)+Forudsætninger!$E$46*(P763+P764)+Forudsætninger!$E$47*(P764+P765))+Forudsætninger!$E$48*P765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Q761+Q762)+Forudsætninger!$E$45*(Q762+Q763)+Forudsætninger!$E$46*(Q763+Q764)+Forudsætninger!$E$47*(Q764+Q765))+Forudsætninger!$E$48*Q765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(R761+R762)+Forudsætninger!$E$45*(R762+R763)+Forudsætninger!$E$46*(R763+R764)+Forudsætninger!$E$47*(R764+R765))+Forudsætninger!$E$48*R765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(S761+S762)+Forudsætninger!$E$45*(S762+S763)+Forudsætninger!$E$46*(S763+S764)+Forudsætninger!$E$47*(S764+S765))+Forudsætninger!$E$48*S765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(T761+T762)+Forudsætninger!$E$45*(T762+T763)+Forudsætninger!$E$46*(T763+T764)+Forudsætninger!$E$47*(T764+T765))+Forudsætninger!$E$48*T765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(U761+U762)+Forudsætninger!$E$45*(U762+U763)+Forudsætninger!$E$46*(U763+U764)+Forudsætninger!$E$47*(U764+U765))+Forudsætninger!$E$48*U765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(V761+V762)+Forudsætninger!$E$45*(V762+V763)+Forudsætninger!$E$46*(V763+V764)+Forudsætninger!$E$47*(V764+V765))+Forudsætninger!$E$48*V765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(W761+W762)+Forudsætninger!$E$45*(W762+W763)+Forudsætninger!$E$46*(W763+W764)+Forudsætninger!$E$47*(W764+W765))+Forudsætninger!$E$48*W765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(X761+X762)+Forudsætninger!$E$45*(X762+X763)+Forudsætninger!$E$46*(X763+X764)+Forudsætninger!$E$47*(X764+X765))+Forudsætninger!$E$48*X765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Y761+Y762)+Forudsætninger!$E$45*(Y762+Y763)+Forudsætninger!$E$46*(Y763+Y764)+Forudsætninger!$E$47*(Y764+Y765))+Forudsætninger!$E$48*Y765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(Z761+Z762)+Forudsætninger!$E$45*(Z762+Z763)+Forudsætninger!$E$46*(Z763+Z764)+Forudsætninger!$E$47*(Z764+Z765))+Forudsætninger!$E$48*Z765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AA761+AA762)+Forudsætninger!$E$45*(AA762+AA763)+Forudsætninger!$E$46*(AA763+AA764)+Forudsætninger!$E$47*(AA764+AA765))+Forudsætninger!$E$48*AA765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AB761+AB762)+Forudsætninger!$E$45*(AB762+AB763)+Forudsætninger!$E$46*(AB763+AB764)+Forudsætninger!$E$47*(AB764+AB765))+Forudsætninger!$E$48*AB765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AC761+AC762)+Forudsætninger!$E$45*(AC762+AC763)+Forudsætninger!$E$46*(AC763+AC764)+Forudsætninger!$E$47*(AC764+AC765))+Forudsætninger!$E$48*AC765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AD761+AD762)+Forudsætninger!$E$45*(AD762+AD763)+Forudsætninger!$E$46*(AD763+AD764)+Forudsætninger!$E$47*(AD764+AD765))+Forudsætninger!$E$48*AD765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AE761+AE762)+Forudsætninger!$E$45*(AE762+AE763)+Forudsætninger!$E$46*(AE763+AE764)+Forudsætninger!$E$47*(AE764+AE765))+Forudsætninger!$E$48*AE765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AF761+AF762)+Forudsætninger!$E$45*(AF762+AF763)+Forudsætninger!$E$46*(AF763+AF764)+Forudsætninger!$E$47*(AF764+AF765))+Forudsætninger!$E$48*AF765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AG761+AG762)+Forudsætninger!$E$45*(AG762+AG763)+Forudsætninger!$E$46*(AG763+AG764)+Forudsætninger!$E$47*(AG764+AG765))+Forudsætninger!$E$48*AG765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AH761+AH762)+Forudsætninger!$E$45*(AH762+AH763)+Forudsætninger!$E$46*(AH763+AH764)+Forudsætninger!$E$47*(AH764+AH765))+Forudsætninger!$E$48*AH765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AI761+AI762)+Forudsætninger!$E$45*(AI762+AI763)+Forudsætninger!$E$46*(AI763+AI764)+Forudsætninger!$E$47*(AI764+AI765))+Forudsætninger!$E$48*AI765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AJ761+AJ762)+Forudsætninger!$E$45*(AJ762+AJ763)+Forudsætninger!$E$46*(AJ763+AJ764)+Forudsætninger!$E$47*(AJ764+AJ765))+Forudsætninger!$E$48*AJ765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AK761+AK762)+Forudsætninger!$E$45*(AK762+AK763)+Forudsætninger!$E$46*(AK763+AK764)+Forudsætninger!$E$47*(AK764+AK765))+Forudsætninger!$E$48*AK765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AL761+AL762)+Forudsætninger!$E$45*(AL762+AL763)+Forudsætninger!$E$46*(AL763+AL764)+Forudsætninger!$E$47*(AL764+AL765))+Forudsætninger!$E$48*AL765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AM761+AM762)+Forudsætninger!$E$45*(AM762+AM763)+Forudsætninger!$E$46*(AM763+AM764)+Forudsætninger!$E$47*(AM764+AM765))+Forudsætninger!$E$48*AM765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AN761+AN762)+Forudsætninger!$E$45*(AN762+AN763)+Forudsætninger!$E$46*(AN763+AN764)+Forudsætninger!$E$47*(AN764+AN765))+Forudsætninger!$E$48*AN765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AO761+AO762)+Forudsætninger!$E$45*(AO762+AO763)+Forudsætninger!$E$46*(AO763+AO764)+Forudsætninger!$E$47*(AO764+AO765))+Forudsætninger!$E$48*AO765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AP761+AP762)+Forudsætninger!$E$45*(AP762+AP763)+Forudsætninger!$E$46*(AP763+AP764)+Forudsætninger!$E$47*(AP764+AP765))+Forudsætninger!$E$48*AP765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AQ761+AQ762)+Forudsætninger!$E$45*(AQ762+AQ763)+Forudsætninger!$E$46*(AQ763+AQ764)+Forudsætninger!$E$47*(AQ764+AQ765))+Forudsætninger!$E$48*AQ765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AR761+AR762)+Forudsætninger!$E$45*(AR762+AR763)+Forudsætninger!$E$46*(AR763+AR764)+Forudsætninger!$E$47*(AR764+AR765))+Forudsætninger!$E$48*AR765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AS761+AS762)+Forudsætninger!$E$45*(AS762+AS763)+Forudsætninger!$E$46*(AS763+AS764)+Forudsætninger!$E$47*(AS764+AS765))+Forudsætninger!$E$48*AS765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AT761+AT762)+Forudsætninger!$E$45*(AT762+AT763)+Forudsætninger!$E$46*(AT763+AT764)+Forudsætninger!$E$47*(AT764+AT765))+Forudsætninger!$E$48*AT765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AU761+AU762)+Forudsætninger!$E$45*(AU762+AU763)+Forudsætninger!$E$46*(AU763+AU764)+Forudsætninger!$E$47*(AU764+AU765))+Forudsætninger!$E$48*AU765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AV761+AV762)+Forudsætninger!$E$45*(AV762+AV763)+Forudsætninger!$E$46*(AV763+AV764)+Forudsætninger!$E$47*(AV764+AV765))+Forudsætninger!$E$48*AV765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AW761+AW762)+Forudsætninger!$E$45*(AW762+AW763)+Forudsætninger!$E$46*(AW763+AW764)+Forudsætninger!$E$47*(AW764+AW765))+Forudsætninger!$E$48*AW765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AX761+AX762)+Forudsætninger!$E$45*(AX762+AX763)+Forudsætninger!$E$46*(AX763+AX764)+Forudsætninger!$E$47*(AX764+AX765))+Forudsætninger!$E$48*AX765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AY761+AY762)+Forudsætninger!$E$45*(AY762+AY763)+Forudsætninger!$E$46*(AY763+AY764)+Forudsætninger!$E$47*(AY764+AY765))+Forudsætninger!$E$48*AY765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(AZ761+AZ762)+Forudsætninger!$E$45*(AZ762+AZ763)+Forudsætninger!$E$46*(AZ763+AZ764)+Forudsætninger!$E$47*(AZ764+AZ765))+Forudsætninger!$E$48*AZ765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BA761+BA762)+Forudsætninger!$E$45*(BA762+BA763)+Forudsætninger!$E$46*(BA763+BA764)+Forudsætninger!$E$47*(BA764+BA765))+Forudsætninger!$E$48*BA765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BB761+BB762)+Forudsætninger!$E$45*(BB762+BB763)+Forudsætninger!$E$46*(BB763+BB764)+Forudsætninger!$E$47*(BB764+BB765))+Forudsætninger!$E$48*BB765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BC761+BC762)+Forudsætninger!$E$45*(BC762+BC763)+Forudsætninger!$E$46*(BC763+BC764)+Forudsætninger!$E$47*(BC764+BC765))+Forudsætninger!$E$48*BC765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BD761+BD762)+Forudsætninger!$E$45*(BD762+BD763)+Forudsætninger!$E$46*(BD763+BD764)+Forudsætninger!$E$47*(BD764+BD765))+Forudsætninger!$E$48*BD765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BE761+BE762)+Forudsætninger!$E$45*(BE762+BE763)+Forudsætninger!$E$46*(BE763+BE764)+Forudsætninger!$E$47*(BE764+BE765))+Forudsætninger!$E$48*BE765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BF761+BF762)+Forudsætninger!$E$45*(BF762+BF763)+Forudsætninger!$E$46*(BF763+BF764)+Forudsætninger!$E$47*(BF764+BF765))+Forudsætninger!$E$48*BF765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BG761+BG762)+Forudsætninger!$E$45*(BG762+BG763)+Forudsætninger!$E$46*(BG763+BG764)+Forudsætninger!$E$47*(BG764+BG765))+Forudsætninger!$E$48*BG765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BH761+BH762)+Forudsætninger!$E$45*(BH762+BH763)+Forudsætninger!$E$46*(BH763+BH764)+Forudsætninger!$E$47*(BH764+BH765))+Forudsætninger!$E$48*BH765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BI761+BI762)+Forudsætninger!$E$45*(BI762+BI763)+Forudsætninger!$E$46*(BI763+BI764)+Forudsætninger!$E$47*(BI764+BI765))+Forudsætninger!$E$48*BI765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BJ761+BJ762)+Forudsætninger!$E$45*(BJ762+BJ763)+Forudsætninger!$E$46*(BJ763+BJ764)+Forudsætninger!$E$47*(BJ764+BJ765))+Forudsætninger!$E$48*BJ765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BK761+BK762)+Forudsætninger!$E$45*(BK762+BK763)+Forudsætninger!$E$46*(BK763+BK764)+Forudsætninger!$E$47*(BK764+BK765))+Forudsætninger!$E$48*BK765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BL761+BL762)+Forudsætninger!$E$45*(BL762+BL763)+Forudsætninger!$E$46*(BL763+BL764)+Forudsætninger!$E$47*(BL764+BL765))+Forudsætninger!$E$48*BL765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BM761+BM762)+Forudsætninger!$E$45*(BM762+BM763)+Forudsætninger!$E$46*(BM763+BM764)+Forudsætninger!$E$47*(BM764+BM765))+Forudsætninger!$E$48*BM765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BN761+BN762)+Forudsætninger!$E$45*(BN762+BN763)+Forudsætninger!$E$46*(BN763+BN764)+Forudsætninger!$E$47*(BN764+BN765))+Forudsætninger!$E$48*BN765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BO761+BO762)+Forudsætninger!$E$45*(BO762+BO763)+Forudsætninger!$E$46*(BO763+BO764)+Forudsætninger!$E$47*(BO764+BO765))+Forudsætninger!$E$48*BO765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BP761+BP762)+Forudsætninger!$E$45*(BP762+BP763)+Forudsætninger!$E$46*(BP763+BP764)+Forudsætninger!$E$47*(BP764+BP765))+Forudsætninger!$E$48*BP765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BQ761+BQ762)+Forudsætninger!$E$45*(BQ762+BQ763)+Forudsætninger!$E$46*(BQ763+BQ764)+Forudsætninger!$E$47*(BQ764+BQ765))+Forudsætninger!$E$48*BQ765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BR761+BR762)+Forudsætninger!$E$45*(BR762+BR763)+Forudsætninger!$E$46*(BR763+BR764)+Forudsætninger!$E$47*(BR764+BR765))+Forudsætninger!$E$48*BR765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BS761+BS762)+Forudsætninger!$E$45*(BS762+BS763)+Forudsætninger!$E$46*(BS763+BS764)+Forudsætninger!$E$47*(BS764+BS765))+Forudsætninger!$E$48*BS765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BT761+BT762)+Forudsætninger!$E$45*(BT762+BT763)+Forudsætninger!$E$46*(BT763+BT764)+Forudsætninger!$E$47*(BT764+BT765))+Forudsætninger!$E$48*BT765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BU761+BU762)+Forudsætninger!$E$45*(BU762+BU763)+Forudsætninger!$E$46*(BU763+BU764)+Forudsætninger!$E$47*(BU764+BU765))+Forudsætninger!$E$48*BU765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BV761+BV762)+Forudsætninger!$E$45*(BV762+BV763)+Forudsætninger!$E$46*(BV763+BV764)+Forudsætninger!$E$47*(BV764+BV765))+Forudsætninger!$E$48*BV765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BW761+BW762)+Forudsætninger!$E$45*(BW762+BW763)+Forudsætninger!$E$46*(BW763+BW764)+Forudsætninger!$E$47*(BW764+BW765))+Forudsætninger!$E$48*BW765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BX761+BX762)+Forudsætninger!$E$45*(BX762+BX763)+Forudsætninger!$E$46*(BX763+BX764)+Forudsætninger!$E$47*(BX764+BX765))+Forudsætninger!$E$48*BX765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BY761+BY762)+Forudsætninger!$E$45*(BY762+BY763)+Forudsætninger!$E$46*(BY763+BY764)+Forudsætninger!$E$47*(BY764+BY765))+Forudsætninger!$E$48*BY765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(BZ761+BZ762)+Forudsætninger!$E$45*(BZ762+BZ763)+Forudsætninger!$E$46*(BZ763+BZ764)+Forudsætninger!$E$47*(BZ764+BZ765))+Forudsætninger!$E$48*BZ765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CA761+CA762)+Forudsætninger!$E$45*(CA762+CA763)+Forudsætninger!$E$46*(CA763+CA764)+Forudsætninger!$E$47*(CA764+CA765))+Forudsætninger!$E$48*CA765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CB761+CB762)+Forudsætninger!$E$45*(CB762+CB763)+Forudsætninger!$E$46*(CB763+CB764)+Forudsætninger!$E$47*(CB764+CB765))+Forudsætninger!$E$48*CB765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CC761+CC762)+Forudsætninger!$E$45*(CC762+CC763)+Forudsætninger!$E$46*(CC763+CC764)+Forudsætninger!$E$47*(CC764+CC765))+Forudsætninger!$E$48*CC765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CD761+CD762)+Forudsætninger!$E$45*(CD762+CD763)+Forudsætninger!$E$46*(CD763+CD764)+Forudsætninger!$E$47*(CD764+CD765))+Forudsætninger!$E$48*CD765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CE761+CE762)+Forudsætninger!$E$45*(CE762+CE763)+Forudsætninger!$E$46*(CE763+CE764)+Forudsætninger!$E$47*(CE764+CE765))+Forudsætninger!$E$48*CE765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CF761+CF762)+Forudsætninger!$E$45*(CF762+CF763)+Forudsætninger!$E$46*(CF763+CF764)+Forudsætninger!$E$47*(CF764+CF765))+Forudsætninger!$E$48*CF765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CG761+CG762)+Forudsætninger!$E$45*(CG762+CG763)+Forudsætninger!$E$46*(CG763+CG764)+Forudsætninger!$E$47*(CG764+CG765))+Forudsætninger!$E$48*CG765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CH761+CH762)+Forudsætninger!$E$45*(CH762+CH763)+Forudsætninger!$E$46*(CH763+CH764)+Forudsætninger!$E$47*(CH764+CH765))+Forudsætninger!$E$48*CH765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CI761+CI762)+Forudsætninger!$E$45*(CI762+CI763)+Forudsætninger!$E$46*(CI763+CI764)+Forudsætninger!$E$47*(CI764+CI765))+Forudsætninger!$E$48*CI765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CJ761+CJ762)+Forudsætninger!$E$45*(CJ762+CJ763)+Forudsætninger!$E$46*(CJ763+CJ764)+Forudsætninger!$E$47*(CJ764+CJ765))+Forudsætninger!$E$48*CJ765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CK761+CK762)+Forudsætninger!$E$45*(CK762+CK763)+Forudsætninger!$E$46*(CK763+CK764)+Forudsætninger!$E$47*(CK764+CK765))+Forudsætninger!$E$48*CK765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CL761+CL762)+Forudsætninger!$E$45*(CL762+CL763)+Forudsætninger!$E$46*(CL763+CL764)+Forudsætninger!$E$47*(CL764+CL765))+Forudsætninger!$E$48*CL765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CM761+CM762)+Forudsætninger!$E$45*(CM762+CM763)+Forudsætninger!$E$46*(CM763+CM764)+Forudsætninger!$E$47*(CM764+CM765))+Forudsætninger!$E$48*CM765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CN761+CN762)+Forudsætninger!$E$45*(CN762+CN763)+Forudsætninger!$E$46*(CN763+CN764)+Forudsætninger!$E$47*(CN764+CN765))+Forudsætninger!$E$48*CN765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CO761+CO762)+Forudsætninger!$E$45*(CO762+CO763)+Forudsætninger!$E$46*(CO763+CO764)+Forudsætninger!$E$47*(CO764+CO765))+Forudsætninger!$E$48*CO765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CP761+CP762)+Forudsætninger!$E$45*(CP762+CP763)+Forudsætninger!$E$46*(CP763+CP764)+Forudsætninger!$E$47*(CP764+CP765))+Forudsætninger!$E$48*CP765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CQ761+CQ762)+Forudsætninger!$E$45*(CQ762+CQ763)+Forudsætninger!$E$46*(CQ763+CQ764)+Forudsætninger!$E$47*(CQ764+CQ765))+Forudsætninger!$E$48*CQ765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CR761+CR762)+Forudsætninger!$E$45*(CR762+CR763)+Forudsætninger!$E$46*(CR763+CR764)+Forudsætninger!$E$47*(CR764+CR765))+Forudsætninger!$E$48*CR765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CS761+CS762)+Forudsætninger!$E$45*(CS762+CS763)+Forudsætninger!$E$46*(CS763+CS764)+Forudsætninger!$E$47*(CS764+CS765))+Forudsætninger!$E$48*CS765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CT761+CT762)+Forudsætninger!$E$45*(CT762+CT763)+Forudsætninger!$E$46*(CT763+CT764)+Forudsætninger!$E$47*(CT764+CT765))+Forudsætninger!$E$48*CT765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CU761+CU762)+Forudsætninger!$E$45*(CU762+CU763)+Forudsætninger!$E$46*(CU763+CU764)+Forudsætninger!$E$47*(CU764+CU765))+Forudsætninger!$E$48*CU765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CV761+CV762)+Forudsætninger!$E$45*(CV762+CV763)+Forudsætninger!$E$46*(CV763+CV764)+Forudsætninger!$E$47*(CV764+CV765))+Forudsætninger!$E$48*CV765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CW761+CW762)+Forudsætninger!$E$45*(CW762+CW763)+Forudsætninger!$E$46*(CW763+CW764)+Forudsætninger!$E$47*(CW764+CW765))+Forudsætninger!$E$48*CW765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CX761+CX762)+Forudsætninger!$E$45*(CX762+CX763)+Forudsætninger!$E$46*(CX763+CX764)+Forudsætninger!$E$47*(CX764+CX765))+Forudsætninger!$E$48*CX765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CY761+CY762)+Forudsætninger!$E$45*(CY762+CY763)+Forudsætninger!$E$46*(CY763+CY764)+Forudsætninger!$E$47*(CY764+CY765))+Forudsætninger!$E$48*CY765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(CZ761+CZ762)+Forudsætninger!$E$45*(CZ762+CZ763)+Forudsætninger!$E$46*(CZ763+CZ764)+Forudsætninger!$E$47*(CZ764+CZ765))+Forudsætninger!$E$48*CZ765","v":0},{"$f":"0.5*(Forudsætninger!$E$44*(DA761+DA762)+Forudsætninger!$E$45*(DA762+DA763)+Forudsætninger!$E$46*(DA763+DA764)+Forudsætninger!$E$47*(DA764+DA765))+Forudsætninger!$E$48*DA765","v":0}]
[]
[]
[null,null,"Reduktion med tiltag"]
[]
[null,null,null,"Første år for reduktion i skadesomkostninger",null,null,null,{"$f":"IFERROR(Brugerinput!E18+1+FolsFaktorImplementering,0)","v":2017}]
[]
[null,null,null,"Indtastede reduktioner i skadesomkostningerne med tiltag"]
[null,null,null,null,null,"Bebyggelse",null,null,null,null,{"$f":"Enhedspriser!D160","v":"Infrastruktur og trafik"},null,null,{"$f":"Enhedspriser!D164","v":"Hotspots"},null,null,{"$f":"Enhedspriser!D168","v":"Landbrug"},null,null,"Brugerdefinerede"]
[null,null,null,"Hændelse","Direkte indtastning",{"$f":"Enhedspriser!D155","v":"Privat, kælder"},{"$f":"Enhedspriser!D156","v":"Privat, stueetage"},{"$f":"D791","v":"Erhverv, bygningsskader"},{"$f":"Enhedspriser!D158","v":"Erhverv, drifts-/produktionstab"},{"$f":"Enhedspriser!D159","v":"Erhverv, tab af løsøre"},{"$f":"Enhedspriser!D161","v":"Oprydning"},{"$f":"Enhedspriser!D162","v":"Genopførelse"},{"$f":"Enhedspriser!D163","v":"Trafikforstyrrelse"},{"$f":"Enhedspriser!D165","v":"Elsvigt, private"},{"$f":"Enhedspriser!D166","v":"Elsvigt, offentlige"},{"$f":"Enhedspriser!D167","v":"Elsvigt, erhverv"},{"$f":"Enhedspriser!D169","v":"Husdyr, kvæg"},{"$f":"Enhedspriser!D170","v":"Husdyr, svin"},{"$f":"Enhedspriser!D171","v":"Afgrøder"},{"$f":"Brugerinput!E93","v":">Indtast type 1<"},{"$f":"Brugerinput!F93","v":">Indtast type 2<"},{"$f":"Brugerinput!G93","v":">Indtast type 3<"},{"$f":"Brugerinput!H93","v":">Indtast type 4<"},{"$f":"Brugerinput!I93","v":">Indtast type 5<"}]
[null,null,null,5,{"$f":"MIN(Brugerinput!E273*FolsFaktorReduktion,100%)","v":0},{"$f":"MIN(Brugerinput!E287*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F287*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G287*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!H287*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!I287*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E297*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F297*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G297*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E307*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F307*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G307*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E317*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F317*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G317*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E327*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F327*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G327*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!H327*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!I327*FolsFaktorReduktion,100%)","v":1}]
[null,null,null,10,{"$f":"MIN(Brugerinput!E274*FolsFaktorReduktion,100%)","v":0},{"$f":"MIN(Brugerinput!E288*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F288*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G288*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!H288*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!I288*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E298*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F298*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G298*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E308*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F308*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G308*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E318*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F318*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G318*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E328*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F328*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G328*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!H328*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!I328*FolsFaktorReduktion,100%)","v":1}]
[null,null,null,20,{"$f":"MIN(Brugerinput!E275*FolsFaktorReduktion,100%)","v":0},{"$f":"MIN(Brugerinput!E289*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F289*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G289*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!H289*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!I289*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E299*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F299*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G299*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E309*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F309*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G309*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E319*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F319*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G319*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E329*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F329*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G329*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!H329*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!I329*FolsFaktorReduktion,100%)","v":1}]
[null,null,null,50,{"$f":"MIN(Brugerinput!E276*FolsFaktorReduktion,100%)","v":0},{"$f":"MIN(Brugerinput!E290*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F290*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G290*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!H290*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!I290*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E300*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F300*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G300*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E310*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F310*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G310*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E320*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F320*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G320*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E330*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F330*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G330*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!H330*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!I330*FolsFaktorReduktion,100%)","v":1}]
[null,null,null,100,{"$f":"MIN(Brugerinput!E277*FolsFaktorReduktion,100%)","v":0},{"$f":"MIN(Brugerinput!E291*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F291*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G291*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!H291*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!I291*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E301*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F301*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G301*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E311*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F311*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G311*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E321*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F321*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G321*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!E331*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!F331*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!G331*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!H331*FolsFaktorReduktion,100%)","v":1},{"$f":"MIN(Brugerinput!I331*FolsFaktorReduktion,100%)","v":1}]
[]
[null,null,null,"Reduktion i skadesomkostninger, mio. kr."]
[null,null,null,null,{"$f":"StartAar","v":2016},{"$f":"E786+1","v":2017},{"$f":"F786+1","v":2018},{"$f":"G786+1","v":2019},{"$f":"H786+1","v":2020},{"$f":"I786+1","v":2021},{"$f":"J786+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BV786+1","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,{"$f":"D6","v":"Skadesomkostning ved direkte indtastning"},{"$f":"IF(E$786>=$H$774,(0.5*(Forudsætninger!$E$44*(E116*$E$779+E117*$E$780)+Forudsætninger!$E$45*(E117*$E$780+E118*$E$781)+Forudsætninger!$E$46*(E118*$E$781+E119*$E$782)+Forudsætninger!$E$47*(E119*$E$782+E120*$E$783))+Forudsætninger!$E$48*E120*$E$783),0)","v":0},{"$f":"IF(F$786>=$H$774,(0.5*(Forudsætninger!$E$44*(F116*$E$779+F117*$E$780)+Forudsætninger!$E$45*(F117*$E$780+F118*$E$781)+Forudsætninger!$E$46*(F118*$E$781+F119*$E$782)+Forudsætninger!$E$47*(F119*$E$782+F120*$E$783))+Forudsætninger!$E$48*F120*$E$783),0)","v":0},{"$f":"IF(G$786>=$H$774,(0.5*(Forudsætninger!$E$44*(G116*$E$779+G117*$E$780)+Forudsætninger!$E$45*(G117*$E$780+G118*$E$781)+Forudsætninger!$E$46*(G118*$E$781+G119*$E$782)+Forudsætninger!$E$47*(G119*$E$782+G120*$E$783))+Forudsætninger!$E$48*G120*$E$783),0)","v":0},{"$f":"IF(H$786>=$H$774,(0.5*(Forudsætninger!$E$44*(H116*$E$779+H117*$E$780)+Forudsætninger!$E$45*(H117*$E$780+H118*$E$781)+Forudsætninger!$E$46*(H118*$E$781+H119*$E$782)+Forudsætninger!$E$47*(H119*$E$782+H120*$E$783))+Forudsætninger!$E$48*H120*$E$783),0)","v":0},{"$f":"IF(I$786>=$H$774,(0.5*(Forudsætninger!$E$44*(I116*$E$779+I117*$E$780)+Forudsætninger!$E$45*(I117*$E$780+I118*$E$781)+Forudsætninger!$E$46*(I118*$E$781+I119*$E$782)+Forudsætninger!$E$47*(I119*$E$782+I120*$E$783))+Forudsætninger!$E$48*I120*$E$783),0)","v":0},{"$f":"IF(J$786>=$H$774,(0.5*(Forudsætninger!$E$44*(J116*$E$779+J117*$E$780)+Forudsætninger!$E$45*(J117*$E$780+J118*$E$781)+Forudsætninger!$E$46*(J118*$E$781+J119*$E$782)+Forudsætninger!$E$47*(J119*$E$782+J120*$E$783))+Forudsætninger!$E$48*J120*$E$783),0)","v":0},{"$f":"IF(K$786>=$H$774,(0.5*(Forudsætninger!$E$44*(K116*$E$779+K117*$E$780)+Forudsætninger!$E$45*(K117*$E$780+K118*$E$781)+Forudsætninger!$E$46*(K118*$E$781+K119*$E$782)+Forudsætninger!$E$47*(K119*$E$782+K120*$E$783))+Forudsætninger!$E$48*K120*$E$783),0)","v":0},{"$f":"IF(L$786>=$H$774,(0.5*(Forudsætninger!$E$44*(L116*$E$779+L117*$E$780)+Forudsætninger!$E$45*(L117*$E$780+L118*$E$781)+Forudsætninger!$E$46*(L118*$E$781+L119*$E$782)+Forudsætninger!$E$47*(L119*$E$782+L120*$E$783))+Forudsætninger!$E$48*L120*$E$783),0)","v":0},{"$f":"IF(M$786>=$H$774,(0.5*(Forudsætninger!$E$44*(M116*$E$779+M117*$E$780)+Forudsætninger!$E$45*(M117*$E$780+M118*$E$781)+Forudsætninger!$E$46*(M118*$E$781+M119*$E$782)+Forudsætninger!$E$47*(M119*$E$782+M120*$E$783))+Forudsætninger!$E$48*M120*$E$783),0)","v":0},{"$f":"IF(N$786>=$H$774,(0.5*(Forudsætninger!$E$44*(N116*$E$779+N117*$E$780)+Forudsætninger!$E$45*(N117*$E$780+N118*$E$781)+Forudsætninger!$E$46*(N118*$E$781+N119*$E$782)+Forudsætninger!$E$47*(N119*$E$782+N120*$E$783))+Forudsætninger!$E$48*N120*$E$783),0)","v":0},{"$f":"IF(O$786>=$H$774,(0.5*(Forudsætninger!$E$44*(O116*$E$779+O117*$E$780)+Forudsætninger!$E$45*(O117*$E$780+O118*$E$781)+Forudsætninger!$E$46*(O118*$E$781+O119*$E$782)+Forudsætninger!$E$47*(O119*$E$782+O120*$E$783))+Forudsætninger!$E$48*O120*$E$783),0)","v":0},{"$f":"IF(P$786>=$H$774,(0.5*(Forudsætninger!$E$44*(P116*$E$779+P117*$E$780)+Forudsætninger!$E$45*(P117*$E$780+P118*$E$781)+Forudsætninger!$E$46*(P118*$E$781+P119*$E$782)+Forudsætninger!$E$47*(P119*$E$782+P120*$E$783))+Forudsætninger!$E$48*P120*$E$783),0)","v":0},{"$f":"IF(Q$786>=$H$774,(0.5*(Forudsætninger!$E$44*(Q116*$E$779+Q117*$E$780)+Forudsætninger!$E$45*(Q117*$E$780+Q118*$E$781)+Forudsætninger!$E$46*(Q118*$E$781+Q119*$E$782)+Forudsætninger!$E$47*(Q119*$E$782+Q120*$E$783))+Forudsætninger!$E$48*Q120*$E$783),0)","v":0},{"$f":"IF(R$786>=$H$774,(0.5*(Forudsætninger!$E$44*(R116*$E$779+R117*$E$780)+Forudsætninger!$E$45*(R117*$E$780+R118*$E$781)+Forudsætninger!$E$46*(R118*$E$781+R119*$E$782)+Forudsætninger!$E$47*(R119*$E$782+R120*$E$783))+Forudsætninger!$E$48*R120*$E$783),0)","v":0},{"$f":"IF(S$786>=$H$774,(0.5*(Forudsætninger!$E$44*(S116*$E$779+S117*$E$780)+Forudsætninger!$E$45*(S117*$E$780+S118*$E$781)+Forudsætninger!$E$46*(S118*$E$781+S119*$E$782)+Forudsætninger!$E$47*(S119*$E$782+S120*$E$783))+Forudsætninger!$E$48*S120*$E$783),0)","v":0},{"$f":"IF(T$786>=$H$774,(0.5*(Forudsætninger!$E$44*(T116*$E$779+T117*$E$780)+Forudsætninger!$E$45*(T117*$E$780+T118*$E$781)+Forudsætninger!$E$46*(T118*$E$781+T119*$E$782)+Forudsætninger!$E$47*(T119*$E$782+T120*$E$783))+Forudsætninger!$E$48*T120*$E$783),0)","v":0},{"$f":"IF(U$786>=$H$774,(0.5*(Forudsætninger!$E$44*(U116*$E$779+U117*$E$780)+Forudsætninger!$E$45*(U117*$E$780+U118*$E$781)+Forudsætninger!$E$46*(U118*$E$781+U119*$E$782)+Forudsætninger!$E$47*(U119*$E$782+U120*$E$783))+Forudsætninger!$E$48*U120*$E$783),0)","v":0},{"$f":"IF(V$786>=$H$774,(0.5*(Forudsætninger!$E$44*(V116*$E$779+V117*$E$780)+Forudsætninger!$E$45*(V117*$E$780+V118*$E$781)+Forudsætninger!$E$46*(V118*$E$781+V119*$E$782)+Forudsætninger!$E$47*(V119*$E$782+V120*$E$783))+Forudsætninger!$E$48*V120*$E$783),0)","v":0},{"$f":"IF(W$786>=$H$774,(0.5*(Forudsætninger!$E$44*(W116*$E$779+W117*$E$780)+Forudsætninger!$E$45*(W117*$E$780+W118*$E$781)+Forudsætninger!$E$46*(W118*$E$781+W119*$E$782)+Forudsætninger!$E$47*(W119*$E$782+W120*$E$783))+Forudsætninger!$E$48*W120*$E$783),0)","v":0},{"$f":"IF(X$786>=$H$774,(0.5*(Forudsætninger!$E$44*(X116*$E$779+X117*$E$780)+Forudsætninger!$E$45*(X117*$E$780+X118*$E$781)+Forudsætninger!$E$46*(X118*$E$781+X119*$E$782)+Forudsætninger!$E$47*(X119*$E$782+X120*$E$783))+Forudsætninger!$E$48*X120*$E$783),0)","v":0},{"$f":"IF(Y$786>=$H$774,(0.5*(Forudsætninger!$E$44*(Y116*$E$779+Y117*$E$780)+Forudsætninger!$E$45*(Y117*$E$780+Y118*$E$781)+Forudsætninger!$E$46*(Y118*$E$781+Y119*$E$782)+Forudsætninger!$E$47*(Y119*$E$782+Y120*$E$783))+Forudsætninger!$E$48*Y120*$E$783),0)","v":0},{"$f":"IF(Z$786>=$H$774,(0.5*(Forudsætninger!$E$44*(Z116*$E$779+Z117*$E$780)+Forudsætninger!$E$45*(Z117*$E$780+Z118*$E$781)+Forudsætninger!$E$46*(Z118*$E$781+Z119*$E$782)+Forudsætninger!$E$47*(Z119*$E$782+Z120*$E$783))+Forudsætninger!$E$48*Z120*$E$783),0)","v":0},{"$f":"IF(AA$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AA116*$E$779+AA117*$E$780)+Forudsætninger!$E$45*(AA117*$E$780+AA118*$E$781)+Forudsætninger!$E$46*(AA118*$E$781+AA119*$E$782)+Forudsætninger!$E$47*(AA119*$E$782+AA120*$E$783))+Forudsætninger!$E$48*AA120*$E$783),0)","v":0},{"$f":"IF(AB$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AB116*$E$779+AB117*$E$780)+Forudsætninger!$E$45*(AB117*$E$780+AB118*$E$781)+Forudsætninger!$E$46*(AB118*$E$781+AB119*$E$782)+Forudsætninger!$E$47*(AB119*$E$782+AB120*$E$783))+Forudsætninger!$E$48*AB120*$E$783),0)","v":0},{"$f":"IF(AC$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AC116*$E$779+AC117*$E$780)+Forudsætninger!$E$45*(AC117*$E$780+AC118*$E$781)+Forudsætninger!$E$46*(AC118*$E$781+AC119*$E$782)+Forudsætninger!$E$47*(AC119*$E$782+AC120*$E$783))+Forudsætninger!$E$48*AC120*$E$783),0)","v":0},{"$f":"IF(AD$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AD116*$E$779+AD117*$E$780)+Forudsætninger!$E$45*(AD117*$E$780+AD118*$E$781)+Forudsætninger!$E$46*(AD118*$E$781+AD119*$E$782)+Forudsætninger!$E$47*(AD119*$E$782+AD120*$E$783))+Forudsætninger!$E$48*AD120*$E$783),0)","v":0},{"$f":"IF(AE$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AE116*$E$779+AE117*$E$780)+Forudsætninger!$E$45*(AE117*$E$780+AE118*$E$781)+Forudsætninger!$E$46*(AE118*$E$781+AE119*$E$782)+Forudsætninger!$E$47*(AE119*$E$782+AE120*$E$783))+Forudsætninger!$E$48*AE120*$E$783),0)","v":0},{"$f":"IF(AF$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AF116*$E$779+AF117*$E$780)+Forudsætninger!$E$45*(AF117*$E$780+AF118*$E$781)+Forudsætninger!$E$46*(AF118*$E$781+AF119*$E$782)+Forudsætninger!$E$47*(AF119*$E$782+AF120*$E$783))+Forudsætninger!$E$48*AF120*$E$783),0)","v":0},{"$f":"IF(AG$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AG116*$E$779+AG117*$E$780)+Forudsætninger!$E$45*(AG117*$E$780+AG118*$E$781)+Forudsætninger!$E$46*(AG118*$E$781+AG119*$E$782)+Forudsætninger!$E$47*(AG119*$E$782+AG120*$E$783))+Forudsætninger!$E$48*AG120*$E$783),0)","v":0},{"$f":"IF(AH$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AH116*$E$779+AH117*$E$780)+Forudsætninger!$E$45*(AH117*$E$780+AH118*$E$781)+Forudsætninger!$E$46*(AH118*$E$781+AH119*$E$782)+Forudsætninger!$E$47*(AH119*$E$782+AH120*$E$783))+Forudsætninger!$E$48*AH120*$E$783),0)","v":0},{"$f":"IF(AI$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AI116*$E$779+AI117*$E$780)+Forudsætninger!$E$45*(AI117*$E$780+AI118*$E$781)+Forudsætninger!$E$46*(AI118*$E$781+AI119*$E$782)+Forudsætninger!$E$47*(AI119*$E$782+AI120*$E$783))+Forudsætninger!$E$48*AI120*$E$783),0)","v":0},{"$f":"IF(AJ$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AJ116*$E$779+AJ117*$E$780)+Forudsætninger!$E$45*(AJ117*$E$780+AJ118*$E$781)+Forudsætninger!$E$46*(AJ118*$E$781+AJ119*$E$782)+Forudsætninger!$E$47*(AJ119*$E$782+AJ120*$E$783))+Forudsætninger!$E$48*AJ120*$E$783),0)","v":0},{"$f":"IF(AK$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AK116*$E$779+AK117*$E$780)+Forudsætninger!$E$45*(AK117*$E$780+AK118*$E$781)+Forudsætninger!$E$46*(AK118*$E$781+AK119*$E$782)+Forudsætninger!$E$47*(AK119*$E$782+AK120*$E$783))+Forudsætninger!$E$48*AK120*$E$783),0)","v":0},{"$f":"IF(AL$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AL116*$E$779+AL117*$E$780)+Forudsætninger!$E$45*(AL117*$E$780+AL118*$E$781)+Forudsætninger!$E$46*(AL118*$E$781+AL119*$E$782)+Forudsætninger!$E$47*(AL119*$E$782+AL120*$E$783))+Forudsætninger!$E$48*AL120*$E$783),0)","v":0},{"$f":"IF(AM$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AM116*$E$779+AM117*$E$780)+Forudsætninger!$E$45*(AM117*$E$780+AM118*$E$781)+Forudsætninger!$E$46*(AM118*$E$781+AM119*$E$782)+Forudsætninger!$E$47*(AM119*$E$782+AM120*$E$783))+Forudsætninger!$E$48*AM120*$E$783),0)","v":0},{"$f":"IF(AN$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AN116*$E$779+AN117*$E$780)+Forudsætninger!$E$45*(AN117*$E$780+AN118*$E$781)+Forudsætninger!$E$46*(AN118*$E$781+AN119*$E$782)+Forudsætninger!$E$47*(AN119*$E$782+AN120*$E$783))+Forudsætninger!$E$48*AN120*$E$783),0)","v":0},{"$f":"IF(AO$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AO116*$E$779+AO117*$E$780)+Forudsætninger!$E$45*(AO117*$E$780+AO118*$E$781)+Forudsætninger!$E$46*(AO118*$E$781+AO119*$E$782)+Forudsætninger!$E$47*(AO119*$E$782+AO120*$E$783))+Forudsætninger!$E$48*AO120*$E$783),0)","v":0},{"$f":"IF(AP$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AP116*$E$779+AP117*$E$780)+Forudsætninger!$E$45*(AP117*$E$780+AP118*$E$781)+Forudsætninger!$E$46*(AP118*$E$781+AP119*$E$782)+Forudsætninger!$E$47*(AP119*$E$782+AP120*$E$783))+Forudsætninger!$E$48*AP120*$E$783),0)","v":0},{"$f":"IF(AQ$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AQ116*$E$779+AQ117*$E$780)+Forudsætninger!$E$45*(AQ117*$E$780+AQ118*$E$781)+Forudsætninger!$E$46*(AQ118*$E$781+AQ119*$E$782)+Forudsætninger!$E$47*(AQ119*$E$782+AQ120*$E$783))+Forudsætninger!$E$48*AQ120*$E$783),0)","v":0},{"$f":"IF(AR$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AR116*$E$779+AR117*$E$780)+Forudsætninger!$E$45*(AR117*$E$780+AR118*$E$781)+Forudsætninger!$E$46*(AR118*$E$781+AR119*$E$782)+Forudsætninger!$E$47*(AR119*$E$782+AR120*$E$783))+Forudsætninger!$E$48*AR120*$E$783),0)","v":0},{"$f":"IF(AS$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AS116*$E$779+AS117*$E$780)+Forudsætninger!$E$45*(AS117*$E$780+AS118*$E$781)+Forudsætninger!$E$46*(AS118*$E$781+AS119*$E$782)+Forudsætninger!$E$47*(AS119*$E$782+AS120*$E$783))+Forudsætninger!$E$48*AS120*$E$783),0)","v":0},{"$f":"IF(AT$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AT116*$E$779+AT117*$E$780)+Forudsætninger!$E$45*(AT117*$E$780+AT118*$E$781)+Forudsætninger!$E$46*(AT118*$E$781+AT119*$E$782)+Forudsætninger!$E$47*(AT119*$E$782+AT120*$E$783))+Forudsætninger!$E$48*AT120*$E$783),0)","v":0},{"$f":"IF(AU$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AU116*$E$779+AU117*$E$780)+Forudsætninger!$E$45*(AU117*$E$780+AU118*$E$781)+Forudsætninger!$E$46*(AU118*$E$781+AU119*$E$782)+Forudsætninger!$E$47*(AU119*$E$782+AU120*$E$783))+Forudsætninger!$E$48*AU120*$E$783),0)","v":0},{"$f":"IF(AV$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AV116*$E$779+AV117*$E$780)+Forudsætninger!$E$45*(AV117*$E$780+AV118*$E$781)+Forudsætninger!$E$46*(AV118*$E$781+AV119*$E$782)+Forudsætninger!$E$47*(AV119*$E$782+AV120*$E$783))+Forudsætninger!$E$48*AV120*$E$783),0)","v":0},{"$f":"IF(AW$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AW116*$E$779+AW117*$E$780)+Forudsætninger!$E$45*(AW117*$E$780+AW118*$E$781)+Forudsætninger!$E$46*(AW118*$E$781+AW119*$E$782)+Forudsætninger!$E$47*(AW119*$E$782+AW120*$E$783))+Forudsætninger!$E$48*AW120*$E$783),0)","v":0},{"$f":"IF(AX$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AX116*$E$779+AX117*$E$780)+Forudsætninger!$E$45*(AX117*$E$780+AX118*$E$781)+Forudsætninger!$E$46*(AX118*$E$781+AX119*$E$782)+Forudsætninger!$E$47*(AX119*$E$782+AX120*$E$783))+Forudsætninger!$E$48*AX120*$E$783),0)","v":0},{"$f":"IF(AY$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AY116*$E$779+AY117*$E$780)+Forudsætninger!$E$45*(AY117*$E$780+AY118*$E$781)+Forudsætninger!$E$46*(AY118*$E$781+AY119*$E$782)+Forudsætninger!$E$47*(AY119*$E$782+AY120*$E$783))+Forudsætninger!$E$48*AY120*$E$783),0)","v":0},{"$f":"IF(AZ$786>=$H$774,(0.5*(Forudsætninger!$E$44*(AZ116*$E$779+AZ117*$E$780)+Forudsætninger!$E$45*(AZ117*$E$780+AZ118*$E$781)+Forudsætninger!$E$46*(AZ118*$E$781+AZ119*$E$782)+Forudsætninger!$E$47*(AZ119*$E$782+AZ120*$E$783))+Forudsætninger!$E$48*AZ120*$E$783),0)","v":0},{"$f":"IF(BA$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BA116*$E$779+BA117*$E$780)+Forudsætninger!$E$45*(BA117*$E$780+BA118*$E$781)+Forudsætninger!$E$46*(BA118*$E$781+BA119*$E$782)+Forudsætninger!$E$47*(BA119*$E$782+BA120*$E$783))+Forudsætninger!$E$48*BA120*$E$783),0)","v":0},{"$f":"IF(BB$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BB116*$E$779+BB117*$E$780)+Forudsætninger!$E$45*(BB117*$E$780+BB118*$E$781)+Forudsætninger!$E$46*(BB118*$E$781+BB119*$E$782)+Forudsætninger!$E$47*(BB119*$E$782+BB120*$E$783))+Forudsætninger!$E$48*BB120*$E$783),0)","v":0},{"$f":"IF(BC$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BC116*$E$779+BC117*$E$780)+Forudsætninger!$E$45*(BC117*$E$780+BC118*$E$781)+Forudsætninger!$E$46*(BC118*$E$781+BC119*$E$782)+Forudsætninger!$E$47*(BC119*$E$782+BC120*$E$783))+Forudsætninger!$E$48*BC120*$E$783),0)","v":0},{"$f":"IF(BD$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BD116*$E$779+BD117*$E$780)+Forudsætninger!$E$45*(BD117*$E$780+BD118*$E$781)+Forudsætninger!$E$46*(BD118*$E$781+BD119*$E$782)+Forudsætninger!$E$47*(BD119*$E$782+BD120*$E$783))+Forudsætninger!$E$48*BD120*$E$783),0)","v":0},{"$f":"IF(BE$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BE116*$E$779+BE117*$E$780)+Forudsætninger!$E$45*(BE117*$E$780+BE118*$E$781)+Forudsætninger!$E$46*(BE118*$E$781+BE119*$E$782)+Forudsætninger!$E$47*(BE119*$E$782+BE120*$E$783))+Forudsætninger!$E$48*BE120*$E$783),0)","v":0},{"$f":"IF(BF$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BF116*$E$779+BF117*$E$780)+Forudsætninger!$E$45*(BF117*$E$780+BF118*$E$781)+Forudsætninger!$E$46*(BF118*$E$781+BF119*$E$782)+Forudsætninger!$E$47*(BF119*$E$782+BF120*$E$783))+Forudsætninger!$E$48*BF120*$E$783),0)","v":0},{"$f":"IF(BG$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BG116*$E$779+BG117*$E$780)+Forudsætninger!$E$45*(BG117*$E$780+BG118*$E$781)+Forudsætninger!$E$46*(BG118*$E$781+BG119*$E$782)+Forudsætninger!$E$47*(BG119*$E$782+BG120*$E$783))+Forudsætninger!$E$48*BG120*$E$783),0)","v":0},{"$f":"IF(BH$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BH116*$E$779+BH117*$E$780)+Forudsætninger!$E$45*(BH117*$E$780+BH118*$E$781)+Forudsætninger!$E$46*(BH118*$E$781+BH119*$E$782)+Forudsætninger!$E$47*(BH119*$E$782+BH120*$E$783))+Forudsætninger!$E$48*BH120*$E$783),0)","v":0},{"$f":"IF(BI$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BI116*$E$779+BI117*$E$780)+Forudsætninger!$E$45*(BI117*$E$780+BI118*$E$781)+Forudsætninger!$E$46*(BI118*$E$781+BI119*$E$782)+Forudsætninger!$E$47*(BI119*$E$782+BI120*$E$783))+Forudsætninger!$E$48*BI120*$E$783),0)","v":0},{"$f":"IF(BJ$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BJ116*$E$779+BJ117*$E$780)+Forudsætninger!$E$45*(BJ117*$E$780+BJ118*$E$781)+Forudsætninger!$E$46*(BJ118*$E$781+BJ119*$E$782)+Forudsætninger!$E$47*(BJ119*$E$782+BJ120*$E$783))+Forudsætninger!$E$48*BJ120*$E$783),0)","v":0},{"$f":"IF(BK$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BK116*$E$779+BK117*$E$780)+Forudsætninger!$E$45*(BK117*$E$780+BK118*$E$781)+Forudsætninger!$E$46*(BK118*$E$781+BK119*$E$782)+Forudsætninger!$E$47*(BK119*$E$782+BK120*$E$783))+Forudsætninger!$E$48*BK120*$E$783),0)","v":0},{"$f":"IF(BL$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BL116*$E$779+BL117*$E$780)+Forudsætninger!$E$45*(BL117*$E$780+BL118*$E$781)+Forudsætninger!$E$46*(BL118*$E$781+BL119*$E$782)+Forudsætninger!$E$47*(BL119*$E$782+BL120*$E$783))+Forudsætninger!$E$48*BL120*$E$783),0)","v":0},{"$f":"IF(BM$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BM116*$E$779+BM117*$E$780)+Forudsætninger!$E$45*(BM117*$E$780+BM118*$E$781)+Forudsætninger!$E$46*(BM118*$E$781+BM119*$E$782)+Forudsætninger!$E$47*(BM119*$E$782+BM120*$E$783))+Forudsætninger!$E$48*BM120*$E$783),0)","v":0},{"$f":"IF(BN$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BN116*$E$779+BN117*$E$780)+Forudsætninger!$E$45*(BN117*$E$780+BN118*$E$781)+Forudsætninger!$E$46*(BN118*$E$781+BN119*$E$782)+Forudsætninger!$E$47*(BN119*$E$782+BN120*$E$783))+Forudsætninger!$E$48*BN120*$E$783),0)","v":0},{"$f":"IF(BO$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BO116*$E$779+BO117*$E$780)+Forudsætninger!$E$45*(BO117*$E$780+BO118*$E$781)+Forudsætninger!$E$46*(BO118*$E$781+BO119*$E$782)+Forudsætninger!$E$47*(BO119*$E$782+BO120*$E$783))+Forudsætninger!$E$48*BO120*$E$783),0)","v":0},{"$f":"IF(BP$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BP116*$E$779+BP117*$E$780)+Forudsætninger!$E$45*(BP117*$E$780+BP118*$E$781)+Forudsætninger!$E$46*(BP118*$E$781+BP119*$E$782)+Forudsætninger!$E$47*(BP119*$E$782+BP120*$E$783))+Forudsætninger!$E$48*BP120*$E$783),0)","v":0},{"$f":"IF(BQ$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BQ116*$E$779+BQ117*$E$780)+Forudsætninger!$E$45*(BQ117*$E$780+BQ118*$E$781)+Forudsætninger!$E$46*(BQ118*$E$781+BQ119*$E$782)+Forudsætninger!$E$47*(BQ119*$E$782+BQ120*$E$783))+Forudsætninger!$E$48*BQ120*$E$783),0)","v":0},{"$f":"IF(BR$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BR116*$E$779+BR117*$E$780)+Forudsætninger!$E$45*(BR117*$E$780+BR118*$E$781)+Forudsætninger!$E$46*(BR118*$E$781+BR119*$E$782)+Forudsætninger!$E$47*(BR119*$E$782+BR120*$E$783))+Forudsætninger!$E$48*BR120*$E$783),0)","v":0},{"$f":"IF(BS$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BS116*$E$779+BS117*$E$780)+Forudsætninger!$E$45*(BS117*$E$780+BS118*$E$781)+Forudsætninger!$E$46*(BS118*$E$781+BS119*$E$782)+Forudsætninger!$E$47*(BS119*$E$782+BS120*$E$783))+Forudsætninger!$E$48*BS120*$E$783),0)","v":0},{"$f":"IF(BT$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BT116*$E$779+BT117*$E$780)+Forudsætninger!$E$45*(BT117*$E$780+BT118*$E$781)+Forudsætninger!$E$46*(BT118*$E$781+BT119*$E$782)+Forudsætninger!$E$47*(BT119*$E$782+BT120*$E$783))+Forudsætninger!$E$48*BT120*$E$783),0)","v":0},{"$f":"IF(BU$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BU116*$E$779+BU117*$E$780)+Forudsætninger!$E$45*(BU117*$E$780+BU118*$E$781)+Forudsætninger!$E$46*(BU118*$E$781+BU119*$E$782)+Forudsætninger!$E$47*(BU119*$E$782+BU120*$E$783))+Forudsætninger!$E$48*BU120*$E$783),0)","v":0},{"$f":"IF(BV$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BV116*$E$779+BV117*$E$780)+Forudsætninger!$E$45*(BV117*$E$780+BV118*$E$781)+Forudsætninger!$E$46*(BV118*$E$781+BV119*$E$782)+Forudsætninger!$E$47*(BV119*$E$782+BV120*$E$783))+Forudsætninger!$E$48*BV120*$E$783),0)","v":0},{"$f":"IF(BW$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BW116*$E$779+BW117*$E$780)+Forudsætninger!$E$45*(BW117*$E$780+BW118*$E$781)+Forudsætninger!$E$46*(BW118*$E$781+BW119*$E$782)+Forudsætninger!$E$47*(BW119*$E$782+BW120*$E$783))+Forudsætninger!$E$48*BW120*$E$783),0)","v":0},{"$f":"IF(BX$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BX116*$E$779+BX117*$E$780)+Forudsætninger!$E$45*(BX117*$E$780+BX118*$E$781)+Forudsætninger!$E$46*(BX118*$E$781+BX119*$E$782)+Forudsætninger!$E$47*(BX119*$E$782+BX120*$E$783))+Forudsætninger!$E$48*BX120*$E$783),0)","v":0},{"$f":"IF(BY$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BY116*$E$779+BY117*$E$780)+Forudsætninger!$E$45*(BY117*$E$780+BY118*$E$781)+Forudsætninger!$E$46*(BY118*$E$781+BY119*$E$782)+Forudsætninger!$E$47*(BY119*$E$782+BY120*$E$783))+Forudsætninger!$E$48*BY120*$E$783),0)","v":0},{"$f":"IF(BZ$786>=$H$774,(0.5*(Forudsætninger!$E$44*(BZ116*$E$779+BZ117*$E$780)+Forudsætninger!$E$45*(BZ117*$E$780+BZ118*$E$781)+Forudsætninger!$E$46*(BZ118*$E$781+BZ119*$E$782)+Forudsætninger!$E$47*(BZ119*$E$782+BZ120*$E$783))+Forudsætninger!$E$48*BZ120*$E$783),0)","v":0},{"$f":"IF(CA$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CA116*$E$779+CA117*$E$780)+Forudsætninger!$E$45*(CA117*$E$780+CA118*$E$781)+Forudsætninger!$E$46*(CA118*$E$781+CA119*$E$782)+Forudsætninger!$E$47*(CA119*$E$782+CA120*$E$783))+Forudsætninger!$E$48*CA120*$E$783),0)","v":0},{"$f":"IF(CB$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CB116*$E$779+CB117*$E$780)+Forudsætninger!$E$45*(CB117*$E$780+CB118*$E$781)+Forudsætninger!$E$46*(CB118*$E$781+CB119*$E$782)+Forudsætninger!$E$47*(CB119*$E$782+CB120*$E$783))+Forudsætninger!$E$48*CB120*$E$783),0)","v":0},{"$f":"IF(CC$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CC116*$E$779+CC117*$E$780)+Forudsætninger!$E$45*(CC117*$E$780+CC118*$E$781)+Forudsætninger!$E$46*(CC118*$E$781+CC119*$E$782)+Forudsætninger!$E$47*(CC119*$E$782+CC120*$E$783))+Forudsætninger!$E$48*CC120*$E$783),0)","v":0},{"$f":"IF(CD$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CD116*$E$779+CD117*$E$780)+Forudsætninger!$E$45*(CD117*$E$780+CD118*$E$781)+Forudsætninger!$E$46*(CD118*$E$781+CD119*$E$782)+Forudsætninger!$E$47*(CD119*$E$782+CD120*$E$783))+Forudsætninger!$E$48*CD120*$E$783),0)","v":0},{"$f":"IF(CE$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CE116*$E$779+CE117*$E$780)+Forudsætninger!$E$45*(CE117*$E$780+CE118*$E$781)+Forudsætninger!$E$46*(CE118*$E$781+CE119*$E$782)+Forudsætninger!$E$47*(CE119*$E$782+CE120*$E$783))+Forudsætninger!$E$48*CE120*$E$783),0)","v":0},{"$f":"IF(CF$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CF116*$E$779+CF117*$E$780)+Forudsætninger!$E$45*(CF117*$E$780+CF118*$E$781)+Forudsætninger!$E$46*(CF118*$E$781+CF119*$E$782)+Forudsætninger!$E$47*(CF119*$E$782+CF120*$E$783))+Forudsætninger!$E$48*CF120*$E$783),0)","v":0},{"$f":"IF(CG$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CG116*$E$779+CG117*$E$780)+Forudsætninger!$E$45*(CG117*$E$780+CG118*$E$781)+Forudsætninger!$E$46*(CG118*$E$781+CG119*$E$782)+Forudsætninger!$E$47*(CG119*$E$782+CG120*$E$783))+Forudsætninger!$E$48*CG120*$E$783),0)","v":0},{"$f":"IF(CH$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CH116*$E$779+CH117*$E$780)+Forudsætninger!$E$45*(CH117*$E$780+CH118*$E$781)+Forudsætninger!$E$46*(CH118*$E$781+CH119*$E$782)+Forudsætninger!$E$47*(CH119*$E$782+CH120*$E$783))+Forudsætninger!$E$48*CH120*$E$783),0)","v":0},{"$f":"IF(CI$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CI116*$E$779+CI117*$E$780)+Forudsætninger!$E$45*(CI117*$E$780+CI118*$E$781)+Forudsætninger!$E$46*(CI118*$E$781+CI119*$E$782)+Forudsætninger!$E$47*(CI119*$E$782+CI120*$E$783))+Forudsætninger!$E$48*CI120*$E$783),0)","v":0},{"$f":"IF(CJ$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CJ116*$E$779+CJ117*$E$780)+Forudsætninger!$E$45*(CJ117*$E$780+CJ118*$E$781)+Forudsætninger!$E$46*(CJ118*$E$781+CJ119*$E$782)+Forudsætninger!$E$47*(CJ119*$E$782+CJ120*$E$783))+Forudsætninger!$E$48*CJ120*$E$783),0)","v":0},{"$f":"IF(CK$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CK116*$E$779+CK117*$E$780)+Forudsætninger!$E$45*(CK117*$E$780+CK118*$E$781)+Forudsætninger!$E$46*(CK118*$E$781+CK119*$E$782)+Forudsætninger!$E$47*(CK119*$E$782+CK120*$E$783))+Forudsætninger!$E$48*CK120*$E$783),0)","v":0},{"$f":"IF(CL$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CL116*$E$779+CL117*$E$780)+Forudsætninger!$E$45*(CL117*$E$780+CL118*$E$781)+Forudsætninger!$E$46*(CL118*$E$781+CL119*$E$782)+Forudsætninger!$E$47*(CL119*$E$782+CL120*$E$783))+Forudsætninger!$E$48*CL120*$E$783),0)","v":0},{"$f":"IF(CM$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CM116*$E$779+CM117*$E$780)+Forudsætninger!$E$45*(CM117*$E$780+CM118*$E$781)+Forudsætninger!$E$46*(CM118*$E$781+CM119*$E$782)+Forudsætninger!$E$47*(CM119*$E$782+CM120*$E$783))+Forudsætninger!$E$48*CM120*$E$783),0)","v":0},{"$f":"IF(CN$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CN116*$E$779+CN117*$E$780)+Forudsætninger!$E$45*(CN117*$E$780+CN118*$E$781)+Forudsætninger!$E$46*(CN118*$E$781+CN119*$E$782)+Forudsætninger!$E$47*(CN119*$E$782+CN120*$E$783))+Forudsætninger!$E$48*CN120*$E$783),0)","v":0},{"$f":"IF(CO$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CO116*$E$779+CO117*$E$780)+Forudsætninger!$E$45*(CO117*$E$780+CO118*$E$781)+Forudsætninger!$E$46*(CO118*$E$781+CO119*$E$782)+Forudsætninger!$E$47*(CO119*$E$782+CO120*$E$783))+Forudsætninger!$E$48*CO120*$E$783),0)","v":0},{"$f":"IF(CP$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CP116*$E$779+CP117*$E$780)+Forudsætninger!$E$45*(CP117*$E$780+CP118*$E$781)+Forudsætninger!$E$46*(CP118*$E$781+CP119*$E$782)+Forudsætninger!$E$47*(CP119*$E$782+CP120*$E$783))+Forudsætninger!$E$48*CP120*$E$783),0)","v":0},{"$f":"IF(CQ$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CQ116*$E$779+CQ117*$E$780)+Forudsætninger!$E$45*(CQ117*$E$780+CQ118*$E$781)+Forudsætninger!$E$46*(CQ118*$E$781+CQ119*$E$782)+Forudsætninger!$E$47*(CQ119*$E$782+CQ120*$E$783))+Forudsætninger!$E$48*CQ120*$E$783),0)","v":0},{"$f":"IF(CR$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CR116*$E$779+CR117*$E$780)+Forudsætninger!$E$45*(CR117*$E$780+CR118*$E$781)+Forudsætninger!$E$46*(CR118*$E$781+CR119*$E$782)+Forudsætninger!$E$47*(CR119*$E$782+CR120*$E$783))+Forudsætninger!$E$48*CR120*$E$783),0)","v":0},{"$f":"IF(CS$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CS116*$E$779+CS117*$E$780)+Forudsætninger!$E$45*(CS117*$E$780+CS118*$E$781)+Forudsætninger!$E$46*(CS118*$E$781+CS119*$E$782)+Forudsætninger!$E$47*(CS119*$E$782+CS120*$E$783))+Forudsætninger!$E$48*CS120*$E$783),0)","v":0},{"$f":"IF(CT$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CT116*$E$779+CT117*$E$780)+Forudsætninger!$E$45*(CT117*$E$780+CT118*$E$781)+Forudsætninger!$E$46*(CT118*$E$781+CT119*$E$782)+Forudsætninger!$E$47*(CT119*$E$782+CT120*$E$783))+Forudsætninger!$E$48*CT120*$E$783),0)","v":0},{"$f":"IF(CU$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CU116*$E$779+CU117*$E$780)+Forudsætninger!$E$45*(CU117*$E$780+CU118*$E$781)+Forudsætninger!$E$46*(CU118*$E$781+CU119*$E$782)+Forudsætninger!$E$47*(CU119*$E$782+CU120*$E$783))+Forudsætninger!$E$48*CU120*$E$783),0)","v":0},{"$f":"IF(CV$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CV116*$E$779+CV117*$E$780)+Forudsætninger!$E$45*(CV117*$E$780+CV118*$E$781)+Forudsætninger!$E$46*(CV118*$E$781+CV119*$E$782)+Forudsætninger!$E$47*(CV119*$E$782+CV120*$E$783))+Forudsætninger!$E$48*CV120*$E$783),0)","v":0},{"$f":"IF(CW$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CW116*$E$779+CW117*$E$780)+Forudsætninger!$E$45*(CW117*$E$780+CW118*$E$781)+Forudsætninger!$E$46*(CW118*$E$781+CW119*$E$782)+Forudsætninger!$E$47*(CW119*$E$782+CW120*$E$783))+Forudsætninger!$E$48*CW120*$E$783),0)","v":0},{"$f":"IF(CX$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CX116*$E$779+CX117*$E$780)+Forudsætninger!$E$45*(CX117*$E$780+CX118*$E$781)+Forudsætninger!$E$46*(CX118*$E$781+CX119*$E$782)+Forudsætninger!$E$47*(CX119*$E$782+CX120*$E$783))+Forudsætninger!$E$48*CX120*$E$783),0)","v":0},{"$f":"IF(CY$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CY116*$E$779+CY117*$E$780)+Forudsætninger!$E$45*(CY117*$E$780+CY118*$E$781)+Forudsætninger!$E$46*(CY118*$E$781+CY119*$E$782)+Forudsætninger!$E$47*(CY119*$E$782+CY120*$E$783))+Forudsætninger!$E$48*CY120*$E$783),0)","v":0},{"$f":"IF(CZ$786>=$H$774,(0.5*(Forudsætninger!$E$44*(CZ116*$E$779+CZ117*$E$780)+Forudsætninger!$E$45*(CZ117*$E$780+CZ118*$E$781)+Forudsætninger!$E$46*(CZ118*$E$781+CZ119*$E$782)+Forudsætninger!$E$47*(CZ119*$E$782+CZ120*$E$783))+Forudsætninger!$E$48*CZ120*$E$783),0)","v":0},{"$f":"IF(DA$786>=$H$774,(0.5*(Forudsætninger!$E$44*(DA116*$E$779+DA117*$E$780)+Forudsætninger!$E$45*(DA117*$E$780+DA118*$E$781)+Forudsætninger!$E$46*(DA118*$E$781+DA119*$E$782)+Forudsætninger!$E$47*(DA119*$E$782+DA120*$E$783))+Forudsætninger!$E$48*DA120*$E$783),0)","v":0}]
[null,null,null,"Bebyggelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$786>=$H$774,SUMPRODUCT(Sandsynlighed,U143:U147,$F$779:$F$783)*U$151,0)/10^6","v":6.939323494777612E-2},7.0660228878021925E-2,7.1927222808267785E-2,7.3194216738513604E-2,7.4461210668759423E-2,7.5728204599005242E-2,7.699519852925106E-2,7.8262192459496921E-2,7.9529186389742712E-2,8.0796180319988545E-2,8.2063174250234378E-2,8.3330168180480196E-2,8.4597162110726015E-2,8.5864156040971806E-2,8.7131149971217639E-2,8.8398143901463486E-2,8.9665137831709305E-2,9.0932131761955123E-2,9.219912569220097E-2,9.3466119622446775E-2,9.4733113552692635E-2,9.6000107482938427E-2,9.7267101413184273E-2,9.8534095343430092E-2,9.9801089273675939E-2,0.10106808320392172,0.10233507713416756,0.1036020710644134,0.10486906499465923,0.10613605892490505,0.10740305285515088,0.10867004678539667,{"$f":"IF(BA$786>=$H$774,SUMPRODUCT(Sandsynlighed,BA143:BA147,$F$779:$F$783)*BA$151,0)/10^6","v":0.10993704071564252},0.11120403464588832,0.11247102857613417,0.11373802250637997,0.11500501643662582,0.11627201036687161,0.11753900429711747,0.11880599822736329,0.12007299215760917,0.12133998608785493,0.12260698001810075,0.12387397394834659,0.12514096787859241,0.12640796180883823,0.12767495573908402,0.12894960302293834,0.13025071177550809,0.13155182052807779,0.13285292928064743,0.13415403803321718,0.13545514678578685,0.1367562555383566,0.13805736429092624,0.13935847304349597,0.14065958179606561,0.14196069054863536,0.14326179930120506,0.14497652925440188,0.14670695681295093,0.14843738437149989,0.15016781193004886,0.15189823948859782,{"$f":"IF(CG$786>=$H$774,SUMPRODUCT(Sandsynlighed,CG143:CG147,$F$779:$F$783)*CG$151,0)/10^6","v":0.15378706750864909},0.15576871249658333,0.15775035748451741,0.15973200247245162,0.16171364746038569,0.16369529244831985,0.165676937436254,0.16765858242418819,0.16964022741212231,0.17162187240005644,0.17360351738799057,0.17558516237592472,0.17756680736385885,0.17954845235179298,0.18153009733972714,0.18351174232766132,0.1854933873155955,0.18747503230352955,0.18945667729146376,0.19143832227939789,0.19341996726733199]
[null,null,null,"Privat, kælder",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E155*$F$779+E156*$F$780)+Forudsætninger!$E$45*(E156*$F$780+E157*$F$781)+Forudsætninger!$E$46*(E157*$F$781+E158*$F$782)+Forudsætninger!$E$47*(E158*$F$782+E159*$F$783))+Forudsætninger!$E$48*E159*$F$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F155*$F$779+F156*$F$780)+Forudsætninger!$E$45*(F156*$F$780+F157*$F$781)+Forudsætninger!$E$46*(F157*$F$781+F158*$F$782)+Forudsætninger!$E$47*(F158*$F$782+F159*$F$783))+Forudsætninger!$E$48*F159*$F$783,0)","v":7.8370272801575117E-2},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G155*$F$779+G156*$F$780)+Forudsætninger!$E$45*(G156*$F$780+G157*$F$781)+Forudsætninger!$E$46*(G157*$F$781+G158*$F$782)+Forudsætninger!$E$47*(G158*$F$782+G159*$F$783))+Forudsætninger!$E$48*G159*$F$783,0)","v":8.028556908442705E-2},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H155*$F$779+H156*$F$780)+Forudsætninger!$E$45*(H156*$F$780+H157*$F$781)+Forudsætninger!$E$46*(H157*$F$781+H158*$F$782)+Forudsætninger!$E$47*(H158*$F$782+H159*$F$783))+Forudsætninger!$E$48*H159*$F$783,0)","v":8.2200865367278941E-2},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I155*$F$779+I156*$F$780)+Forudsætninger!$E$45*(I156*$F$780+I157*$F$781)+Forudsætninger!$E$46*(I157*$F$781+I158*$F$782)+Forudsætninger!$E$47*(I158*$F$782+I159*$F$783))+Forudsætninger!$E$48*I159*$F$783,0)","v":8.4116161650130833E-2},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J155*$F$779+J156*$F$780)+Forudsætninger!$E$45*(J156*$F$780+J157*$F$781)+Forudsætninger!$E$46*(J157*$F$781+J158*$F$782)+Forudsætninger!$E$47*(J158*$F$782+J159*$F$783))+Forudsætninger!$E$48*J159*$F$783,0)","v":8.6031457932982697E-2},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K155*$F$779+K156*$F$780)+Forudsætninger!$E$45*(K156*$F$780+K157*$F$781)+Forudsætninger!$E$46*(K157*$F$781+K158*$F$782)+Forudsætninger!$E$47*(K158*$F$782+K159*$F$783))+Forudsætninger!$E$48*K159*$F$783,0)","v":8.7946754215834644E-2},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L155*$F$779+L156*$F$780)+Forudsætninger!$E$45*(L156*$F$780+L157*$F$781)+Forudsætninger!$E$46*(L157*$F$781+L158*$F$782)+Forudsætninger!$E$47*(L158*$F$782+L159*$F$783))+Forudsætninger!$E$48*L159*$F$783,0)","v":8.9862050498686508E-2},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M155*$F$779+M156*$F$780)+Forudsætninger!$E$45*(M156*$F$780+M157*$F$781)+Forudsætninger!$E$46*(M157*$F$781+M158*$F$782)+Forudsætninger!$E$47*(M158*$F$782+M159*$F$783))+Forudsætninger!$E$48*M159*$F$783,0)","v":9.1777346781538413E-2},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N155*$F$779+N156*$F$780)+Forudsætninger!$E$45*(N156*$F$780+N157*$F$781)+Forudsætninger!$E$46*(N157*$F$781+N158*$F$782)+Forudsætninger!$E$47*(N158*$F$782+N159*$F$783))+Forudsætninger!$E$48*N159*$F$783,0)","v":9.3692643064390319E-2},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O155*$F$779+O156*$F$780)+Forudsætninger!$E$45*(O156*$F$780+O157*$F$781)+Forudsætninger!$E$46*(O157*$F$781+O158*$F$782)+Forudsætninger!$E$47*(O158*$F$782+O159*$F$783))+Forudsætninger!$E$48*O159*$F$783,0)","v":9.560793934724221E-2},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P155*$F$779+P156*$F$780)+Forudsætninger!$E$45*(P156*$F$780+P157*$F$781)+Forudsætninger!$E$46*(P157*$F$781+P158*$F$782)+Forudsætninger!$E$47*(P158*$F$782+P159*$F$783))+Forudsætninger!$E$48*P159*$F$783,0)","v":9.7523235630094102E-2},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q155*$F$779+Q156*$F$780)+Forudsætninger!$E$45*(Q156*$F$780+Q157*$F$781)+Forudsætninger!$E$46*(Q157*$F$781+Q158*$F$782)+Forudsætninger!$E$47*(Q158*$F$782+Q159*$F$783))+Forudsætninger!$E$48*Q159*$F$783,0)","v":9.9438531912946049E-2},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R155*$F$779+R156*$F$780)+Forudsætninger!$E$45*(R156*$F$780+R157*$F$781)+Forudsætninger!$E$46*(R157*$F$781+R158*$F$782)+Forudsætninger!$E$47*(R158*$F$782+R159*$F$783))+Forudsætninger!$E$48*R159*$F$783,0)","v":0.1013538281957979},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S155*$F$779+S156*$F$780)+Forudsætninger!$E$45*(S156*$F$780+S157*$F$781)+Forudsætninger!$E$46*(S157*$F$781+S158*$F$782)+Forudsætninger!$E$47*(S158*$F$782+S159*$F$783))+Forudsætninger!$E$48*S159*$F$783,0)","v":0.1032691244786498},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T155*$F$779+T156*$F$780)+Forudsætninger!$E$45*(T156*$F$780+T157*$F$781)+Forudsætninger!$E$46*(T157*$F$781+T158*$F$782)+Forudsætninger!$E$47*(T158*$F$782+T159*$F$783))+Forudsætninger!$E$48*T159*$F$783,0)","v":0.10518442076150171},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U155*$F$779+U156*$F$780)+Forudsætninger!$E$45*(U156*$F$780+U157*$F$781)+Forudsætninger!$E$46*(U157*$F$781+U158*$F$782)+Forudsætninger!$E$47*(U158*$F$782+U159*$F$783))+Forudsætninger!$E$48*U159*$F$783,0)","v":0.1070997170443536},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V155*$F$779+V156*$F$780)+Forudsætninger!$E$45*(V156*$F$780+V157*$F$781)+Forudsætninger!$E$46*(V157*$F$781+V158*$F$782)+Forudsætninger!$E$47*(V158*$F$782+V159*$F$783))+Forudsætninger!$E$48*V159*$F$783,0)","v":0.10901501332720548},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W155*$F$779+W156*$F$780)+Forudsætninger!$E$45*(W156*$F$780+W157*$F$781)+Forudsætninger!$E$46*(W157*$F$781+W158*$F$782)+Forudsætninger!$E$47*(W158*$F$782+W159*$F$783))+Forudsætninger!$E$48*W159*$F$783,0)","v":0.11093030961005744},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X155*$F$779+X156*$F$780)+Forudsætninger!$E$45*(X156*$F$780+X157*$F$781)+Forudsætninger!$E$46*(X157*$F$781+X158*$F$782)+Forudsætninger!$E$47*(X158*$F$782+X159*$F$783))+Forudsætninger!$E$48*X159*$F$783,0)","v":0.11284560589290929},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y155*$F$779+Y156*$F$780)+Forudsætninger!$E$45*(Y156*$F$780+Y157*$F$781)+Forudsætninger!$E$46*(Y157*$F$781+Y158*$F$782)+Forudsætninger!$E$47*(Y158*$F$782+Y159*$F$783))+Forudsætninger!$E$48*Y159*$F$783,0)","v":0.11476090217576121},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z155*$F$779+Z156*$F$780)+Forudsætninger!$E$45*(Z156*$F$780+Z157*$F$781)+Forudsætninger!$E$46*(Z157*$F$781+Z158*$F$782)+Forudsætninger!$E$47*(Z158*$F$782+Z159*$F$783))+Forudsætninger!$E$48*Z159*$F$783,0)","v":0.1166761984586131},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA155*$F$779+AA156*$F$780)+Forudsætninger!$E$45*(AA156*$F$780+AA157*$F$781)+Forudsætninger!$E$46*(AA157*$F$781+AA158*$F$782)+Forudsætninger!$E$47*(AA158*$F$782+AA159*$F$783))+Forudsætninger!$E$48*AA159*$F$783,0)","v":0.11859149474146498},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB155*$F$779+AB156*$F$780)+Forudsætninger!$E$45*(AB156*$F$780+AB157*$F$781)+Forudsætninger!$E$46*(AB157*$F$781+AB158*$F$782)+Forudsætninger!$E$47*(AB158*$F$782+AB159*$F$783))+Forudsætninger!$E$48*AB159*$F$783,0)","v":0.12050679102431691},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC155*$F$779+AC156*$F$780)+Forudsætninger!$E$45*(AC156*$F$780+AC157*$F$781)+Forudsætninger!$E$46*(AC157*$F$781+AC158*$F$782)+Forudsætninger!$E$47*(AC158*$F$782+AC159*$F$783))+Forudsætninger!$E$48*AC159*$F$783,0)","v":0.12242208730716878},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD155*$F$779+AD156*$F$780)+Forudsætninger!$E$45*(AD156*$F$780+AD157*$F$781)+Forudsætninger!$E$46*(AD157*$F$781+AD158*$F$782)+Forudsætninger!$E$47*(AD158*$F$782+AD159*$F$783))+Forudsætninger!$E$48*AD159*$F$783,0)","v":0.12433738359002069},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE155*$F$779+AE156*$F$780)+Forudsætninger!$E$45*(AE156*$F$780+AE157*$F$781)+Forudsætninger!$E$46*(AE157*$F$781+AE158*$F$782)+Forudsætninger!$E$47*(AE158*$F$782+AE159*$F$783))+Forudsætninger!$E$48*AE159*$F$783,0)","v":0.12625267987287261},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF155*$F$779+AF156*$F$780)+Forudsætninger!$E$45*(AF156*$F$780+AF157*$F$781)+Forudsætninger!$E$46*(AF157*$F$781+AF158*$F$782)+Forudsætninger!$E$47*(AF158*$F$782+AF159*$F$783))+Forudsætninger!$E$48*AF159*$F$783,0)","v":0.12816797615572451},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG155*$F$779+AG156*$F$780)+Forudsætninger!$E$45*(AG156*$F$780+AG157*$F$781)+Forudsætninger!$E$46*(AG157*$F$781+AG158*$F$782)+Forudsætninger!$E$47*(AG158*$F$782+AG159*$F$783))+Forudsætninger!$E$48*AG159*$F$783,0)","v":0.1300832724385764},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH155*$F$779+AH156*$F$780)+Forudsætninger!$E$45*(AH156*$F$780+AH157*$F$781)+Forudsætninger!$E$46*(AH157*$F$781+AH158*$F$782)+Forudsætninger!$E$47*(AH158*$F$782+AH159*$F$783))+Forudsætninger!$E$48*AH159*$F$783,0)","v":0.13199856872142823},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI155*$F$779+AI156*$F$780)+Forudsætninger!$E$45*(AI156*$F$780+AI157*$F$781)+Forudsætninger!$E$46*(AI157*$F$781+AI158*$F$782)+Forudsætninger!$E$47*(AI158*$F$782+AI159*$F$783))+Forudsætninger!$E$48*AI159*$F$783,0)","v":0.13391386500428015},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ155*$F$779+AJ156*$F$780)+Forudsætninger!$E$45*(AJ156*$F$780+AJ157*$F$781)+Forudsætninger!$E$46*(AJ157*$F$781+AJ158*$F$782)+Forudsætninger!$E$47*(AJ158*$F$782+AJ159*$F$783))+Forudsætninger!$E$48*AJ159*$F$783,0)","v":0.13582916128713207},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK155*$F$779+AK156*$F$780)+Forudsætninger!$E$45*(AK156*$F$780+AK157*$F$781)+Forudsætninger!$E$46*(AK157*$F$781+AK158*$F$782)+Forudsætninger!$E$47*(AK158*$F$782+AK159*$F$783))+Forudsætninger!$E$48*AK159*$F$783,0)","v":0.13774445756998394},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL155*$F$779+AL156*$F$780)+Forudsætninger!$E$45*(AL156*$F$780+AL157*$F$781)+Forudsætninger!$E$46*(AL157*$F$781+AL158*$F$782)+Forudsætninger!$E$47*(AL158*$F$782+AL159*$F$783))+Forudsætninger!$E$48*AL159*$F$783,0)","v":0.13965975385283586},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM155*$F$779+AM156*$F$780)+Forudsætninger!$E$45*(AM156*$F$780+AM157*$F$781)+Forudsætninger!$E$46*(AM157*$F$781+AM158*$F$782)+Forudsætninger!$E$47*(AM158*$F$782+AM159*$F$783))+Forudsætninger!$E$48*AM159*$F$783,0)","v":0.14157505013568777},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN155*$F$779+AN156*$F$780)+Forudsætninger!$E$45*(AN156*$F$780+AN157*$F$781)+Forudsætninger!$E$46*(AN157*$F$781+AN158*$F$782)+Forudsætninger!$E$47*(AN158*$F$782+AN159*$F$783))+Forudsætninger!$E$48*AN159*$F$783,0)","v":0.14349034641853964},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO155*$F$779+AO156*$F$780)+Forudsætninger!$E$45*(AO156*$F$780+AO157*$F$781)+Forudsætninger!$E$46*(AO157*$F$781+AO158*$F$782)+Forudsætninger!$E$47*(AO158*$F$782+AO159*$F$783))+Forudsætninger!$E$48*AO159*$F$783,0)","v":0.14540564270139159},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP155*$F$779+AP156*$F$780)+Forudsætninger!$E$45*(AP156*$F$780+AP157*$F$781)+Forudsætninger!$E$46*(AP157*$F$781+AP158*$F$782)+Forudsætninger!$E$47*(AP158*$F$782+AP159*$F$783))+Forudsætninger!$E$48*AP159*$F$783,0)","v":0.14732093898424345},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ155*$F$779+AQ156*$F$780)+Forudsætninger!$E$45*(AQ156*$F$780+AQ157*$F$781)+Forudsætninger!$E$46*(AQ157*$F$781+AQ158*$F$782)+Forudsætninger!$E$47*(AQ158*$F$782+AQ159*$F$783))+Forudsætninger!$E$48*AQ159*$F$783,0)","v":0.14923623526709534},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR155*$F$779+AR156*$F$780)+Forudsætninger!$E$45*(AR156*$F$780+AR157*$F$781)+Forudsætninger!$E$46*(AR157*$F$781+AR158*$F$782)+Forudsætninger!$E$47*(AR158*$F$782+AR159*$F$783))+Forudsætninger!$E$48*AR159*$F$783,0)","v":0.15115153154994726},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS155*$F$779+AS156*$F$780)+Forudsætninger!$E$45*(AS156*$F$780+AS157*$F$781)+Forudsætninger!$E$46*(AS157*$F$781+AS158*$F$782)+Forudsætninger!$E$47*(AS158*$F$782+AS159*$F$783))+Forudsætninger!$E$48*AS159*$F$783,0)","v":0.15306682783279918},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT155*$F$779+AT156*$F$780)+Forudsætninger!$E$45*(AT156*$F$780+AT157*$F$781)+Forudsætninger!$E$46*(AT157*$F$781+AT158*$F$782)+Forudsætninger!$E$47*(AT158*$F$782+AT159*$F$783))+Forudsætninger!$E$48*AT159*$F$783,0)","v":0.15498212411565104},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU155*$F$779+AU156*$F$780)+Forudsætninger!$E$45*(AU156*$F$780+AU157*$F$781)+Forudsætninger!$E$46*(AU157*$F$781+AU158*$F$782)+Forudsætninger!$E$47*(AU158*$F$782+AU159*$F$783))+Forudsætninger!$E$48*AU159*$F$783,0)","v":0.15689742039850293},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV155*$F$779+AV156*$F$780)+Forudsætninger!$E$45*(AV156*$F$780+AV157*$F$781)+Forudsætninger!$E$46*(AV157*$F$781+AV158*$F$782)+Forudsætninger!$E$47*(AV158*$F$782+AV159*$F$783))+Forudsætninger!$E$48*AV159*$F$783,0)","v":0.15881271668135488},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW155*$F$779+AW156*$F$780)+Forudsætninger!$E$45*(AW156*$F$780+AW157*$F$781)+Forudsætninger!$E$46*(AW157*$F$781+AW158*$F$782)+Forudsætninger!$E$47*(AW158*$F$782+AW159*$F$783))+Forudsætninger!$E$48*AW159*$F$783,0)","v":0.16072801296420677},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX155*$F$779+AX156*$F$780)+Forudsætninger!$E$45*(AX156*$F$780+AX157*$F$781)+Forudsætninger!$E$46*(AX157*$F$781+AX158*$F$782)+Forudsætninger!$E$47*(AX158*$F$782+AX159*$F$783))+Forudsætninger!$E$48*AX159*$F$783,0)","v":0.16264330924705869},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY155*$F$779+AY156*$F$780)+Forudsætninger!$E$45*(AY156*$F$780+AY157*$F$781)+Forudsætninger!$E$46*(AY157*$F$781+AY158*$F$782)+Forudsætninger!$E$47*(AY158*$F$782+AY159*$F$783))+Forudsætninger!$E$48*AY159*$F$783,0)","v":0.16455860552991058},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ155*$F$779+AZ156*$F$780)+Forudsætninger!$E$45*(AZ156*$F$780+AZ157*$F$781)+Forudsætninger!$E$46*(AZ157*$F$781+AZ158*$F$782)+Forudsætninger!$E$47*(AZ158*$F$782+AZ159*$F$783))+Forudsætninger!$E$48*AZ159*$F$783,0)","v":0.16647390181276242},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA155*$F$779+BA156*$F$780)+Forudsætninger!$E$45*(BA156*$F$780+BA157*$F$781)+Forudsætninger!$E$46*(BA157*$F$781+BA158*$F$782)+Forudsætninger!$E$47*(BA158*$F$782+BA159*$F$783))+Forudsætninger!$E$48*BA159*$F$783,0)","v":0.16838919809561431},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB155*$F$779+BB156*$F$780)+Forudsætninger!$E$45*(BB156*$F$780+BB157*$F$781)+Forudsætninger!$E$46*(BB157*$F$781+BB158*$F$782)+Forudsætninger!$E$47*(BB158*$F$782+BB159*$F$783))+Forudsætninger!$E$48*BB159*$F$783,0)","v":0.17030449437846618},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC155*$F$779+BC156*$F$780)+Forudsætninger!$E$45*(BC156*$F$780+BC157*$F$781)+Forudsætninger!$E$46*(BC157*$F$781+BC158*$F$782)+Forudsætninger!$E$47*(BC158*$F$782+BC159*$F$783))+Forudsætninger!$E$48*BC159*$F$783,0)","v":0.17221979066131812},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD155*$F$779+BD156*$F$780)+Forudsætninger!$E$45*(BD156*$F$780+BD157*$F$781)+Forudsætninger!$E$46*(BD157*$F$781+BD158*$F$782)+Forudsætninger!$E$47*(BD158*$F$782+BD159*$F$783))+Forudsætninger!$E$48*BD159*$F$783,0)","v":0.17413508694417001},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE155*$F$779+BE156*$F$780)+Forudsætninger!$E$45*(BE156*$F$780+BE157*$F$781)+Forudsætninger!$E$46*(BE157*$F$781+BE158*$F$782)+Forudsætninger!$E$47*(BE158*$F$782+BE159*$F$783))+Forudsætninger!$E$48*BE159*$F$783,0)","v":0.17605038322702196},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF155*$F$779+BF156*$F$780)+Forudsætninger!$E$45*(BF156*$F$780+BF157*$F$781)+Forudsætninger!$E$46*(BF157*$F$781+BF158*$F$782)+Forudsætninger!$E$47*(BF158*$F$782+BF159*$F$783))+Forudsætninger!$E$48*BF159*$F$783,0)","v":0.1779656795098738},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG155*$F$779+BG156*$F$780)+Forudsætninger!$E$45*(BG156*$F$780+BG157*$F$781)+Forudsætninger!$E$46*(BG157*$F$781+BG158*$F$782)+Forudsætninger!$E$47*(BG158*$F$782+BG159*$F$783))+Forudsætninger!$E$48*BG159*$F$783,0)","v":0.17988097579272569},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH155*$F$779+BH156*$F$780)+Forudsætninger!$E$45*(BH156*$F$780+BH157*$F$781)+Forudsætninger!$E$46*(BH157*$F$781+BH158*$F$782)+Forudsætninger!$E$47*(BH158*$F$782+BH159*$F$783))+Forudsætninger!$E$48*BH159*$F$783,0)","v":0.18179627207557758},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI155*$F$779+BI156*$F$780)+Forudsætninger!$E$45*(BI156*$F$780+BI157*$F$781)+Forudsætninger!$E$46*(BI157*$F$781+BI158*$F$782)+Forudsætninger!$E$47*(BI158*$F$782+BI159*$F$783))+Forudsætninger!$E$48*BI159*$F$783,0)","v":0.18371156835842956},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ155*$F$779+BJ156*$F$780)+Forudsætninger!$E$45*(BJ156*$F$780+BJ157*$F$781)+Forudsætninger!$E$46*(BJ157*$F$781+BJ158*$F$782)+Forudsætninger!$E$47*(BJ158*$F$782+BJ159*$F$783))+Forudsætninger!$E$48*BJ159*$F$783,0)","v":0.18562686464128142},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK155*$F$779+BK156*$F$780)+Forudsætninger!$E$45*(BK156*$F$780+BK157*$F$781)+Forudsætninger!$E$46*(BK157*$F$781+BK158*$F$782)+Forudsætninger!$E$47*(BK158*$F$782+BK159*$F$783))+Forudsætninger!$E$48*BK159*$F$783,0)","v":0.18754216092413328},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL155*$F$779+BL156*$F$780)+Forudsætninger!$E$45*(BL156*$F$780+BL157*$F$781)+Forudsætninger!$E$46*(BL157*$F$781+BL158*$F$782)+Forudsætninger!$E$47*(BL158*$F$782+BL159*$F$783))+Forudsætninger!$E$48*BL159*$F$783,0)","v":0.18945745720698526},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM155*$F$779+BM156*$F$780)+Forudsætninger!$E$45*(BM156*$F$780+BM157*$F$781)+Forudsætninger!$E$46*(BM157*$F$781+BM158*$F$782)+Forudsætninger!$E$47*(BM158*$F$782+BM159*$F$783))+Forudsætninger!$E$48*BM159*$F$783,0)","v":0.19137275348983707},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN155*$F$779+BN156*$F$780)+Forudsætninger!$E$45*(BN156*$F$780+BN157*$F$781)+Forudsætninger!$E$46*(BN157*$F$781+BN158*$F$782)+Forudsætninger!$E$47*(BN158*$F$782+BN159*$F$783))+Forudsætninger!$E$48*BN159*$F$783,0)","v":0.19328804977268899},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO155*$F$779+BO156*$F$780)+Forudsætninger!$E$45*(BO156*$F$780+BO157*$F$781)+Forudsætninger!$E$46*(BO157*$F$781+BO158*$F$782)+Forudsætninger!$E$47*(BO158*$F$782+BO159*$F$783))+Forudsætninger!$E$48*BO159*$F$783,0)","v":0.19520334605554085},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP155*$F$779+BP156*$F$780)+Forudsætninger!$E$45*(BP156*$F$780+BP157*$F$781)+Forudsætninger!$E$46*(BP157*$F$781+BP158*$F$782)+Forudsætninger!$E$47*(BP158*$F$782+BP159*$F$783))+Forudsætninger!$E$48*BP159*$F$783,0)","v":0.1971301223688055},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ155*$F$779+BQ156*$F$780)+Forudsætninger!$E$45*(BQ156*$F$780+BQ157*$F$781)+Forudsætninger!$E$46*(BQ157*$F$781+BQ158*$F$782)+Forudsætninger!$E$47*(BQ158*$F$782+BQ159*$F$783))+Forudsætninger!$E$48*BQ159*$F$783,0)","v":0.19909659088514325},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR155*$F$779+BR156*$F$780)+Forudsætninger!$E$45*(BR156*$F$780+BR157*$F$781)+Forudsætninger!$E$46*(BR157*$F$781+BR158*$F$782)+Forudsætninger!$E$47*(BR158*$F$782+BR159*$F$783))+Forudsætninger!$E$48*BR159*$F$783,0)","v":0.20106305940148095},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS155*$F$779+BS156*$F$780)+Forudsætninger!$E$45*(BS156*$F$780+BS157*$F$781)+Forudsætninger!$E$46*(BS157*$F$781+BS158*$F$782)+Forudsætninger!$E$47*(BS158*$F$782+BS159*$F$783))+Forudsætninger!$E$48*BS159*$F$783,0)","v":0.20302952791781861},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT155*$F$779+BT156*$F$780)+Forudsætninger!$E$45*(BT156*$F$780+BT157*$F$781)+Forudsætninger!$E$46*(BT157*$F$781+BT158*$F$782)+Forudsætninger!$E$47*(BT158*$F$782+BT159*$F$783))+Forudsætninger!$E$48*BT159*$F$783,0)","v":0.20499599643415634},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU155*$F$779+BU156*$F$780)+Forudsætninger!$E$45*(BU156*$F$780+BU157*$F$781)+Forudsætninger!$E$46*(BU157*$F$781+BU158*$F$782)+Forudsætninger!$E$47*(BU158*$F$782+BU159*$F$783))+Forudsætninger!$E$48*BU159*$F$783,0)","v":0.20696246495049406},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV155*$F$779+BV156*$F$780)+Forudsætninger!$E$45*(BV156*$F$780+BV157*$F$781)+Forudsætninger!$E$46*(BV157*$F$781+BV158*$F$782)+Forudsætninger!$E$47*(BV158*$F$782+BV159*$F$783))+Forudsætninger!$E$48*BV159*$F$783,0)","v":0.20892893346683183},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW155*$F$779+BW156*$F$780)+Forudsætninger!$E$45*(BW156*$F$780+BW157*$F$781)+Forudsætninger!$E$46*(BW157*$F$781+BW158*$F$782)+Forudsætninger!$E$47*(BW158*$F$782+BW159*$F$783))+Forudsætninger!$E$48*BW159*$F$783,0)","v":0.2108954019831695},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX155*$F$779+BX156*$F$780)+Forudsætninger!$E$45*(BX156*$F$780+BX157*$F$781)+Forudsætninger!$E$46*(BX157*$F$781+BX158*$F$782)+Forudsætninger!$E$47*(BX158*$F$782+BX159*$F$783))+Forudsætninger!$E$48*BX159*$F$783,0)","v":0.21286187049950722},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY155*$F$779+BY156*$F$780)+Forudsætninger!$E$45*(BY156*$F$780+BY157*$F$781)+Forudsætninger!$E$46*(BY157*$F$781+BY158*$F$782)+Forudsætninger!$E$47*(BY158*$F$782+BY159*$F$783))+Forudsætninger!$E$48*BY159*$F$783,0)","v":0.21482833901584483},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ155*$F$779+BZ156*$F$780)+Forudsætninger!$E$45*(BZ156*$F$780+BZ157*$F$781)+Forudsætninger!$E$46*(BZ157*$F$781+BZ158*$F$782)+Forudsætninger!$E$47*(BZ158*$F$782+BZ159*$F$783))+Forudsætninger!$E$48*BZ159*$F$783,0)","v":0.21679480753218258},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA155*$F$779+CA156*$F$780)+Forudsætninger!$E$45*(CA156*$F$780+CA157*$F$781)+Forudsætninger!$E$46*(CA157*$F$781+CA158*$F$782)+Forudsætninger!$E$47*(CA158*$F$782+CA159*$F$783))+Forudsætninger!$E$48*CA159*$F$783,0)","v":0.2187612760485203},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB155*$F$779+CB156*$F$780)+Forudsætninger!$E$45*(CB156*$F$780+CB157*$F$781)+Forudsætninger!$E$46*(CB157*$F$781+CB158*$F$782)+Forudsætninger!$E$47*(CB158*$F$782+CB159*$F$783))+Forudsætninger!$E$48*CB159*$F$783,0)","v":0.22127923949902753},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC155*$F$779+CC156*$F$780)+Forudsætninger!$E$45*(CC156*$F$780+CC157*$F$781)+Forudsætninger!$E$46*(CC157*$F$781+CC158*$F$782)+Forudsætninger!$E$47*(CC158*$F$782+CC159*$F$783))+Forudsætninger!$E$48*CC159*$F$783,0)","v":0.22381813309000437},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD155*$F$779+CD156*$F$780)+Forudsætninger!$E$45*(CD156*$F$780+CD157*$F$781)+Forudsætninger!$E$46*(CD157*$F$781+CD158*$F$782)+Forudsætninger!$E$47*(CD158*$F$782+CD159*$F$783))+Forudsætninger!$E$48*CD159*$F$783,0)","v":0.22635702668098107},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE155*$F$779+CE156*$F$780)+Forudsætninger!$E$45*(CE156*$F$780+CE157*$F$781)+Forudsætninger!$E$46*(CE157*$F$781+CE158*$F$782)+Forudsætninger!$E$47*(CE158*$F$782+CE159*$F$783))+Forudsætninger!$E$48*CE159*$F$783,0)","v":0.22889592027195788},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF155*$F$779+CF156*$F$780)+Forudsætninger!$E$45*(CF156*$F$780+CF157*$F$781)+Forudsætninger!$E$46*(CF157*$F$781+CF158*$F$782)+Forudsætninger!$E$47*(CF158*$F$782+CF159*$F$783))+Forudsætninger!$E$48*CF159*$F$783,0)","v":0.23143481386293457},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG155*$F$779+CG156*$F$780)+Forudsætninger!$E$45*(CG156*$F$780+CG157*$F$781)+Forudsætninger!$E$46*(CG157*$F$781+CG158*$F$782)+Forudsætninger!$E$47*(CG158*$F$782+CG159*$F$783))+Forudsætninger!$E$48*CG159*$F$783,0)","v":0.23405290768466244},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH155*$F$779+CH156*$F$780)+Forudsætninger!$E$45*(CH156*$F$780+CH157*$F$781)+Forudsætninger!$E$46*(CH157*$F$781+CH158*$F$782)+Forudsætninger!$E$47*(CH158*$F$782+CH159*$F$783))+Forudsætninger!$E$48*CH159*$F$783,0)","v":0.23671740999033189},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI155*$F$779+CI156*$F$780)+Forudsætninger!$E$45*(CI156*$F$780+CI157*$F$781)+Forudsætninger!$E$46*(CI157*$F$781+CI158*$F$782)+Forudsætninger!$E$47*(CI158*$F$782+CI159*$F$783))+Forudsætninger!$E$48*CI159*$F$783,0)","v":0.2393819122960012},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ155*$F$779+CJ156*$F$780)+Forudsætninger!$E$45*(CJ156*$F$780+CJ157*$F$781)+Forudsætninger!$E$46*(CJ157*$F$781+CJ158*$F$782)+Forudsætninger!$E$47*(CJ158*$F$782+CJ159*$F$783))+Forudsætninger!$E$48*CJ159*$F$783,0)","v":0.24204641460167059},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK155*$F$779+CK156*$F$780)+Forudsætninger!$E$45*(CK156*$F$780+CK157*$F$781)+Forudsætninger!$E$46*(CK157*$F$781+CK158*$F$782)+Forudsætninger!$E$47*(CK158*$F$782+CK159*$F$783))+Forudsætninger!$E$48*CK159*$F$783,0)","v":0.2447109169073399},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL155*$F$779+CL156*$F$780)+Forudsætninger!$E$45*(CL156*$F$780+CL157*$F$781)+Forudsætninger!$E$46*(CL157*$F$781+CL158*$F$782)+Forudsætninger!$E$47*(CL158*$F$782+CL159*$F$783))+Forudsætninger!$E$48*CL159*$F$783,0)","v":0.24737541921300923},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM155*$F$779+CM156*$F$780)+Forudsætninger!$E$45*(CM156*$F$780+CM157*$F$781)+Forudsætninger!$E$46*(CM157*$F$781+CM158*$F$782)+Forudsætninger!$E$47*(CM158*$F$782+CM159*$F$783))+Forudsætninger!$E$48*CM159*$F$783,0)","v":0.25003992151867854},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN155*$F$779+CN156*$F$780)+Forudsætninger!$E$45*(CN156*$F$780+CN157*$F$781)+Forudsætninger!$E$46*(CN157*$F$781+CN158*$F$782)+Forudsætninger!$E$47*(CN158*$F$782+CN159*$F$783))+Forudsætninger!$E$48*CN159*$F$783,0)","v":0.25270442382434799},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO155*$F$779+CO156*$F$780)+Forudsætninger!$E$45*(CO156*$F$780+CO157*$F$781)+Forudsætninger!$E$46*(CO157*$F$781+CO158*$F$782)+Forudsætninger!$E$47*(CO158*$F$782+CO159*$F$783))+Forudsætninger!$E$48*CO159*$F$783,0)","v":0.25536892613001727},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP155*$F$779+CP156*$F$780)+Forudsætninger!$E$45*(CP156*$F$780+CP157*$F$781)+Forudsætninger!$E$46*(CP157*$F$781+CP158*$F$782)+Forudsætninger!$E$47*(CP158*$F$782+CP159*$F$783))+Forudsætninger!$E$48*CP159*$F$783,0)","v":0.25803342843568661},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ155*$F$779+CQ156*$F$780)+Forudsætninger!$E$45*(CQ156*$F$780+CQ157*$F$781)+Forudsætninger!$E$46*(CQ157*$F$781+CQ158*$F$782)+Forudsætninger!$E$47*(CQ158*$F$782+CQ159*$F$783))+Forudsætninger!$E$48*CQ159*$F$783,0)","v":0.26069793074135594},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR155*$F$779+CR156*$F$780)+Forudsætninger!$E$45*(CR156*$F$780+CR157*$F$781)+Forudsætninger!$E$46*(CR157*$F$781+CR158*$F$782)+Forudsætninger!$E$47*(CR158*$F$782+CR159*$F$783))+Forudsætninger!$E$48*CR159*$F$783,0)","v":0.26336243304702533},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS155*$F$779+CS156*$F$780)+Forudsætninger!$E$45*(CS156*$F$780+CS157*$F$781)+Forudsætninger!$E$46*(CS157*$F$781+CS158*$F$782)+Forudsætninger!$E$47*(CS158*$F$782+CS159*$F$783))+Forudsætninger!$E$48*CS159*$F$783,0)","v":0.26602693535269473},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT155*$F$779+CT156*$F$780)+Forudsætninger!$E$45*(CT156*$F$780+CT157*$F$781)+Forudsætninger!$E$46*(CT157*$F$781+CT158*$F$782)+Forudsætninger!$E$47*(CT158*$F$782+CT159*$F$783))+Forudsætninger!$E$48*CT159*$F$783,0)","v":0.26869143765836395},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU155*$F$779+CU156*$F$780)+Forudsætninger!$E$45*(CU156*$F$780+CU157*$F$781)+Forudsætninger!$E$46*(CU157*$F$781+CU158*$F$782)+Forudsætninger!$E$47*(CU158*$F$782+CU159*$F$783))+Forudsætninger!$E$48*CU159*$F$783,0)","v":0.2713559399640334},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV155*$F$779+CV156*$F$780)+Forudsætninger!$E$45*(CV156*$F$780+CV157*$F$781)+Forudsætninger!$E$46*(CV157*$F$781+CV158*$F$782)+Forudsætninger!$E$47*(CV158*$F$782+CV159*$F$783))+Forudsætninger!$E$48*CV159*$F$783,0)","v":0.27402044226970274},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW155*$F$779+CW156*$F$780)+Forudsætninger!$E$45*(CW156*$F$780+CW157*$F$781)+Forudsætninger!$E$46*(CW157*$F$781+CW158*$F$782)+Forudsætninger!$E$47*(CW158*$F$782+CW159*$F$783))+Forudsætninger!$E$48*CW159*$F$783,0)","v":0.27668494457537207},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX155*$F$779+CX156*$F$780)+Forudsætninger!$E$45*(CX156*$F$780+CX157*$F$781)+Forudsætninger!$E$46*(CX157*$F$781+CX158*$F$782)+Forudsætninger!$E$47*(CX158*$F$782+CX159*$F$783))+Forudsætninger!$E$48*CX159*$F$783,0)","v":0.2793494468810413},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY155*$F$779+CY156*$F$780)+Forudsætninger!$E$45*(CY156*$F$780+CY157*$F$781)+Forudsætninger!$E$46*(CY157*$F$781+CY158*$F$782)+Forudsætninger!$E$47*(CY158*$F$782+CY159*$F$783))+Forudsætninger!$E$48*CY159*$F$783,0)","v":0.28201394918671069},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ155*$F$779+CZ156*$F$780)+Forudsætninger!$E$45*(CZ156*$F$780+CZ157*$F$781)+Forudsætninger!$E$46*(CZ157*$F$781+CZ158*$F$782)+Forudsætninger!$E$47*(CZ158*$F$782+CZ159*$F$783))+Forudsætninger!$E$48*CZ159*$F$783,0)","v":0.28467845149238008},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA155*$F$779+DA156*$F$780)+Forudsætninger!$E$45*(DA156*$F$780+DA157*$F$781)+Forudsætninger!$E$46*(DA157*$F$781+DA158*$F$782)+Forudsætninger!$E$47*(DA158*$F$782+DA159*$F$783))+Forudsætninger!$E$48*DA159*$F$783,0)","v":0.28734295379804942}]
[null,null,null,"Privat, stueetage",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E192*$G$779+E193*$G$780)+Forudsætninger!$E$45*(E193*$G$780+E194*$G$781)+Forudsætninger!$E$46*(E194*$G$781+E195*$G$782)+Forudsætninger!$E$47*(E195*$G$782+E196*$G$783))+Forudsætninger!$E$48*E196*$G$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F192*$G$779+F193*$G$780)+Forudsætninger!$E$45*(F193*$G$780+F194*$G$781)+Forudsætninger!$E$46*(F194*$G$781+F195*$G$782)+Forudsætninger!$E$47*(F195*$G$782+F196*$G$783))+Forudsætninger!$E$48*F196*$G$783,0)","v":0.68185697046609062},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G192*$G$779+G193*$G$780)+Forudsætninger!$E$45*(G193*$G$780+G194*$G$781)+Forudsætninger!$E$46*(G194*$G$781+G195*$G$782)+Forudsætninger!$E$47*(G195*$G$782+G196*$G$783))+Forudsætninger!$E$48*G196*$G$783,0)","v":0.6960160701724305},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H192*$G$779+H193*$G$780)+Forudsætninger!$E$45*(H193*$G$780+H194*$G$781)+Forudsætninger!$E$46*(H194*$G$781+H195*$G$782)+Forudsætninger!$E$47*(H195*$G$782+H196*$G$783))+Forudsætninger!$E$48*H196*$G$783,0)","v":0.71017516987877005},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I192*$G$779+I193*$G$780)+Forudsætninger!$E$45*(I193*$G$780+I194*$G$781)+Forudsætninger!$E$46*(I194*$G$781+I195*$G$782)+Forudsætninger!$E$47*(I195*$G$782+I196*$G$783))+Forudsætninger!$E$48*I196*$G$783,0)","v":0.72433426958510994},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J192*$G$779+J193*$G$780)+Forudsætninger!$E$45*(J193*$G$780+J194*$G$781)+Forudsætninger!$E$46*(J194*$G$781+J195*$G$782)+Forudsætninger!$E$47*(J195*$G$782+J196*$G$783))+Forudsætninger!$E$48*J196*$G$783,0)","v":0.73849336929144926},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K192*$G$779+K193*$G$780)+Forudsætninger!$E$45*(K193*$G$780+K194*$G$781)+Forudsætninger!$E$46*(K194*$G$781+K195*$G$782)+Forudsætninger!$E$47*(K195*$G$782+K196*$G$783))+Forudsætninger!$E$48*K196*$G$783,0)","v":0.75265246899778937},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L192*$G$779+L193*$G$780)+Forudsætninger!$E$45*(L193*$G$780+L194*$G$781)+Forudsætninger!$E$46*(L194*$G$781+L195*$G$782)+Forudsætninger!$E$47*(L195*$G$782+L196*$G$783))+Forudsætninger!$E$48*L196*$G$783,0)","v":0.76681156870412881},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M192*$G$779+M193*$G$780)+Forudsætninger!$E$45*(M193*$G$780+M194*$G$781)+Forudsætninger!$E$46*(M194*$G$781+M195*$G$782)+Forudsætninger!$E$47*(M195*$G$782+M196*$G$783))+Forudsætninger!$E$48*M196*$G$783,0)","v":0.78097066841046847},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N192*$G$779+N193*$G$780)+Forudsætninger!$E$45*(N193*$G$780+N194*$G$781)+Forudsætninger!$E$46*(N194*$G$781+N195*$G$782)+Forudsætninger!$E$47*(N195*$G$782+N196*$G$783))+Forudsætninger!$E$48*N196*$G$783,0)","v":0.79512976811680824},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O192*$G$779+O193*$G$780)+Forudsætninger!$E$45*(O193*$G$780+O194*$G$781)+Forudsætninger!$E$46*(O194*$G$781+O195*$G$782)+Forudsætninger!$E$47*(O195*$G$782+O196*$G$783))+Forudsætninger!$E$48*O196*$G$783,0)","v":0.80928886782314824},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P192*$G$779+P193*$G$780)+Forudsætninger!$E$45*(P193*$G$780+P194*$G$781)+Forudsætninger!$E$46*(P194*$G$781+P195*$G$782)+Forudsætninger!$E$47*(P195*$G$782+P196*$G$783))+Forudsætninger!$E$48*P196*$G$783,0)","v":0.82344796752948757},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q192*$G$779+Q193*$G$780)+Forudsætninger!$E$45*(Q193*$G$780+Q194*$G$781)+Forudsætninger!$E$46*(Q194*$G$781+Q195*$G$782)+Forudsætninger!$E$47*(Q195*$G$782+Q196*$G$783))+Forudsætninger!$E$48*Q196*$G$783,0)","v":0.83760706723582778},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R192*$G$779+R193*$G$780)+Forudsætninger!$E$45*(R193*$G$780+R194*$G$781)+Forudsætninger!$E$46*(R194*$G$781+R195*$G$782)+Forudsætninger!$E$47*(R195*$G$782+R196*$G$783))+Forudsætninger!$E$48*R196*$G$783,0)","v":0.85176616694216711},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S192*$G$779+S193*$G$780)+Forudsætninger!$E$45*(S193*$G$780+S194*$G$781)+Forudsætninger!$E$46*(S194*$G$781+S195*$G$782)+Forudsætninger!$E$47*(S195*$G$782+S196*$G$783))+Forudsætninger!$E$48*S196*$G$783,0)","v":0.86592526664850689},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T192*$G$779+T193*$G$780)+Forudsætninger!$E$45*(T193*$G$780+T194*$G$781)+Forudsætninger!$E$46*(T194*$G$781+T195*$G$782)+Forudsætninger!$E$47*(T195*$G$782+T196*$G$783))+Forudsætninger!$E$48*T196*$G$783,0)","v":0.88008436635484655},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U192*$G$779+U193*$G$780)+Forudsætninger!$E$45*(U193*$G$780+U194*$G$781)+Forudsætninger!$E$46*(U194*$G$781+U195*$G$782)+Forudsætninger!$E$47*(U195*$G$782+U196*$G$783))+Forudsætninger!$E$48*U196*$G$783,0)","v":0.8942434660611861},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V192*$G$779+V193*$G$780)+Forudsætninger!$E$45*(V193*$G$780+V194*$G$781)+Forudsætninger!$E$46*(V194*$G$781+V195*$G$782)+Forudsætninger!$E$47*(V195*$G$782+V196*$G$783))+Forudsætninger!$E$48*V196*$G$783,0)","v":0.90840256576752565},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W192*$G$779+W193*$G$780)+Forudsætninger!$E$45*(W193*$G$780+W194*$G$781)+Forudsætninger!$E$46*(W194*$G$781+W195*$G$782)+Forudsætninger!$E$47*(W195*$G$782+W196*$G$783))+Forudsætninger!$E$48*W196*$G$783,0)","v":0.92256166547386564},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X192*$G$779+X193*$G$780)+Forudsætninger!$E$45*(X193*$G$780+X194*$G$781)+Forudsætninger!$E$46*(X194*$G$781+X195*$G$782)+Forudsætninger!$E$47*(X195*$G$782+X196*$G$783))+Forudsætninger!$E$48*X196*$G$783,0)","v":0.93672076518020519},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y192*$G$779+Y193*$G$780)+Forudsætninger!$E$45*(Y193*$G$780+Y194*$G$781)+Forudsætninger!$E$46*(Y194*$G$781+Y195*$G$782)+Forudsætninger!$E$47*(Y195*$G$782+Y196*$G$783))+Forudsætninger!$E$48*Y196*$G$783,0)","v":0.95087986488654508},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z192*$G$779+Z193*$G$780)+Forudsætninger!$E$45*(Z193*$G$780+Z194*$G$781)+Forudsætninger!$E$46*(Z194*$G$781+Z195*$G$782)+Forudsætninger!$E$47*(Z195*$G$782+Z196*$G$783))+Forudsætninger!$E$48*Z196*$G$783,0)","v":0.96503896459288474},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA192*$G$779+AA193*$G$780)+Forudsætninger!$E$45*(AA193*$G$780+AA194*$G$781)+Forudsætninger!$E$46*(AA194*$G$781+AA195*$G$782)+Forudsætninger!$E$47*(AA195*$G$782+AA196*$G$783))+Forudsætninger!$E$48*AA196*$G$783,0)","v":0.9791980642992244},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB192*$G$779+AB193*$G$780)+Forudsætninger!$E$45*(AB193*$G$780+AB194*$G$781)+Forudsætninger!$E$46*(AB194*$G$781+AB195*$G$782)+Forudsætninger!$E$47*(AB195*$G$782+AB196*$G$783))+Forudsætninger!$E$48*AB196*$G$783,0)","v":0.99335716400556406},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC192*$G$779+AC193*$G$780)+Forudsætninger!$E$45*(AC193*$G$780+AC194*$G$781)+Forudsætninger!$E$46*(AC194*$G$781+AC195*$G$782)+Forudsætninger!$E$47*(AC195*$G$782+AC196*$G$783))+Forudsætninger!$E$48*AC196*$G$783,0)","v":1.0075162637119039},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD192*$G$779+AD193*$G$780)+Forudsætninger!$E$45*(AD193*$G$780+AD194*$G$781)+Forudsætninger!$E$46*(AD194*$G$781+AD195*$G$782)+Forudsætninger!$E$47*(AD195*$G$782+AD196*$G$783))+Forudsætninger!$E$48*AD196*$G$783,0)","v":1.0216753634182434},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE192*$G$779+AE193*$G$780)+Forudsætninger!$E$45*(AE193*$G$780+AE194*$G$781)+Forudsætninger!$E$46*(AE194*$G$781+AE195*$G$782)+Forudsætninger!$E$47*(AE195*$G$782+AE196*$G$783))+Forudsætninger!$E$48*AE196*$G$783,0)","v":1.0358344631245835},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF192*$G$779+AF193*$G$780)+Forudsætninger!$E$45*(AF193*$G$780+AF194*$G$781)+Forudsætninger!$E$46*(AF194*$G$781+AF195*$G$782)+Forudsætninger!$E$47*(AF195*$G$782+AF196*$G$783))+Forudsætninger!$E$48*AF196*$G$783,0)","v":1.0499935628309227},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG192*$G$779+AG193*$G$780)+Forudsætninger!$E$45*(AG193*$G$780+AG194*$G$781)+Forudsætninger!$E$46*(AG194*$G$781+AG195*$G$782)+Forudsætninger!$E$47*(AG195*$G$782+AG196*$G$783))+Forudsætninger!$E$48*AG196*$G$783,0)","v":1.064152662537263},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH192*$G$779+AH193*$G$780)+Forudsætninger!$E$45*(AH193*$G$780+AH194*$G$781)+Forudsætninger!$E$46*(AH194*$G$781+AH195*$G$782)+Forudsætninger!$E$47*(AH195*$G$782+AH196*$G$783))+Forudsætninger!$E$48*AH196*$G$783,0)","v":1.078311762243602},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI192*$G$779+AI193*$G$780)+Forudsætninger!$E$45*(AI193*$G$780+AI194*$G$781)+Forudsætninger!$E$46*(AI194*$G$781+AI195*$G$782)+Forudsætninger!$E$47*(AI195*$G$782+AI196*$G$783))+Forudsætninger!$E$48*AI196*$G$783,0)","v":1.0924708619499419},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ192*$G$779+AJ193*$G$780)+Forudsætninger!$E$45*(AJ193*$G$780+AJ194*$G$781)+Forudsætninger!$E$46*(AJ194*$G$781+AJ195*$G$782)+Forudsætninger!$E$47*(AJ195*$G$782+AJ196*$G$783))+Forudsætninger!$E$48*AJ196*$G$783,0)","v":1.1066299616562816},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK192*$G$779+AK193*$G$780)+Forudsætninger!$E$45*(AK193*$G$780+AK194*$G$781)+Forudsætninger!$E$46*(AK194*$G$781+AK195*$G$782)+Forudsætninger!$E$47*(AK195*$G$782+AK196*$G$783))+Forudsætninger!$E$48*AK196*$G$783,0)","v":1.1207890613626215},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL192*$G$779+AL193*$G$780)+Forudsætninger!$E$45*(AL193*$G$780+AL194*$G$781)+Forudsætninger!$E$46*(AL194*$G$781+AL195*$G$782)+Forudsætninger!$E$47*(AL195*$G$782+AL196*$G$783))+Forudsætninger!$E$48*AL196*$G$783,0)","v":1.1349481610689611},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM192*$G$779+AM193*$G$780)+Forudsætninger!$E$45*(AM193*$G$780+AM194*$G$781)+Forudsætninger!$E$46*(AM194*$G$781+AM195*$G$782)+Forudsætninger!$E$47*(AM195*$G$782+AM196*$G$783))+Forudsætninger!$E$48*AM196*$G$783,0)","v":1.1491072607753008},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN192*$G$779+AN193*$G$780)+Forudsætninger!$E$45*(AN193*$G$780+AN194*$G$781)+Forudsætninger!$E$46*(AN194*$G$781+AN195*$G$782)+Forudsætninger!$E$47*(AN195*$G$782+AN196*$G$783))+Forudsætninger!$E$48*AN196*$G$783,0)","v":1.1632663604816402},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO192*$G$779+AO193*$G$780)+Forudsætninger!$E$45*(AO193*$G$780+AO194*$G$781)+Forudsætninger!$E$46*(AO194*$G$781+AO195*$G$782)+Forudsætninger!$E$47*(AO195*$G$782+AO196*$G$783))+Forudsætninger!$E$48*AO196*$G$783,0)","v":1.1774254601879806},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP192*$G$779+AP193*$G$780)+Forudsætninger!$E$45*(AP193*$G$780+AP194*$G$781)+Forudsætninger!$E$46*(AP194*$G$781+AP195*$G$782)+Forudsætninger!$E$47*(AP195*$G$782+AP196*$G$783))+Forudsætninger!$E$48*AP196*$G$783,0)","v":1.19158455989432},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ192*$G$779+AQ193*$G$780)+Forudsætninger!$E$45*(AQ193*$G$780+AQ194*$G$781)+Forudsætninger!$E$46*(AQ194*$G$781+AQ195*$G$782)+Forudsætninger!$E$47*(AQ195*$G$782+AQ196*$G$783))+Forudsætninger!$E$48*AQ196*$G$783,0)","v":1.2057436596006599},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR192*$G$779+AR193*$G$780)+Forudsætninger!$E$45*(AR193*$G$780+AR194*$G$781)+Forudsætninger!$E$46*(AR194*$G$781+AR195*$G$782)+Forudsætninger!$E$47*(AR195*$G$782+AR196*$G$783))+Forudsætninger!$E$48*AR196*$G$783,0)","v":1.2199027593069993},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS192*$G$779+AS193*$G$780)+Forudsætninger!$E$45*(AS193*$G$780+AS194*$G$781)+Forudsætninger!$E$46*(AS194*$G$781+AS195*$G$782)+Forudsætninger!$E$47*(AS195*$G$782+AS196*$G$783))+Forudsætninger!$E$48*AS196*$G$783,0)","v":1.234061859013339},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT192*$G$779+AT193*$G$780)+Forudsætninger!$E$45*(AT193*$G$780+AT194*$G$781)+Forudsætninger!$E$46*(AT194*$G$781+AT195*$G$782)+Forudsætninger!$E$47*(AT195*$G$782+AT196*$G$783))+Forudsætninger!$E$48*AT196*$G$783,0)","v":1.2482209587196784},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU192*$G$779+AU193*$G$780)+Forudsætninger!$E$45*(AU193*$G$780+AU194*$G$781)+Forudsætninger!$E$46*(AU194*$G$781+AU195*$G$782)+Forudsætninger!$E$47*(AU195*$G$782+AU196*$G$783))+Forudsætninger!$E$48*AU196*$G$783,0)","v":1.2623800584260185},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV192*$G$779+AV193*$G$780)+Forudsætninger!$E$45*(AV193*$G$780+AV194*$G$781)+Forudsætninger!$E$46*(AV194*$G$781+AV195*$G$782)+Forudsætninger!$E$47*(AV195*$G$782+AV196*$G$783))+Forudsætninger!$E$48*AV196*$G$783,0)","v":1.2765391581323582},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW192*$G$779+AW193*$G$780)+Forudsætninger!$E$45*(AW193*$G$780+AW194*$G$781)+Forudsætninger!$E$46*(AW194*$G$781+AW195*$G$782)+Forudsætninger!$E$47*(AW195*$G$782+AW196*$G$783))+Forudsætninger!$E$48*AW196*$G$783,0)","v":1.2906982578386978},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX192*$G$779+AX193*$G$780)+Forudsætninger!$E$45*(AX193*$G$780+AX194*$G$781)+Forudsætninger!$E$46*(AX194*$G$781+AX195*$G$782)+Forudsætninger!$E$47*(AX195*$G$782+AX196*$G$783))+Forudsætninger!$E$48*AX196*$G$783,0)","v":1.304857357545038},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY192*$G$779+AY193*$G$780)+Forudsætninger!$E$45*(AY193*$G$780+AY194*$G$781)+Forudsætninger!$E$46*(AY194*$G$781+AY195*$G$782)+Forudsætninger!$E$47*(AY195*$G$782+AY196*$G$783))+Forudsætninger!$E$48*AY196*$G$783,0)","v":1.3190164572513772},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ192*$G$779+AZ193*$G$780)+Forudsætninger!$E$45*(AZ193*$G$780+AZ194*$G$781)+Forudsætninger!$E$46*(AZ194*$G$781+AZ195*$G$782)+Forudsætninger!$E$47*(AZ195*$G$782+AZ196*$G$783))+Forudsætninger!$E$48*AZ196*$G$783,0)","v":1.3331755569577171},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA192*$G$779+BA193*$G$780)+Forudsætninger!$E$45*(BA193*$G$780+BA194*$G$781)+Forudsætninger!$E$46*(BA194*$G$781+BA195*$G$782)+Forudsætninger!$E$47*(BA195*$G$782+BA196*$G$783))+Forudsætninger!$E$48*BA196*$G$783,0)","v":1.3473346566640569},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB192*$G$779+BB193*$G$780)+Forudsætninger!$E$45*(BB193*$G$780+BB194*$G$781)+Forudsætninger!$E$46*(BB194*$G$781+BB195*$G$782)+Forudsætninger!$E$47*(BB195*$G$782+BB196*$G$783))+Forudsætninger!$E$48*BB196*$G$783,0)","v":1.3614937563703964},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC192*$G$779+BC193*$G$780)+Forudsætninger!$E$45*(BC193*$G$780+BC194*$G$781)+Forudsætninger!$E$46*(BC194*$G$781+BC195*$G$782)+Forudsætninger!$E$47*(BC195*$G$782+BC196*$G$783))+Forudsætninger!$E$48*BC196*$G$783,0)","v":1.375652856076736},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD192*$G$779+BD193*$G$780)+Forudsætninger!$E$45*(BD193*$G$780+BD194*$G$781)+Forudsætninger!$E$46*(BD194*$G$781+BD195*$G$782)+Forudsætninger!$E$47*(BD195*$G$782+BD196*$G$783))+Forudsætninger!$E$48*BD196*$G$783,0)","v":1.3898119557830759},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE192*$G$779+BE193*$G$780)+Forudsætninger!$E$45*(BE193*$G$780+BE194*$G$781)+Forudsætninger!$E$46*(BE194*$G$781+BE195*$G$782)+Forudsætninger!$E$47*(BE195*$G$782+BE196*$G$783))+Forudsætninger!$E$48*BE196*$G$783,0)","v":1.403971055489416},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF192*$G$779+BF193*$G$780)+Forudsætninger!$E$45*(BF193*$G$780+BF194*$G$781)+Forudsætninger!$E$46*(BF194*$G$781+BF195*$G$782)+Forudsætninger!$E$47*(BF195*$G$782+BF196*$G$783))+Forudsætninger!$E$48*BF196*$G$783,0)","v":1.418130155195755},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG192*$G$779+BG193*$G$780)+Forudsætninger!$E$45*(BG193*$G$780+BG194*$G$781)+Forudsætninger!$E$46*(BG194*$G$781+BG195*$G$782)+Forudsætninger!$E$47*(BG195*$G$782+BG196*$G$783))+Forudsætninger!$E$48*BG196*$G$783,0)","v":1.4322892549020951},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH192*$G$779+BH193*$G$780)+Forudsætninger!$E$45*(BH193*$G$780+BH194*$G$781)+Forudsætninger!$E$46*(BH194*$G$781+BH195*$G$782)+Forudsætninger!$E$47*(BH195*$G$782+BH196*$G$783))+Forudsætninger!$E$48*BH196*$G$783,0)","v":1.4464483546084344},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI192*$G$779+BI193*$G$780)+Forudsætninger!$E$45*(BI193*$G$780+BI194*$G$781)+Forudsætninger!$E$46*(BI194*$G$781+BI195*$G$782)+Forudsætninger!$E$47*(BI195*$G$782+BI196*$G$783))+Forudsætninger!$E$48*BI196*$G$783,0)","v":1.4606074543147747},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ192*$G$779+BJ193*$G$780)+Forudsætninger!$E$45*(BJ193*$G$780+BJ194*$G$781)+Forudsætninger!$E$46*(BJ194*$G$781+BJ195*$G$782)+Forudsætninger!$E$47*(BJ195*$G$782+BJ196*$G$783))+Forudsætninger!$E$48*BJ196*$G$783,0)","v":1.4747665540211143},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK192*$G$779+BK193*$G$780)+Forudsætninger!$E$45*(BK193*$G$780+BK194*$G$781)+Forudsætninger!$E$46*(BK194*$G$781+BK195*$G$782)+Forudsætninger!$E$47*(BK195*$G$782+BK196*$G$783))+Forudsætninger!$E$48*BK196*$G$783,0)","v":1.4889256537274533},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL192*$G$779+BL193*$G$780)+Forudsætninger!$E$45*(BL193*$G$780+BL194*$G$781)+Forudsætninger!$E$46*(BL194*$G$781+BL195*$G$782)+Forudsætninger!$E$47*(BL195*$G$782+BL196*$G$783))+Forudsætninger!$E$48*BL196*$G$783,0)","v":1.5030847534337939},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM192*$G$779+BM193*$G$780)+Forudsætninger!$E$45*(BM193*$G$780+BM194*$G$781)+Forudsætninger!$E$46*(BM194*$G$781+BM195*$G$782)+Forudsætninger!$E$47*(BM195*$G$782+BM196*$G$783))+Forudsætninger!$E$48*BM196*$G$783,0)","v":1.5172438531401329},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN192*$G$779+BN193*$G$780)+Forudsætninger!$E$45*(BN193*$G$780+BN194*$G$781)+Forudsætninger!$E$46*(BN194*$G$781+BN195*$G$782)+Forudsætninger!$E$47*(BN195*$G$782+BN196*$G$783))+Forudsætninger!$E$48*BN196*$G$783,0)","v":1.531402952846473},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO192*$G$779+BO193*$G$780)+Forudsætninger!$E$45*(BO193*$G$780+BO194*$G$781)+Forudsætninger!$E$46*(BO194*$G$781+BO195*$G$782)+Forudsætninger!$E$47*(BO195*$G$782+BO196*$G$783))+Forudsætninger!$E$48*BO196*$G$783,0)","v":1.5455620525528124},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP192*$G$779+BP193*$G$780)+Forudsætninger!$E$45*(BP193*$G$780+BP194*$G$781)+Forudsætninger!$E$46*(BP194*$G$781+BP195*$G$782)+Forudsætninger!$E$47*(BP195*$G$782+BP196*$G$783))+Forudsætninger!$E$48*BP196*$G$783,0)","v":1.5595464156848309},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ192*$G$779+BQ193*$G$780)+Forudsætninger!$E$45*(BQ193*$G$780+BQ194*$G$781)+Forudsætninger!$E$46*(BQ194*$G$781+BQ195*$G$782)+Forudsætninger!$E$47*(BQ195*$G$782+BQ196*$G$783))+Forudsætninger!$E$48*BQ196*$G$783,0)","v":1.5729266271427764},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR192*$G$779+BR193*$G$780)+Forudsætninger!$E$45*(BR193*$G$780+BR194*$G$781)+Forudsætninger!$E$46*(BR194*$G$781+BR195*$G$782)+Forudsætninger!$E$47*(BR195*$G$782+BR196*$G$783))+Forudsætninger!$E$48*BR196*$G$783,0)","v":1.5863068386007215},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS192*$G$779+BS193*$G$780)+Forudsætninger!$E$45*(BS193*$G$780+BS194*$G$781)+Forudsætninger!$E$46*(BS194*$G$781+BS195*$G$782)+Forudsætninger!$E$47*(BS195*$G$782+BS196*$G$783))+Forudsætninger!$E$48*BS196*$G$783,0)","v":1.5996870500586662},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT192*$G$779+BT193*$G$780)+Forudsætninger!$E$45*(BT193*$G$780+BT194*$G$781)+Forudsætninger!$E$46*(BT194*$G$781+BT195*$G$782)+Forudsætninger!$E$47*(BT195*$G$782+BT196*$G$783))+Forudsætninger!$E$48*BT196*$G$783,0)","v":1.6130672615166108},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU192*$G$779+BU193*$G$780)+Forudsætninger!$E$45*(BU193*$G$780+BU194*$G$781)+Forudsætninger!$E$46*(BU194*$G$781+BU195*$G$782)+Forudsætninger!$E$47*(BU195*$G$782+BU196*$G$783))+Forudsætninger!$E$48*BU196*$G$783,0)","v":1.6264474729745555},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV192*$G$779+BV193*$G$780)+Forudsætninger!$E$45*(BV193*$G$780+BV194*$G$781)+Forudsætninger!$E$46*(BV194*$G$781+BV195*$G$782)+Forudsætninger!$E$47*(BV195*$G$782+BV196*$G$783))+Forudsætninger!$E$48*BV196*$G$783,0)","v":1.6398276844325006},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW192*$G$779+BW193*$G$780)+Forudsætninger!$E$45*(BW193*$G$780+BW194*$G$781)+Forudsætninger!$E$46*(BW194*$G$781+BW195*$G$782)+Forudsætninger!$E$47*(BW195*$G$782+BW196*$G$783))+Forudsætninger!$E$48*BW196*$G$783,0)","v":1.6532078958904453},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX192*$G$779+BX193*$G$780)+Forudsætninger!$E$45*(BX193*$G$780+BX194*$G$781)+Forudsætninger!$E$46*(BX194*$G$781+BX195*$G$782)+Forudsætninger!$E$47*(BX195*$G$782+BX196*$G$783))+Forudsætninger!$E$48*BX196*$G$783,0)","v":1.6665881073483899},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY192*$G$779+BY193*$G$780)+Forudsætninger!$E$45*(BY193*$G$780+BY194*$G$781)+Forudsætninger!$E$46*(BY194*$G$781+BY195*$G$782)+Forudsætninger!$E$47*(BY195*$G$782+BY196*$G$783))+Forudsætninger!$E$48*BY196*$G$783,0)","v":1.6799683188063346},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ192*$G$779+BZ193*$G$780)+Forudsætninger!$E$45*(BZ193*$G$780+BZ194*$G$781)+Forudsætninger!$E$46*(BZ194*$G$781+BZ195*$G$782)+Forudsætninger!$E$47*(BZ195*$G$782+BZ196*$G$783))+Forudsætninger!$E$48*BZ196*$G$783,0)","v":1.6933485302642799},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA192*$G$779+CA193*$G$780)+Forudsætninger!$E$45*(CA193*$G$780+CA194*$G$781)+Forudsætninger!$E$46*(CA194*$G$781+CA195*$G$782)+Forudsætninger!$E$47*(CA195*$G$782+CA196*$G$783))+Forudsætninger!$E$48*CA196*$G$783,0)","v":1.7067287417222241},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB192*$G$779+CB193*$G$780)+Forudsætninger!$E$45*(CB193*$G$780+CB194*$G$781)+Forudsætninger!$E$46*(CB194*$G$781+CB195*$G$782)+Forudsætninger!$E$47*(CB195*$G$782+CB196*$G$783))+Forudsætninger!$E$48*CB196*$G$783,0)","v":1.7229423972328353},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC192*$G$779+CC193*$G$780)+Forudsætninger!$E$45*(CC193*$G$780+CC194*$G$781)+Forudsætninger!$E$46*(CC194*$G$781+CC195*$G$782)+Forudsætninger!$E$47*(CC195*$G$782+CC196*$G$783))+Forudsætninger!$E$48*CC196*$G$783,0)","v":1.7392635866088737},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD192*$G$779+CD193*$G$780)+Forudsætninger!$E$45*(CD193*$G$780+CD194*$G$781)+Forudsætninger!$E$46*(CD194*$G$781+CD195*$G$782)+Forudsætninger!$E$47*(CD195*$G$782+CD196*$G$783))+Forudsætninger!$E$48*CD196*$G$783,0)","v":1.7555847759849115},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE192*$G$779+CE193*$G$780)+Forudsætninger!$E$45*(CE193*$G$780+CE194*$G$781)+Forudsætninger!$E$46*(CE194*$G$781+CE195*$G$782)+Forudsætninger!$E$47*(CE195*$G$782+CE196*$G$783))+Forudsætninger!$E$48*CE196*$G$783,0)","v":1.7719059653609497},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF192*$G$779+CF193*$G$780)+Forudsætninger!$E$45*(CF193*$G$780+CF194*$G$781)+Forudsætninger!$E$46*(CF194*$G$781+CF195*$G$782)+Forudsætninger!$E$47*(CF195*$G$782+CF196*$G$783))+Forudsætninger!$E$48*CF196*$G$783,0)","v":1.7882271547369875},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG192*$G$779+CG193*$G$780)+Forudsætninger!$E$45*(CG193*$G$780+CG194*$G$781)+Forudsætninger!$E$46*(CG194*$G$781+CG195*$G$782)+Forudsætninger!$E$47*(CG195*$G$782+CG196*$G$783))+Forudsætninger!$E$48*CG196*$G$783,0)","v":1.8054095882725691},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH192*$G$779+CH193*$G$780)+Forudsætninger!$E$45*(CH193*$G$780+CH194*$G$781)+Forudsætninger!$E$46*(CH194*$G$781+CH195*$G$782)+Forudsætninger!$E$47*(CH195*$G$782+CH196*$G$783))+Forudsætninger!$E$48*CH196*$G$783,0)","v":1.8230966798800883},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI192*$G$779+CI193*$G$780)+Forudsætninger!$E$45*(CI193*$G$780+CI194*$G$781)+Forudsætninger!$E$46*(CI194*$G$781+CI195*$G$782)+Forudsætninger!$E$47*(CI195*$G$782+CI196*$G$783))+Forudsætninger!$E$48*CI196*$G$783,0)","v":1.8407837714876061},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ192*$G$779+CJ193*$G$780)+Forudsætninger!$E$45*(CJ193*$G$780+CJ194*$G$781)+Forudsætninger!$E$46*(CJ194*$G$781+CJ195*$G$782)+Forudsætninger!$E$47*(CJ195*$G$782+CJ196*$G$783))+Forudsætninger!$E$48*CJ196*$G$783,0)","v":1.858470863095125},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK192*$G$779+CK193*$G$780)+Forudsætninger!$E$45*(CK193*$G$780+CK194*$G$781)+Forudsætninger!$E$46*(CK194*$G$781+CK195*$G$782)+Forudsætninger!$E$47*(CK195*$G$782+CK196*$G$783))+Forudsætninger!$E$48*CK196*$G$783,0)","v":1.8761579547026428},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL192*$G$779+CL193*$G$780)+Forudsætninger!$E$45*(CL193*$G$780+CL194*$G$781)+Forudsætninger!$E$46*(CL194*$G$781+CL195*$G$782)+Forudsætninger!$E$47*(CL195*$G$782+CL196*$G$783))+Forudsætninger!$E$48*CL196*$G$783,0)","v":1.893845046310161},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM192*$G$779+CM193*$G$780)+Forudsætninger!$E$45*(CM193*$G$780+CM194*$G$781)+Forudsætninger!$E$46*(CM194*$G$781+CM195*$G$782)+Forudsætninger!$E$47*(CM195*$G$782+CM196*$G$783))+Forudsætninger!$E$48*CM196*$G$783,0)","v":1.9115321379176797},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN192*$G$779+CN193*$G$780)+Forudsætninger!$E$45*(CN193*$G$780+CN194*$G$781)+Forudsætninger!$E$46*(CN194*$G$781+CN195*$G$782)+Forudsætninger!$E$47*(CN195*$G$782+CN196*$G$783))+Forudsætninger!$E$48*CN196*$G$783,0)","v":1.9292192295251982},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO192*$G$779+CO193*$G$780)+Forudsætninger!$E$45*(CO193*$G$780+CO194*$G$781)+Forudsætninger!$E$46*(CO194*$G$781+CO195*$G$782)+Forudsætninger!$E$47*(CO195*$G$782+CO196*$G$783))+Forudsætninger!$E$48*CO196*$G$783,0)","v":1.9469063211327164},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP192*$G$779+CP193*$G$780)+Forudsætninger!$E$45*(CP193*$G$780+CP194*$G$781)+Forudsætninger!$E$46*(CP194*$G$781+CP195*$G$782)+Forudsætninger!$E$47*(CP195*$G$782+CP196*$G$783))+Forudsætninger!$E$48*CP196*$G$783,0)","v":1.9645934127402347},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ192*$G$779+CQ193*$G$780)+Forudsætninger!$E$45*(CQ193*$G$780+CQ194*$G$781)+Forudsætninger!$E$46*(CQ194*$G$781+CQ195*$G$782)+Forudsætninger!$E$47*(CQ195*$G$782+CQ196*$G$783))+Forudsætninger!$E$48*CQ196*$G$783,0)","v":1.9822805043477532},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR192*$G$779+CR193*$G$780)+Forudsætninger!$E$45*(CR193*$G$780+CR194*$G$781)+Forudsætninger!$E$46*(CR194*$G$781+CR195*$G$782)+Forudsætninger!$E$47*(CR195*$G$782+CR196*$G$783))+Forudsætninger!$E$48*CR196*$G$783,0)","v":1.9999675959552716},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS192*$G$779+CS193*$G$780)+Forudsætninger!$E$45*(CS193*$G$780+CS194*$G$781)+Forudsætninger!$E$46*(CS194*$G$781+CS195*$G$782)+Forudsætninger!$E$47*(CS195*$G$782+CS196*$G$783))+Forudsætninger!$E$48*CS196*$G$783,0)","v":2.0176546875627897},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT192*$G$779+CT193*$G$780)+Forudsætninger!$E$45*(CT193*$G$780+CT194*$G$781)+Forudsætninger!$E$46*(CT194*$G$781+CT195*$G$782)+Forudsætninger!$E$47*(CT195*$G$782+CT196*$G$783))+Forudsætninger!$E$48*CT196*$G$783,0)","v":2.0353417791703081},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU192*$G$779+CU193*$G$780)+Forudsætninger!$E$45*(CU193*$G$780+CU194*$G$781)+Forudsætninger!$E$46*(CU194*$G$781+CU195*$G$782)+Forudsætninger!$E$47*(CU195*$G$782+CU196*$G$783))+Forudsætninger!$E$48*CU196*$G$783,0)","v":2.0530288707778266},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV192*$G$779+CV193*$G$780)+Forudsætninger!$E$45*(CV193*$G$780+CV194*$G$781)+Forudsætninger!$E$46*(CV194*$G$781+CV195*$G$782)+Forudsætninger!$E$47*(CV195*$G$782+CV196*$G$783))+Forudsætninger!$E$48*CV196*$G$783,0)","v":2.0707159623853451},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW192*$G$779+CW193*$G$780)+Forudsætninger!$E$45*(CW193*$G$780+CW194*$G$781)+Forudsætninger!$E$46*(CW194*$G$781+CW195*$G$782)+Forudsætninger!$E$47*(CW195*$G$782+CW196*$G$783))+Forudsætninger!$E$48*CW196*$G$783,0)","v":2.0884030539928631},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX192*$G$779+CX193*$G$780)+Forudsætninger!$E$45*(CX193*$G$780+CX194*$G$781)+Forudsætninger!$E$46*(CX194*$G$781+CX195*$G$782)+Forudsætninger!$E$47*(CX195*$G$782+CX196*$G$783))+Forudsætninger!$E$48*CX196*$G$783,0)","v":2.1060901456003815},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY192*$G$779+CY193*$G$780)+Forudsætninger!$E$45*(CY193*$G$780+CY194*$G$781)+Forudsætninger!$E$46*(CY194*$G$781+CY195*$G$782)+Forudsætninger!$E$47*(CY195*$G$782+CY196*$G$783))+Forudsætninger!$E$48*CY196*$G$783,0)","v":2.1237772372079},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ192*$G$779+CZ193*$G$780)+Forudsætninger!$E$45*(CZ193*$G$780+CZ194*$G$781)+Forudsætninger!$E$46*(CZ194*$G$781+CZ195*$G$782)+Forudsætninger!$E$47*(CZ195*$G$782+CZ196*$G$783))+Forudsætninger!$E$48*CZ196*$G$783,0)","v":2.1414643288154185},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA192*$G$779+DA193*$G$780)+Forudsætninger!$E$45*(DA193*$G$780+DA194*$G$781)+Forudsætninger!$E$46*(DA194*$G$781+DA195*$G$782)+Forudsætninger!$E$47*(DA195*$G$782+DA196*$G$783))+Forudsætninger!$E$48*DA196*$G$783,0)","v":2.159151420422937}]
[null,null,null,"Erhverv, bygningsskader",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E228*$H$779+E229*$H$780)+Forudsætninger!$E$45*(E229*$H$780+E230*$H$781)+Forudsætninger!$E$46*(E230*$H$781+E231*$H$782)+Forudsætninger!$E$47*(E231*$H$782+E232*$H$783))+Forudsætninger!$E$48*E232*$H$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F228*$H$779+F229*$H$780)+Forudsætninger!$E$45*(F229*$H$780+F230*$H$781)+Forudsætninger!$E$46*(F230*$H$781+F231*$H$782)+Forudsætninger!$E$47*(F231*$H$782+F232*$H$783))+Forudsætninger!$E$48*F232*$H$783,0)","v":2.2000346217724266E-2},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G228*$H$779+G229*$H$780)+Forudsætninger!$E$45*(G229*$H$780+G230*$H$781)+Forudsætninger!$E$46*(G230*$H$781+G231*$H$782)+Forudsætninger!$E$47*(G231*$H$782+G232*$H$783))+Forudsætninger!$E$48*G232*$H$783,0)","v":2.2345310841614535E-2},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H228*$H$779+H229*$H$780)+Forudsætninger!$E$45*(H229*$H$780+H230*$H$781)+Forudsætninger!$E$46*(H230*$H$781+H231*$H$782)+Forudsætninger!$E$47*(H231*$H$782+H232*$H$783))+Forudsætninger!$E$48*H232*$H$783,0)","v":2.2690275465504763E-2},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I228*$H$779+I229*$H$780)+Forudsætninger!$E$45*(I229*$H$780+I230*$H$781)+Forudsætninger!$E$46*(I230*$H$781+I231*$H$782)+Forudsætninger!$E$47*(I231*$H$782+I232*$H$783))+Forudsætninger!$E$48*I232*$H$783,0)","v":2.3035240089395032E-2},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J228*$H$779+J229*$H$780)+Forudsætninger!$E$45*(J229*$H$780+J230*$H$781)+Forudsætninger!$E$46*(J230*$H$781+J231*$H$782)+Forudsætninger!$E$47*(J231*$H$782+J232*$H$783))+Forudsætninger!$E$48*J232*$H$783,0)","v":2.3380204713285259E-2},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K228*$H$779+K229*$H$780)+Forudsætninger!$E$45*(K229*$H$780+K230*$H$781)+Forudsætninger!$E$46*(K230*$H$781+K231*$H$782)+Forudsætninger!$E$47*(K231*$H$782+K232*$H$783))+Forudsætninger!$E$48*K232*$H$783,0)","v":2.3725169337175528E-2},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L228*$H$779+L229*$H$780)+Forudsætninger!$E$45*(L229*$H$780+L230*$H$781)+Forudsætninger!$E$46*(L230*$H$781+L231*$H$782)+Forudsætninger!$E$47*(L231*$H$782+L232*$H$783))+Forudsætninger!$E$48*L232*$H$783,0)","v":2.4070133961065755E-2},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M228*$H$779+M229*$H$780)+Forudsætninger!$E$45*(M229*$H$780+M230*$H$781)+Forudsætninger!$E$46*(M230*$H$781+M231*$H$782)+Forudsætninger!$E$47*(M231*$H$782+M232*$H$783))+Forudsætninger!$E$48*M232*$H$783,0)","v":2.4415098584956024E-2},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N228*$H$779+N229*$H$780)+Forudsætninger!$E$45*(N229*$H$780+N230*$H$781)+Forudsætninger!$E$46*(N230*$H$781+N231*$H$782)+Forudsætninger!$E$47*(N231*$H$782+N232*$H$783))+Forudsætninger!$E$48*N232*$H$783,0)","v":2.4760063208846252E-2},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O228*$H$779+O229*$H$780)+Forudsætninger!$E$45*(O229*$H$780+O230*$H$781)+Forudsætninger!$E$46*(O230*$H$781+O231*$H$782)+Forudsætninger!$E$47*(O231*$H$782+O232*$H$783))+Forudsætninger!$E$48*O232*$H$783,0)","v":2.5105027832736524E-2},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P228*$H$779+P229*$H$780)+Forudsætninger!$E$45*(P229*$H$780+P230*$H$781)+Forudsætninger!$E$46*(P230*$H$781+P231*$H$782)+Forudsætninger!$E$47*(P231*$H$782+P232*$H$783))+Forudsætninger!$E$48*P232*$H$783,0)","v":2.5449992456626748E-2},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q228*$H$779+Q229*$H$780)+Forudsætninger!$E$45*(Q229*$H$780+Q230*$H$781)+Forudsætninger!$E$46*(Q230*$H$781+Q231*$H$782)+Forudsætninger!$E$47*(Q231*$H$782+Q232*$H$783))+Forudsætninger!$E$48*Q232*$H$783,0)","v":2.579495708051702E-2},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R228*$H$779+R229*$H$780)+Forudsætninger!$E$45*(R229*$H$780+R230*$H$781)+Forudsætninger!$E$46*(R230*$H$781+R231*$H$782)+Forudsætninger!$E$47*(R231*$H$782+R232*$H$783))+Forudsætninger!$E$48*R232*$H$783,0)","v":2.6139921704407248E-2},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S228*$H$779+S229*$H$780)+Forudsætninger!$E$45*(S229*$H$780+S230*$H$781)+Forudsætninger!$E$46*(S230*$H$781+S231*$H$782)+Forudsætninger!$E$47*(S231*$H$782+S232*$H$783))+Forudsætninger!$E$48*S232*$H$783,0)","v":2.6484886328297493E-2},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T228*$H$779+T229*$H$780)+Forudsætninger!$E$45*(T229*$H$780+T230*$H$781)+Forudsætninger!$E$46*(T230*$H$781+T231*$H$782)+Forudsætninger!$E$47*(T231*$H$782+T232*$H$783))+Forudsætninger!$E$48*T232*$H$783,0)","v":2.6829850952187744E-2},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U228*$H$779+U229*$H$780)+Forudsætninger!$E$45*(U229*$H$780+U230*$H$781)+Forudsætninger!$E$46*(U230*$H$781+U231*$H$782)+Forudsætninger!$E$47*(U231*$H$782+U232*$H$783))+Forudsætninger!$E$48*U232*$H$783,0)","v":2.7174815576077992E-2},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V228*$H$779+V229*$H$780)+Forudsætninger!$E$45*(V229*$H$780+V230*$H$781)+Forudsætninger!$E$46*(V230*$H$781+V231*$H$782)+Forudsætninger!$E$47*(V231*$H$782+V232*$H$783))+Forudsætninger!$E$48*V232*$H$783,0)","v":2.7519780199968237E-2},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W228*$H$779+W229*$H$780)+Forudsætninger!$E$45*(W229*$H$780+W230*$H$781)+Forudsætninger!$E$46*(W230*$H$781+W231*$H$782)+Forudsætninger!$E$47*(W231*$H$782+W232*$H$783))+Forudsætninger!$E$48*W232*$H$783,0)","v":2.7864744823858489E-2},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X228*$H$779+X229*$H$780)+Forudsætninger!$E$45*(X229*$H$780+X230*$H$781)+Forudsætninger!$E$46*(X230*$H$781+X231*$H$782)+Forudsætninger!$E$47*(X231*$H$782+X232*$H$783))+Forudsætninger!$E$48*X232*$H$783,0)","v":2.8209709447748737E-2},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y228*$H$779+Y229*$H$780)+Forudsætninger!$E$45*(Y229*$H$780+Y230*$H$781)+Forudsætninger!$E$46*(Y230*$H$781+Y231*$H$782)+Forudsætninger!$E$47*(Y231*$H$782+Y232*$H$783))+Forudsætninger!$E$48*Y232*$H$783,0)","v":2.8554674071638989E-2},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z228*$H$779+Z229*$H$780)+Forudsætninger!$E$45*(Z229*$H$780+Z230*$H$781)+Forudsætninger!$E$46*(Z230*$H$781+Z231*$H$782)+Forudsætninger!$E$47*(Z231*$H$782+Z232*$H$783))+Forudsætninger!$E$48*Z232*$H$783,0)","v":2.8899638695529233E-2},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA228*$H$779+AA229*$H$780)+Forudsætninger!$E$45*(AA229*$H$780+AA230*$H$781)+Forudsætninger!$E$46*(AA230*$H$781+AA231*$H$782)+Forudsætninger!$E$47*(AA231*$H$782+AA232*$H$783))+Forudsætninger!$E$48*AA232*$H$783,0)","v":2.9244603319419481E-2},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB228*$H$779+AB229*$H$780)+Forudsætninger!$E$45*(AB229*$H$780+AB230*$H$781)+Forudsætninger!$E$46*(AB230*$H$781+AB231*$H$782)+Forudsætninger!$E$47*(AB231*$H$782+AB232*$H$783))+Forudsætninger!$E$48*AB232*$H$783,0)","v":2.9589567943309709E-2},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC228*$H$779+AC229*$H$780)+Forudsætninger!$E$45*(AC229*$H$780+AC230*$H$781)+Forudsætninger!$E$46*(AC230*$H$781+AC231*$H$782)+Forudsætninger!$E$47*(AC231*$H$782+AC232*$H$783))+Forudsætninger!$E$48*AC232*$H$783,0)","v":2.9934532567199978E-2},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD228*$H$779+AD229*$H$780)+Forudsætninger!$E$45*(AD229*$H$780+AD230*$H$781)+Forudsætninger!$E$46*(AD230*$H$781+AD231*$H$782)+Forudsætninger!$E$47*(AD231*$H$782+AD232*$H$783))+Forudsætninger!$E$48*AD232*$H$783,0)","v":3.0279497191090205E-2},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE228*$H$779+AE229*$H$780)+Forudsætninger!$E$45*(AE229*$H$780+AE230*$H$781)+Forudsætninger!$E$46*(AE230*$H$781+AE231*$H$782)+Forudsætninger!$E$47*(AE231*$H$782+AE232*$H$783))+Forudsætninger!$E$48*AE232*$H$783,0)","v":3.0624461814980478E-2},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF228*$H$779+AF229*$H$780)+Forudsætninger!$E$45*(AF229*$H$780+AF230*$H$781)+Forudsætninger!$E$46*(AF230*$H$781+AF231*$H$782)+Forudsætninger!$E$47*(AF231*$H$782+AF232*$H$783))+Forudsætninger!$E$48*AF232*$H$783,0)","v":3.0969426438870701E-2},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG228*$H$779+AG229*$H$780)+Forudsætninger!$E$45*(AG229*$H$780+AG230*$H$781)+Forudsætninger!$E$46*(AG230*$H$781+AG231*$H$782)+Forudsætninger!$E$47*(AG231*$H$782+AG232*$H$783))+Forudsætninger!$E$48*AG232*$H$783,0)","v":3.1314391062760974E-2},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH228*$H$779+AH229*$H$780)+Forudsætninger!$E$45*(AH229*$H$780+AH230*$H$781)+Forudsætninger!$E$46*(AH230*$H$781+AH231*$H$782)+Forudsætninger!$E$47*(AH231*$H$782+AH232*$H$783))+Forudsætninger!$E$48*AH232*$H$783,0)","v":3.1659355686651201E-2},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI228*$H$779+AI229*$H$780)+Forudsætninger!$E$45*(AI229*$H$780+AI230*$H$781)+Forudsætninger!$E$46*(AI230*$H$781+AI231*$H$782)+Forudsætninger!$E$47*(AI231*$H$782+AI232*$H$783))+Forudsætninger!$E$48*AI232*$H$783,0)","v":3.200432031054147E-2},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ228*$H$779+AJ229*$H$780)+Forudsætninger!$E$45*(AJ229*$H$780+AJ230*$H$781)+Forudsætninger!$E$46*(AJ230*$H$781+AJ231*$H$782)+Forudsætninger!$E$47*(AJ231*$H$782+AJ232*$H$783))+Forudsætninger!$E$48*AJ232*$H$783,0)","v":3.2349284934431698E-2},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK228*$H$779+AK229*$H$780)+Forudsætninger!$E$45*(AK229*$H$780+AK230*$H$781)+Forudsætninger!$E$46*(AK230*$H$781+AK231*$H$782)+Forudsætninger!$E$47*(AK231*$H$782+AK232*$H$783))+Forudsætninger!$E$48*AK232*$H$783,0)","v":3.2694249558321967E-2},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL228*$H$779+AL229*$H$780)+Forudsætninger!$E$45*(AL229*$H$780+AL230*$H$781)+Forudsætninger!$E$46*(AL230*$H$781+AL231*$H$782)+Forudsætninger!$E$47*(AL231*$H$782+AL232*$H$783))+Forudsætninger!$E$48*AL232*$H$783,0)","v":3.3039214182212187E-2},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM228*$H$779+AM229*$H$780)+Forudsætninger!$E$45*(AM229*$H$780+AM230*$H$781)+Forudsætninger!$E$46*(AM230*$H$781+AM231*$H$782)+Forudsætninger!$E$47*(AM231*$H$782+AM232*$H$783))+Forudsætninger!$E$48*AM232*$H$783,0)","v":3.3384178806102463E-2},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN228*$H$779+AN229*$H$780)+Forudsætninger!$E$45*(AN229*$H$780+AN230*$H$781)+Forudsætninger!$E$46*(AN230*$H$781+AN231*$H$782)+Forudsætninger!$E$47*(AN231*$H$782+AN232*$H$783))+Forudsætninger!$E$48*AN232*$H$783,0)","v":3.372914342999269E-2},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO228*$H$779+AO229*$H$780)+Forudsætninger!$E$45*(AO229*$H$780+AO230*$H$781)+Forudsætninger!$E$46*(AO230*$H$781+AO231*$H$782)+Forudsætninger!$E$47*(AO231*$H$782+AO232*$H$783))+Forudsætninger!$E$48*AO232*$H$783,0)","v":3.4074108053882959E-2},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP228*$H$779+AP229*$H$780)+Forudsætninger!$E$45*(AP229*$H$780+AP230*$H$781)+Forudsætninger!$E$46*(AP230*$H$781+AP231*$H$782)+Forudsætninger!$E$47*(AP231*$H$782+AP232*$H$783))+Forudsætninger!$E$48*AP232*$H$783,0)","v":3.441907267777318E-2},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ228*$H$779+AQ229*$H$780)+Forudsætninger!$E$45*(AQ229*$H$780+AQ230*$H$781)+Forudsætninger!$E$46*(AQ230*$H$781+AQ231*$H$782)+Forudsætninger!$E$47*(AQ231*$H$782+AQ232*$H$783))+Forudsætninger!$E$48*AQ232*$H$783,0)","v":3.4764037301663428E-2},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR228*$H$779+AR229*$H$780)+Forudsætninger!$E$45*(AR229*$H$780+AR230*$H$781)+Forudsætninger!$E$46*(AR230*$H$781+AR231*$H$782)+Forudsætninger!$E$47*(AR231*$H$782+AR232*$H$783))+Forudsætninger!$E$48*AR232*$H$783,0)","v":3.5109001925553676E-2},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS228*$H$779+AS229*$H$780)+Forudsætninger!$E$45*(AS229*$H$780+AS230*$H$781)+Forudsætninger!$E$46*(AS230*$H$781+AS231*$H$782)+Forudsætninger!$E$47*(AS231*$H$782+AS232*$H$783))+Forudsætninger!$E$48*AS232*$H$783,0)","v":3.5453966549443931E-2},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT228*$H$779+AT229*$H$780)+Forudsætninger!$E$45*(AT229*$H$780+AT230*$H$781)+Forudsætninger!$E$46*(AT230*$H$781+AT231*$H$782)+Forudsætninger!$E$47*(AT231*$H$782+AT232*$H$783))+Forudsætninger!$E$48*AT232*$H$783,0)","v":3.5798931173334173E-2},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU228*$H$779+AU229*$H$780)+Forudsætninger!$E$45*(AU229*$H$780+AU230*$H$781)+Forudsætninger!$E$46*(AU230*$H$781+AU231*$H$782)+Forudsætninger!$E$47*(AU231*$H$782+AU232*$H$783))+Forudsætninger!$E$48*AU232*$H$783,0)","v":3.6143895797224421E-2},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV228*$H$779+AV229*$H$780)+Forudsætninger!$E$45*(AV229*$H$780+AV230*$H$781)+Forudsætninger!$E$46*(AV230*$H$781+AV231*$H$782)+Forudsætninger!$E$47*(AV231*$H$782+AV232*$H$783))+Forudsætninger!$E$48*AV232*$H$783,0)","v":3.6488860421114669E-2},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW228*$H$779+AW229*$H$780)+Forudsætninger!$E$45*(AW229*$H$780+AW230*$H$781)+Forudsætninger!$E$46*(AW230*$H$781+AW231*$H$782)+Forudsætninger!$E$47*(AW231*$H$782+AW232*$H$783))+Forudsætninger!$E$48*AW232*$H$783,0)","v":3.6833825045004917E-2},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX228*$H$779+AX229*$H$780)+Forudsætninger!$E$45*(AX229*$H$780+AX230*$H$781)+Forudsætninger!$E$46*(AX230*$H$781+AX231*$H$782)+Forudsætninger!$E$47*(AX231*$H$782+AX232*$H$783))+Forudsætninger!$E$48*AX232*$H$783,0)","v":3.7178789668895165E-2},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY228*$H$779+AY229*$H$780)+Forudsætninger!$E$45*(AY229*$H$780+AY230*$H$781)+Forudsætninger!$E$46*(AY230*$H$781+AY231*$H$782)+Forudsætninger!$E$47*(AY231*$H$782+AY232*$H$783))+Forudsætninger!$E$48*AY232*$H$783,0)","v":3.7523754292785393E-2},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ228*$H$779+AZ229*$H$780)+Forudsætninger!$E$45*(AZ229*$H$780+AZ230*$H$781)+Forudsætninger!$E$46*(AZ230*$H$781+AZ231*$H$782)+Forudsætninger!$E$47*(AZ231*$H$782+AZ232*$H$783))+Forudsætninger!$E$48*AZ232*$H$783,0)","v":3.7868718916675641E-2},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA228*$H$779+BA229*$H$780)+Forudsætninger!$E$45*(BA229*$H$780+BA230*$H$781)+Forudsætninger!$E$46*(BA230*$H$781+BA231*$H$782)+Forudsætninger!$E$47*(BA231*$H$782+BA232*$H$783))+Forudsætninger!$E$48*BA232*$H$783,0)","v":3.821368354056591E-2},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB228*$H$779+BB229*$H$780)+Forudsætninger!$E$45*(BB229*$H$780+BB230*$H$781)+Forudsætninger!$E$46*(BB230*$H$781+BB231*$H$782)+Forudsætninger!$E$47*(BB231*$H$782+BB232*$H$783))+Forudsætninger!$E$48*BB232*$H$783,0)","v":3.8558648164456137E-2},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC228*$H$779+BC229*$H$780)+Forudsætninger!$E$45*(BC229*$H$780+BC230*$H$781)+Forudsætninger!$E$46*(BC230*$H$781+BC231*$H$782)+Forudsætninger!$E$47*(BC231*$H$782+BC232*$H$783))+Forudsætninger!$E$48*BC232*$H$783,0)","v":3.8903612788346385E-2},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD228*$H$779+BD229*$H$780)+Forudsætninger!$E$45*(BD229*$H$780+BD230*$H$781)+Forudsætninger!$E$46*(BD230*$H$781+BD231*$H$782)+Forudsætninger!$E$47*(BD231*$H$782+BD232*$H$783))+Forudsætninger!$E$48*BD232*$H$783,0)","v":3.9248577412236633E-2},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE228*$H$779+BE229*$H$780)+Forudsætninger!$E$45*(BE229*$H$780+BE230*$H$781)+Forudsætninger!$E$46*(BE230*$H$781+BE231*$H$782)+Forudsætninger!$E$47*(BE231*$H$782+BE232*$H$783))+Forudsætninger!$E$48*BE232*$H$783,0)","v":3.9593542036126902E-2},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF228*$H$779+BF229*$H$780)+Forudsætninger!$E$45*(BF229*$H$780+BF230*$H$781)+Forudsætninger!$E$46*(BF230*$H$781+BF231*$H$782)+Forudsætninger!$E$47*(BF231*$H$782+BF232*$H$783))+Forudsætninger!$E$48*BF232*$H$783,0)","v":3.9938506660017137E-2},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG228*$H$779+BG229*$H$780)+Forudsætninger!$E$45*(BG229*$H$780+BG230*$H$781)+Forudsætninger!$E$46*(BG230*$H$781+BG231*$H$782)+Forudsætninger!$E$47*(BG231*$H$782+BG232*$H$783))+Forudsætninger!$E$48*BG232*$H$783,0)","v":4.0283471283907378E-2},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH228*$H$779+BH229*$H$780)+Forudsætninger!$E$45*(BH229*$H$780+BH230*$H$781)+Forudsætninger!$E$46*(BH230*$H$781+BH231*$H$782)+Forudsætninger!$E$47*(BH231*$H$782+BH232*$H$783))+Forudsætninger!$E$48*BH232*$H$783,0)","v":4.0628435907797633E-2},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI228*$H$779+BI229*$H$780)+Forudsætninger!$E$45*(BI229*$H$780+BI230*$H$781)+Forudsætninger!$E$46*(BI230*$H$781+BI231*$H$782)+Forudsætninger!$E$47*(BI231*$H$782+BI232*$H$783))+Forudsætninger!$E$48*BI232*$H$783,0)","v":4.0973400531687902E-2},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ228*$H$779+BJ229*$H$780)+Forudsætninger!$E$45*(BJ229*$H$780+BJ230*$H$781)+Forudsætninger!$E$46*(BJ230*$H$781+BJ231*$H$782)+Forudsætninger!$E$47*(BJ231*$H$782+BJ232*$H$783))+Forudsætninger!$E$48*BJ232*$H$783,0)","v":4.1318365155578123E-2},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK228*$H$779+BK229*$H$780)+Forudsætninger!$E$45*(BK229*$H$780+BK230*$H$781)+Forudsætninger!$E$46*(BK230*$H$781+BK231*$H$782)+Forudsætninger!$E$47*(BK231*$H$782+BK232*$H$783))+Forudsætninger!$E$48*BK232*$H$783,0)","v":4.166332977946835E-2},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL228*$H$779+BL229*$H$780)+Forudsætninger!$E$45*(BL229*$H$780+BL230*$H$781)+Forudsætninger!$E$46*(BL230*$H$781+BL231*$H$782)+Forudsætninger!$E$47*(BL231*$H$782+BL232*$H$783))+Forudsætninger!$E$48*BL232*$H$783,0)","v":4.2008294403358626E-2},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM228*$H$779+BM229*$H$780)+Forudsætninger!$E$45*(BM229*$H$780+BM230*$H$781)+Forudsætninger!$E$46*(BM230*$H$781+BM231*$H$782)+Forudsætninger!$E$47*(BM231*$H$782+BM232*$H$783))+Forudsætninger!$E$48*BM232*$H$783,0)","v":4.2353259027248846E-2},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN228*$H$779+BN229*$H$780)+Forudsætninger!$E$45*(BN229*$H$780+BN230*$H$781)+Forudsætninger!$E$46*(BN230*$H$781+BN231*$H$782)+Forudsætninger!$E$47*(BN231*$H$782+BN232*$H$783))+Forudsætninger!$E$48*BN232*$H$783,0)","v":4.2698223651139122E-2},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO228*$H$779+BO229*$H$780)+Forudsætninger!$E$45*(BO229*$H$780+BO230*$H$781)+Forudsætninger!$E$46*(BO230*$H$781+BO231*$H$782)+Forudsætninger!$E$47*(BO231*$H$782+BO232*$H$783))+Forudsætninger!$E$48*BO232*$H$783,0)","v":4.3043188275029343E-2},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP228*$H$779+BP229*$H$780)+Forudsætninger!$E$45*(BP229*$H$780+BP230*$H$781)+Forudsætninger!$E$46*(BP230*$H$781+BP231*$H$782)+Forudsætninger!$E$47*(BP231*$H$782+BP232*$H$783))+Forudsætninger!$E$48*BP232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ228*$H$779+BQ229*$H$780)+Forudsætninger!$E$45*(BQ229*$H$780+BQ230*$H$781)+Forudsætninger!$E$46*(BQ230*$H$781+BQ231*$H$782)+Forudsætninger!$E$47*(BQ231*$H$782+BQ232*$H$783))+Forudsætninger!$E$48*BQ232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR228*$H$779+BR229*$H$780)+Forudsætninger!$E$45*(BR229*$H$780+BR230*$H$781)+Forudsætninger!$E$46*(BR230*$H$781+BR231*$H$782)+Forudsætninger!$E$47*(BR231*$H$782+BR232*$H$783))+Forudsætninger!$E$48*BR232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS228*$H$779+BS229*$H$780)+Forudsætninger!$E$45*(BS229*$H$780+BS230*$H$781)+Forudsætninger!$E$46*(BS230*$H$781+BS231*$H$782)+Forudsætninger!$E$47*(BS231*$H$782+BS232*$H$783))+Forudsætninger!$E$48*BS232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT228*$H$779+BT229*$H$780)+Forudsætninger!$E$45*(BT229*$H$780+BT230*$H$781)+Forudsætninger!$E$46*(BT230*$H$781+BT231*$H$782)+Forudsætninger!$E$47*(BT231*$H$782+BT232*$H$783))+Forudsætninger!$E$48*BT232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU228*$H$779+BU229*$H$780)+Forudsætninger!$E$45*(BU229*$H$780+BU230*$H$781)+Forudsætninger!$E$46*(BU230*$H$781+BU231*$H$782)+Forudsætninger!$E$47*(BU231*$H$782+BU232*$H$783))+Forudsætninger!$E$48*BU232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV228*$H$779+BV229*$H$780)+Forudsætninger!$E$45*(BV229*$H$780+BV230*$H$781)+Forudsætninger!$E$46*(BV230*$H$781+BV231*$H$782)+Forudsætninger!$E$47*(BV231*$H$782+BV232*$H$783))+Forudsætninger!$E$48*BV232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW228*$H$779+BW229*$H$780)+Forudsætninger!$E$45*(BW229*$H$780+BW230*$H$781)+Forudsætninger!$E$46*(BW230*$H$781+BW231*$H$782)+Forudsætninger!$E$47*(BW231*$H$782+BW232*$H$783))+Forudsætninger!$E$48*BW232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX228*$H$779+BX229*$H$780)+Forudsætninger!$E$45*(BX229*$H$780+BX230*$H$781)+Forudsætninger!$E$46*(BX230*$H$781+BX231*$H$782)+Forudsætninger!$E$47*(BX231*$H$782+BX232*$H$783))+Forudsætninger!$E$48*BX232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY228*$H$779+BY229*$H$780)+Forudsætninger!$E$45*(BY229*$H$780+BY230*$H$781)+Forudsætninger!$E$46*(BY230*$H$781+BY231*$H$782)+Forudsætninger!$E$47*(BY231*$H$782+BY232*$H$783))+Forudsætninger!$E$48*BY232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ228*$H$779+BZ229*$H$780)+Forudsætninger!$E$45*(BZ229*$H$780+BZ230*$H$781)+Forudsætninger!$E$46*(BZ230*$H$781+BZ231*$H$782)+Forudsætninger!$E$47*(BZ231*$H$782+BZ232*$H$783))+Forudsætninger!$E$48*BZ232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA228*$H$779+CA229*$H$780)+Forudsætninger!$E$45*(CA229*$H$780+CA230*$H$781)+Forudsætninger!$E$46*(CA230*$H$781+CA231*$H$782)+Forudsætninger!$E$47*(CA231*$H$782+CA232*$H$783))+Forudsætninger!$E$48*CA232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB228*$H$779+CB229*$H$780)+Forudsætninger!$E$45*(CB229*$H$780+CB230*$H$781)+Forudsætninger!$E$46*(CB230*$H$781+CB231*$H$782)+Forudsætninger!$E$47*(CB231*$H$782+CB232*$H$783))+Forudsætninger!$E$48*CB232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC228*$H$779+CC229*$H$780)+Forudsætninger!$E$45*(CC229*$H$780+CC230*$H$781)+Forudsætninger!$E$46*(CC230*$H$781+CC231*$H$782)+Forudsætninger!$E$47*(CC231*$H$782+CC232*$H$783))+Forudsætninger!$E$48*CC232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD228*$H$779+CD229*$H$780)+Forudsætninger!$E$45*(CD229*$H$780+CD230*$H$781)+Forudsætninger!$E$46*(CD230*$H$781+CD231*$H$782)+Forudsætninger!$E$47*(CD231*$H$782+CD232*$H$783))+Forudsætninger!$E$48*CD232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE228*$H$779+CE229*$H$780)+Forudsætninger!$E$45*(CE229*$H$780+CE230*$H$781)+Forudsætninger!$E$46*(CE230*$H$781+CE231*$H$782)+Forudsætninger!$E$47*(CE231*$H$782+CE232*$H$783))+Forudsætninger!$E$48*CE232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF228*$H$779+CF229*$H$780)+Forudsætninger!$E$45*(CF229*$H$780+CF230*$H$781)+Forudsætninger!$E$46*(CF230*$H$781+CF231*$H$782)+Forudsætninger!$E$47*(CF231*$H$782+CF232*$H$783))+Forudsætninger!$E$48*CF232*$H$783,0)","v":4.3310763187668071E-2},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG228*$H$779+CG229*$H$780)+Forudsætninger!$E$45*(CG229*$H$780+CG230*$H$781)+Forudsætninger!$E$46*(CG230*$H$781+CG231*$H$782)+Forudsætninger!$E$47*(CG231*$H$782+CG232*$H$783))+Forudsætninger!$E$48*CG232*$H$783,0)","v":4.3411595180787479E-2},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH228*$H$779+CH229*$H$780)+Forudsætninger!$E$45*(CH229*$H$780+CH230*$H$781)+Forudsætninger!$E$46*(CH230*$H$781+CH231*$H$782)+Forudsætninger!$E$47*(CH231*$H$782+CH232*$H$783))+Forudsætninger!$E$48*CH232*$H$783,0)","v":4.3571511091833451E-2},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI228*$H$779+CI229*$H$780)+Forudsætninger!$E$45*(CI229*$H$780+CI230*$H$781)+Forudsætninger!$E$46*(CI230*$H$781+CI231*$H$782)+Forudsætninger!$E$47*(CI231*$H$782+CI232*$H$783))+Forudsætninger!$E$48*CI232*$H$783,0)","v":4.3731427002879422E-2},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ228*$H$779+CJ229*$H$780)+Forudsætninger!$E$45*(CJ229*$H$780+CJ230*$H$781)+Forudsætninger!$E$46*(CJ230*$H$781+CJ231*$H$782)+Forudsætninger!$E$47*(CJ231*$H$782+CJ232*$H$783))+Forudsætninger!$E$48*CJ232*$H$783,0)","v":4.3891342913925373E-2},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK228*$H$779+CK229*$H$780)+Forudsætninger!$E$45*(CK229*$H$780+CK230*$H$781)+Forudsætninger!$E$46*(CK230*$H$781+CK231*$H$782)+Forudsætninger!$E$47*(CK231*$H$782+CK232*$H$783))+Forudsætninger!$E$48*CK232*$H$783,0)","v":4.4051258824971337E-2},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL228*$H$779+CL229*$H$780)+Forudsætninger!$E$45*(CL229*$H$780+CL230*$H$781)+Forudsætninger!$E$46*(CL230*$H$781+CL231*$H$782)+Forudsætninger!$E$47*(CL231*$H$782+CL232*$H$783))+Forudsætninger!$E$48*CL232*$H$783,0)","v":4.4211174736017309E-2},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM228*$H$779+CM229*$H$780)+Forudsætninger!$E$45*(CM229*$H$780+CM230*$H$781)+Forudsætninger!$E$46*(CM230*$H$781+CM231*$H$782)+Forudsætninger!$E$47*(CM231*$H$782+CM232*$H$783))+Forudsætninger!$E$48*CM232*$H$783,0)","v":4.437109064706328E-2},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN228*$H$779+CN229*$H$780)+Forudsætninger!$E$45*(CN229*$H$780+CN230*$H$781)+Forudsætninger!$E$46*(CN230*$H$781+CN231*$H$782)+Forudsætninger!$E$47*(CN231*$H$782+CN232*$H$783))+Forudsætninger!$E$48*CN232*$H$783,0)","v":4.4531006558109251E-2},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO228*$H$779+CO229*$H$780)+Forudsætninger!$E$45*(CO229*$H$780+CO230*$H$781)+Forudsætninger!$E$46*(CO230*$H$781+CO231*$H$782)+Forudsætninger!$E$47*(CO231*$H$782+CO232*$H$783))+Forudsætninger!$E$48*CO232*$H$783,0)","v":4.4690922469155195E-2},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP228*$H$779+CP229*$H$780)+Forudsætninger!$E$45*(CP229*$H$780+CP230*$H$781)+Forudsætninger!$E$46*(CP230*$H$781+CP231*$H$782)+Forudsætninger!$E$47*(CP231*$H$782+CP232*$H$783))+Forudsætninger!$E$48*CP232*$H$783,0)","v":4.4850838380201166E-2},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ228*$H$779+CQ229*$H$780)+Forudsætninger!$E$45*(CQ229*$H$780+CQ230*$H$781)+Forudsætninger!$E$46*(CQ230*$H$781+CQ231*$H$782)+Forudsætninger!$E$47*(CQ231*$H$782+CQ232*$H$783))+Forudsætninger!$E$48*CQ232*$H$783,0)","v":4.5010754291247138E-2},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR228*$H$779+CR229*$H$780)+Forudsætninger!$E$45*(CR229*$H$780+CR230*$H$781)+Forudsætninger!$E$46*(CR230*$H$781+CR231*$H$782)+Forudsætninger!$E$47*(CR231*$H$782+CR232*$H$783))+Forudsætninger!$E$48*CR232*$H$783,0)","v":4.5170670202293102E-2},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS228*$H$779+CS229*$H$780)+Forudsætninger!$E$45*(CS229*$H$780+CS230*$H$781)+Forudsætninger!$E$46*(CS230*$H$781+CS231*$H$782)+Forudsætninger!$E$47*(CS231*$H$782+CS232*$H$783))+Forudsætninger!$E$48*CS232*$H$783,0)","v":4.5330586113339053E-2},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT228*$H$779+CT229*$H$780)+Forudsætninger!$E$45*(CT229*$H$780+CT230*$H$781)+Forudsætninger!$E$46*(CT230*$H$781+CT231*$H$782)+Forudsætninger!$E$47*(CT231*$H$782+CT232*$H$783))+Forudsætninger!$E$48*CT232*$H$783,0)","v":4.5490502024385024E-2},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU228*$H$779+CU229*$H$780)+Forudsætninger!$E$45*(CU229*$H$780+CU230*$H$781)+Forudsætninger!$E$46*(CU230*$H$781+CU231*$H$782)+Forudsætninger!$E$47*(CU231*$H$782+CU232*$H$783))+Forudsætninger!$E$48*CU232*$H$783,0)","v":4.5650417935430995E-2},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV228*$H$779+CV229*$H$780)+Forudsætninger!$E$45*(CV229*$H$780+CV230*$H$781)+Forudsætninger!$E$46*(CV230*$H$781+CV231*$H$782)+Forudsætninger!$E$47*(CV231*$H$782+CV232*$H$783))+Forudsætninger!$E$48*CV232*$H$783,0)","v":4.5810333846476967E-2},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW228*$H$779+CW229*$H$780)+Forudsætninger!$E$45*(CW229*$H$780+CW230*$H$781)+Forudsætninger!$E$46*(CW230*$H$781+CW231*$H$782)+Forudsætninger!$E$47*(CW231*$H$782+CW232*$H$783))+Forudsætninger!$E$48*CW232*$H$783,0)","v":4.5970249757522924E-2},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX228*$H$779+CX229*$H$780)+Forudsætninger!$E$45*(CX229*$H$780+CX230*$H$781)+Forudsætninger!$E$46*(CX230*$H$781+CX231*$H$782)+Forudsætninger!$E$47*(CX231*$H$782+CX232*$H$783))+Forudsætninger!$E$48*CX232*$H$783,0)","v":4.6130165668568882E-2},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY228*$H$779+CY229*$H$780)+Forudsætninger!$E$45*(CY229*$H$780+CY230*$H$781)+Forudsætninger!$E$46*(CY230*$H$781+CY231*$H$782)+Forudsætninger!$E$47*(CY231*$H$782+CY232*$H$783))+Forudsætninger!$E$48*CY232*$H$783,0)","v":4.6290081579614867E-2},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ228*$H$779+CZ229*$H$780)+Forudsætninger!$E$45*(CZ229*$H$780+CZ230*$H$781)+Forudsætninger!$E$46*(CZ230*$H$781+CZ231*$H$782)+Forudsætninger!$E$47*(CZ231*$H$782+CZ232*$H$783))+Forudsætninger!$E$48*CZ232*$H$783,0)","v":4.6449997490660824E-2},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA228*$H$779+DA229*$H$780)+Forudsætninger!$E$45*(DA229*$H$780+DA230*$H$781)+Forudsætninger!$E$46*(DA230*$H$781+DA231*$H$782)+Forudsætninger!$E$47*(DA231*$H$782+DA232*$H$783))+Forudsætninger!$E$48*DA232*$H$783,0)","v":4.6609913401706789E-2}]
[null,null,null,"Erhverv, drifts-/produktionstab",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E264*$I$779+E265*$I$780)+Forudsætninger!$E$45*(E265*$I$780+E266*$I$781)+Forudsætninger!$E$46*(E266*$I$781+E267*$I$782)+Forudsætninger!$E$47*(E267*$I$782+E268*$I$783))+Forudsætninger!$E$48*E268*$I$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F264*$I$779+F265*$I$780)+Forudsætninger!$E$45*(F265*$I$780+F266*$I$781)+Forudsætninger!$E$46*(F266*$I$781+F267*$I$782)+Forudsætninger!$E$47*(F267*$I$782+F268*$I$783))+Forudsætninger!$E$48*F268*$I$783,0)","v":1.6762168546837534E-2},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G264*$I$779+G265*$I$780)+Forudsætninger!$E$45*(G265*$I$780+G266*$I$781)+Forudsætninger!$E$46*(G266*$I$781+G267*$I$782)+Forudsætninger!$E$47*(G267*$I$782+G268*$I$783))+Forudsætninger!$E$48*G268*$I$783,0)","v":1.7024998736468216E-2},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H264*$I$779+H265*$I$780)+Forudsætninger!$E$45*(H265*$I$780+H266*$I$781)+Forudsætninger!$E$46*(H266*$I$781+H267*$I$782)+Forudsætninger!$E$47*(H267*$I$782+H268*$I$783))+Forudsætninger!$E$48*H268*$I$783,0)","v":1.7287828926098866E-2},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I264*$I$779+I265*$I$780)+Forudsætninger!$E$45*(I265*$I$780+I266*$I$781)+Forudsætninger!$E$46*(I266*$I$781+I267*$I$782)+Forudsætninger!$E$47*(I267*$I$782+I268*$I$783))+Forudsætninger!$E$48*I268*$I$783,0)","v":1.7550659115729547E-2},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J264*$I$779+J265*$I$780)+Forudsætninger!$E$45*(J265*$I$780+J266*$I$781)+Forudsætninger!$E$46*(J266*$I$781+J267*$I$782)+Forudsætninger!$E$47*(J267*$I$782+J268*$I$783))+Forudsætninger!$E$48*J268*$I$783,0)","v":1.7813489305360194E-2},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K264*$I$779+K265*$I$780)+Forudsætninger!$E$45*(K265*$I$780+K266*$I$781)+Forudsætninger!$E$46*(K266*$I$781+K267*$I$782)+Forudsætninger!$E$47*(K267*$I$782+K268*$I$783))+Forudsætninger!$E$48*K268*$I$783,0)","v":1.8076319494990882E-2},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L264*$I$779+L265*$I$780)+Forudsætninger!$E$45*(L265*$I$780+L266*$I$781)+Forudsætninger!$E$46*(L266*$I$781+L267*$I$782)+Forudsætninger!$E$47*(L267*$I$782+L268*$I$783))+Forudsætninger!$E$48*L268*$I$783,0)","v":1.8339149684621525E-2},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M264*$I$779+M265*$I$780)+Forudsætninger!$E$45*(M265*$I$780+M266*$I$781)+Forudsætninger!$E$46*(M266*$I$781+M267*$I$782)+Forudsætninger!$E$47*(M267*$I$782+M268*$I$783))+Forudsætninger!$E$48*M268*$I$783,0)","v":1.860197987425221E-2},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N264*$I$779+N265*$I$780)+Forudsætninger!$E$45*(N265*$I$780+N266*$I$781)+Forudsætninger!$E$46*(N266*$I$781+N267*$I$782)+Forudsætninger!$E$47*(N267*$I$782+N268*$I$783))+Forudsætninger!$E$48*N268*$I$783,0)","v":1.886481006388286E-2},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O264*$I$779+O265*$I$780)+Forudsætninger!$E$45*(O265*$I$780+O266*$I$781)+Forudsætninger!$E$46*(O266*$I$781+O267*$I$782)+Forudsætninger!$E$47*(O267*$I$782+O268*$I$783))+Forudsætninger!$E$48*O268*$I$783,0)","v":1.9127640253513538E-2},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P264*$I$779+P265*$I$780)+Forudsætninger!$E$45*(P265*$I$780+P266*$I$781)+Forudsætninger!$E$46*(P266*$I$781+P267*$I$782)+Forudsætninger!$E$47*(P267*$I$782+P268*$I$783))+Forudsætninger!$E$48*P268*$I$783,0)","v":1.9390470443144188E-2},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q264*$I$779+Q265*$I$780)+Forudsætninger!$E$45*(Q265*$I$780+Q266*$I$781)+Forudsætninger!$E$46*(Q266*$I$781+Q267*$I$782)+Forudsætninger!$E$47*(Q267*$I$782+Q268*$I$783))+Forudsætninger!$E$48*Q268*$I$783,0)","v":1.9653300632774873E-2},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R264*$I$779+R265*$I$780)+Forudsætninger!$E$45*(R265*$I$780+R266*$I$781)+Forudsætninger!$E$46*(R266*$I$781+R267*$I$782)+Forudsætninger!$E$47*(R267*$I$782+R268*$I$783))+Forudsætninger!$E$48*R268*$I$783,0)","v":1.9916130822405516E-2},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S264*$I$779+S265*$I$780)+Forudsætninger!$E$45*(S265*$I$780+S266*$I$781)+Forudsætninger!$E$46*(S266*$I$781+S267*$I$782)+Forudsætninger!$E$47*(S267*$I$782+S268*$I$783))+Forudsætninger!$E$48*S268*$I$783,0)","v":2.0178961012036187E-2},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T264*$I$779+T265*$I$780)+Forudsætninger!$E$45*(T265*$I$780+T266*$I$781)+Forudsætninger!$E$46*(T266*$I$781+T267*$I$782)+Forudsætninger!$E$47*(T267*$I$782+T268*$I$783))+Forudsætninger!$E$48*T268*$I$783,0)","v":2.0441791201666851E-2},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U264*$I$779+U265*$I$780)+Forudsætninger!$E$45*(U265*$I$780+U266*$I$781)+Forudsætninger!$E$46*(U266*$I$781+U267*$I$782)+Forudsætninger!$E$47*(U267*$I$782+U268*$I$783))+Forudsætninger!$E$48*U268*$I$783,0)","v":2.0704621391297515E-2},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V264*$I$779+V265*$I$780)+Forudsætninger!$E$45*(V265*$I$780+V266*$I$781)+Forudsætninger!$E$46*(V266*$I$781+V267*$I$782)+Forudsætninger!$E$47*(V267*$I$782+V268*$I$783))+Forudsætninger!$E$48*V268*$I$783,0)","v":2.0967451580928186E-2},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W264*$I$779+W265*$I$780)+Forudsætninger!$E$45*(W265*$I$780+W266*$I$781)+Forudsætninger!$E$46*(W266*$I$781+W267*$I$782)+Forudsætninger!$E$47*(W267*$I$782+W268*$I$783))+Forudsætninger!$E$48*W268*$I$783,0)","v":2.123028177055885E-2},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X264*$I$779+X265*$I$780)+Forudsætninger!$E$45*(X265*$I$780+X266*$I$781)+Forudsætninger!$E$46*(X266*$I$781+X267*$I$782)+Forudsætninger!$E$47*(X267*$I$782+X268*$I$783))+Forudsætninger!$E$48*X268*$I$783,0)","v":2.1493111960189513E-2},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y264*$I$779+Y265*$I$780)+Forudsætninger!$E$45*(Y265*$I$780+Y266*$I$781)+Forudsætninger!$E$46*(Y266*$I$781+Y267*$I$782)+Forudsætninger!$E$47*(Y267*$I$782+Y268*$I$783))+Forudsætninger!$E$48*Y268*$I$783,0)","v":2.1755942149820177E-2},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z264*$I$779+Z265*$I$780)+Forudsætninger!$E$45*(Z265*$I$780+Z266*$I$781)+Forudsætninger!$E$46*(Z266*$I$781+Z267*$I$782)+Forudsætninger!$E$47*(Z267*$I$782+Z268*$I$783))+Forudsætninger!$E$48*Z268*$I$783,0)","v":2.2018772339450848E-2},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA264*$I$779+AA265*$I$780)+Forudsætninger!$E$45*(AA265*$I$780+AA266*$I$781)+Forudsætninger!$E$46*(AA266*$I$781+AA267*$I$782)+Forudsætninger!$E$47*(AA267*$I$782+AA268*$I$783))+Forudsætninger!$E$48*AA268*$I$783,0)","v":2.2281602529081512E-2},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB264*$I$779+AB265*$I$780)+Forudsætninger!$E$45*(AB265*$I$780+AB266*$I$781)+Forudsætninger!$E$46*(AB266*$I$781+AB267*$I$782)+Forudsætninger!$E$47*(AB267*$I$782+AB268*$I$783))+Forudsætninger!$E$48*AB268*$I$783,0)","v":2.2544432718712162E-2},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC264*$I$779+AC265*$I$780)+Forudsætninger!$E$45*(AC265*$I$780+AC266*$I$781)+Forudsætninger!$E$46*(AC266*$I$781+AC267*$I$782)+Forudsætninger!$E$47*(AC267*$I$782+AC268*$I$783))+Forudsætninger!$E$48*AC268*$I$783,0)","v":2.280726290834284E-2},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD264*$I$779+AD265*$I$780)+Forudsætninger!$E$45*(AD265*$I$780+AD266*$I$781)+Forudsætninger!$E$46*(AD266*$I$781+AD267*$I$782)+Forudsætninger!$E$47*(AD267*$I$782+AD268*$I$783))+Forudsætninger!$E$48*AD268*$I$783,0)","v":2.307009309797349E-2},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE264*$I$779+AE265*$I$780)+Forudsætninger!$E$45*(AE265*$I$780+AE266*$I$781)+Forudsætninger!$E$46*(AE266*$I$781+AE267*$I$782)+Forudsætninger!$E$47*(AE267*$I$782+AE268*$I$783))+Forudsætninger!$E$48*AE268*$I$783,0)","v":2.3332923287604175E-2},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF264*$I$779+AF265*$I$780)+Forudsætninger!$E$45*(AF265*$I$780+AF266*$I$781)+Forudsætninger!$E$46*(AF266*$I$781+AF267*$I$782)+Forudsætninger!$E$47*(AF267*$I$782+AF268*$I$783))+Forudsætninger!$E$48*AF268*$I$783,0)","v":2.3595753477234825E-2},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG264*$I$779+AG265*$I$780)+Forudsætninger!$E$45*(AG265*$I$780+AG266*$I$781)+Forudsætninger!$E$46*(AG266*$I$781+AG267*$I$782)+Forudsætninger!$E$47*(AG267*$I$782+AG268*$I$783))+Forudsætninger!$E$48*AG268*$I$783,0)","v":2.3858583666865503E-2},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH264*$I$779+AH265*$I$780)+Forudsætninger!$E$45*(AH265*$I$780+AH266*$I$781)+Forudsætninger!$E$46*(AH266*$I$781+AH267*$I$782)+Forudsætninger!$E$47*(AH267*$I$782+AH268*$I$783))+Forudsætninger!$E$48*AH268*$I$783,0)","v":2.4121413856496153E-2},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI264*$I$779+AI265*$I$780)+Forudsætninger!$E$45*(AI265*$I$780+AI266*$I$781)+Forudsætninger!$E$46*(AI266*$I$781+AI267*$I$782)+Forudsætninger!$E$47*(AI267*$I$782+AI268*$I$783))+Forudsætninger!$E$48*AI268*$I$783,0)","v":2.4384244046126838E-2},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ264*$I$779+AJ265*$I$780)+Forudsætninger!$E$45*(AJ265*$I$780+AJ266*$I$781)+Forudsætninger!$E$46*(AJ266*$I$781+AJ267*$I$782)+Forudsætninger!$E$47*(AJ267*$I$782+AJ268*$I$783))+Forudsætninger!$E$48*AJ268*$I$783,0)","v":2.4647074235757481E-2},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK264*$I$779+AK265*$I$780)+Forudsætninger!$E$45*(AK265*$I$780+AK266*$I$781)+Forudsætninger!$E$46*(AK266*$I$781+AK267*$I$782)+Forudsætninger!$E$47*(AK267*$I$782+AK268*$I$783))+Forudsætninger!$E$48*AK268*$I$783,0)","v":2.4909904425388166E-2},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL264*$I$779+AL265*$I$780)+Forudsætninger!$E$45*(AL265*$I$780+AL266*$I$781)+Forudsætninger!$E$46*(AL266*$I$781+AL267*$I$782)+Forudsætninger!$E$47*(AL267*$I$782+AL268*$I$783))+Forudsætninger!$E$48*AL268*$I$783,0)","v":2.5172734615018816E-2},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM264*$I$779+AM265*$I$780)+Forudsætninger!$E$45*(AM265*$I$780+AM266*$I$781)+Forudsætninger!$E$46*(AM266*$I$781+AM267*$I$782)+Forudsætninger!$E$47*(AM267*$I$782+AM268*$I$783))+Forudsætninger!$E$48*AM268*$I$783,0)","v":2.5435564804649494E-2},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN264*$I$779+AN265*$I$780)+Forudsætninger!$E$45*(AN265*$I$780+AN266*$I$781)+Forudsætninger!$E$46*(AN266*$I$781+AN267*$I$782)+Forudsætninger!$E$47*(AN267*$I$782+AN268*$I$783))+Forudsætninger!$E$48*AN268*$I$783,0)","v":2.5698394994280144E-2},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO264*$I$779+AO265*$I$780)+Forudsætninger!$E$45*(AO265*$I$780+AO266*$I$781)+Forudsætninger!$E$46*(AO266*$I$781+AO267*$I$782)+Forudsætninger!$E$47*(AO267*$I$782+AO268*$I$783))+Forudsætninger!$E$48*AO268*$I$783,0)","v":2.5961225183910829E-2},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP264*$I$779+AP265*$I$780)+Forudsætninger!$E$45*(AP265*$I$780+AP266*$I$781)+Forudsætninger!$E$46*(AP266*$I$781+AP267*$I$782)+Forudsætninger!$E$47*(AP267*$I$782+AP268*$I$783))+Forudsætninger!$E$48*AP268*$I$783,0)","v":2.6224055373541472E-2},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ264*$I$779+AQ265*$I$780)+Forudsætninger!$E$45*(AQ265*$I$780+AQ266*$I$781)+Forudsætninger!$E$46*(AQ266*$I$781+AQ267*$I$782)+Forudsætninger!$E$47*(AQ267*$I$782+AQ268*$I$783))+Forudsætninger!$E$48*AQ268*$I$783,0)","v":2.6486885563172143E-2},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR264*$I$779+AR265*$I$780)+Forudsætninger!$E$45*(AR265*$I$780+AR266*$I$781)+Forudsætninger!$E$46*(AR266*$I$781+AR267*$I$782)+Forudsætninger!$E$47*(AR267*$I$782+AR268*$I$783))+Forudsætninger!$E$48*AR268*$I$783,0)","v":2.6749715752802807E-2},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS264*$I$779+AS265*$I$780)+Forudsætninger!$E$45*(AS265*$I$780+AS266*$I$781)+Forudsætninger!$E$46*(AS266*$I$781+AS267*$I$782)+Forudsætninger!$E$47*(AS267*$I$782+AS268*$I$783))+Forudsætninger!$E$48*AS268*$I$783,0)","v":2.701254594243347E-2},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT264*$I$779+AT265*$I$780)+Forudsætninger!$E$45*(AT265*$I$780+AT266*$I$781)+Forudsætninger!$E$46*(AT266*$I$781+AT267*$I$782)+Forudsætninger!$E$47*(AT267*$I$782+AT268*$I$783))+Forudsætninger!$E$48*AT268*$I$783,0)","v":2.7275376132064134E-2},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU264*$I$779+AU265*$I$780)+Forudsætninger!$E$45*(AU265*$I$780+AU266*$I$781)+Forudsætninger!$E$46*(AU266*$I$781+AU267*$I$782)+Forudsætninger!$E$47*(AU267*$I$782+AU268*$I$783))+Forudsætninger!$E$48*AU268*$I$783,0)","v":2.7538206321694805E-2},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV264*$I$779+AV265*$I$780)+Forudsætninger!$E$45*(AV265*$I$780+AV266*$I$781)+Forudsætninger!$E$46*(AV266*$I$781+AV267*$I$782)+Forudsætninger!$E$47*(AV267*$I$782+AV268*$I$783))+Forudsætninger!$E$48*AV268*$I$783,0)","v":2.7801036511325469E-2},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW264*$I$779+AW265*$I$780)+Forudsætninger!$E$45*(AW265*$I$780+AW266*$I$781)+Forudsætninger!$E$46*(AW266*$I$781+AW267*$I$782)+Forudsætninger!$E$47*(AW267*$I$782+AW268*$I$783))+Forudsætninger!$E$48*AW268*$I$783,0)","v":2.8063866700956133E-2},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX264*$I$779+AX265*$I$780)+Forudsætninger!$E$45*(AX265*$I$780+AX266*$I$781)+Forudsætninger!$E$46*(AX266*$I$781+AX267*$I$782)+Forudsætninger!$E$47*(AX267*$I$782+AX268*$I$783))+Forudsætninger!$E$48*AX268*$I$783,0)","v":2.8326696890586797E-2},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY264*$I$779+AY265*$I$780)+Forudsætninger!$E$45*(AY265*$I$780+AY266*$I$781)+Forudsætninger!$E$46*(AY266*$I$781+AY267*$I$782)+Forudsætninger!$E$47*(AY267*$I$782+AY268*$I$783))+Forudsætninger!$E$48*AY268*$I$783,0)","v":2.8589527080217447E-2},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ264*$I$779+AZ265*$I$780)+Forudsætninger!$E$45*(AZ265*$I$780+AZ266*$I$781)+Forudsætninger!$E$46*(AZ266*$I$781+AZ267*$I$782)+Forudsætninger!$E$47*(AZ267*$I$782+AZ268*$I$783))+Forudsætninger!$E$48*AZ268*$I$783,0)","v":2.8852357269848111E-2},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA264*$I$779+BA265*$I$780)+Forudsætninger!$E$45*(BA265*$I$780+BA266*$I$781)+Forudsætninger!$E$46*(BA266*$I$781+BA267*$I$782)+Forudsætninger!$E$47*(BA267*$I$782+BA268*$I$783))+Forudsætninger!$E$48*BA268*$I$783,0)","v":2.9115187459478796E-2},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB264*$I$779+BB265*$I$780)+Forudsætninger!$E$45*(BB265*$I$780+BB266*$I$781)+Forudsætninger!$E$46*(BB266*$I$781+BB267*$I$782)+Forudsætninger!$E$47*(BB267*$I$782+BB268*$I$783))+Forudsætninger!$E$48*BB268*$I$783,0)","v":2.9378017649109446E-2},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC264*$I$779+BC265*$I$780)+Forudsætninger!$E$45*(BC265*$I$780+BC266*$I$781)+Forudsætninger!$E$46*(BC266*$I$781+BC267*$I$782)+Forudsætninger!$E$47*(BC267*$I$782+BC268*$I$783))+Forudsætninger!$E$48*BC268*$I$783,0)","v":2.964084783874011E-2},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD264*$I$779+BD265*$I$780)+Forudsætninger!$E$45*(BD265*$I$780+BD266*$I$781)+Forudsætninger!$E$46*(BD266*$I$781+BD267*$I$782)+Forudsætninger!$E$47*(BD267*$I$782+BD268*$I$783))+Forudsætninger!$E$48*BD268*$I$783,0)","v":2.9903678028370774E-2},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE264*$I$779+BE265*$I$780)+Forudsætninger!$E$45*(BE265*$I$780+BE266*$I$781)+Forudsætninger!$E$46*(BE266*$I$781+BE267*$I$782)+Forudsætninger!$E$47*(BE267*$I$782+BE268*$I$783))+Forudsætninger!$E$48*BE268*$I$783,0)","v":3.0166508218001459E-2},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF264*$I$779+BF265*$I$780)+Forudsætninger!$E$45*(BF265*$I$780+BF266*$I$781)+Forudsætninger!$E$46*(BF266*$I$781+BF267*$I$782)+Forudsætninger!$E$47*(BF267*$I$782+BF268*$I$783))+Forudsætninger!$E$48*BF268*$I$783,0)","v":3.0429338407632109E-2},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG264*$I$779+BG265*$I$780)+Forudsætninger!$E$45*(BG265*$I$780+BG266*$I$781)+Forudsætninger!$E$46*(BG266*$I$781+BG267*$I$782)+Forudsætninger!$E$47*(BG267*$I$782+BG268*$I$783))+Forudsætninger!$E$48*BG268*$I$783,0)","v":3.0692168597262773E-2},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH264*$I$779+BH265*$I$780)+Forudsætninger!$E$45*(BH265*$I$780+BH266*$I$781)+Forudsætninger!$E$46*(BH266*$I$781+BH267*$I$782)+Forudsætninger!$E$47*(BH267*$I$782+BH268*$I$783))+Forudsætninger!$E$48*BH268*$I$783,0)","v":3.0954998786893437E-2},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI264*$I$779+BI265*$I$780)+Forudsætninger!$E$45*(BI265*$I$780+BI266*$I$781)+Forudsætninger!$E$46*(BI266*$I$781+BI267*$I$782)+Forudsætninger!$E$47*(BI267*$I$782+BI268*$I$783))+Forudsætninger!$E$48*BI268*$I$783,0)","v":3.1217828976524122E-2},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ264*$I$779+BJ265*$I$780)+Forudsætninger!$E$45*(BJ265*$I$780+BJ266*$I$781)+Forudsætninger!$E$46*(BJ266*$I$781+BJ267*$I$782)+Forudsætninger!$E$47*(BJ267*$I$782+BJ268*$I$783))+Forudsætninger!$E$48*BJ268*$I$783,0)","v":3.1480659166154765E-2},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK264*$I$779+BK265*$I$780)+Forudsætninger!$E$45*(BK265*$I$780+BK266*$I$781)+Forudsætninger!$E$46*(BK266*$I$781+BK267*$I$782)+Forudsætninger!$E$47*(BK267*$I$782+BK268*$I$783))+Forudsætninger!$E$48*BK268*$I$783,0)","v":3.1743489355785415E-2},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL264*$I$779+BL265*$I$780)+Forudsætninger!$E$45*(BL265*$I$780+BL266*$I$781)+Forudsætninger!$E$46*(BL266*$I$781+BL267*$I$782)+Forudsætninger!$E$47*(BL267*$I$782+BL268*$I$783))+Forudsætninger!$E$48*BL268*$I$783,0)","v":3.20063195454161E-2},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM264*$I$779+BM265*$I$780)+Forudsætninger!$E$45*(BM265*$I$780+BM266*$I$781)+Forudsætninger!$E$46*(BM266*$I$781+BM267*$I$782)+Forudsætninger!$E$47*(BM267*$I$782+BM268*$I$783))+Forudsætninger!$E$48*BM268*$I$783,0)","v":3.2269149735046743E-2},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN264*$I$779+BN265*$I$780)+Forudsætninger!$E$45*(BN265*$I$780+BN266*$I$781)+Forudsætninger!$E$46*(BN266*$I$781+BN267*$I$782)+Forudsætninger!$E$47*(BN267*$I$782+BN268*$I$783))+Forudsætninger!$E$48*BN268*$I$783,0)","v":3.2531979924677427E-2},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO264*$I$779+BO265*$I$780)+Forudsætninger!$E$45*(BO265*$I$780+BO266*$I$781)+Forudsætninger!$E$46*(BO266*$I$781+BO267*$I$782)+Forudsætninger!$E$47*(BO267*$I$782+BO268*$I$783))+Forudsætninger!$E$48*BO268*$I$783,0)","v":3.2794810114308078E-2},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP264*$I$779+BP265*$I$780)+Forudsætninger!$E$45*(BP265*$I$780+BP266*$I$781)+Forudsætninger!$E$46*(BP266*$I$781+BP267*$I$782)+Forudsætninger!$E$47*(BP267*$I$782+BP268*$I$783))+Forudsætninger!$E$48*BP268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ264*$I$779+BQ265*$I$780)+Forudsætninger!$E$45*(BQ265*$I$780+BQ266*$I$781)+Forudsætninger!$E$46*(BQ266*$I$781+BQ267*$I$782)+Forudsætninger!$E$47*(BQ267*$I$782+BQ268*$I$783))+Forudsætninger!$E$48*BQ268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR264*$I$779+BR265*$I$780)+Forudsætninger!$E$45*(BR265*$I$780+BR266*$I$781)+Forudsætninger!$E$46*(BR266*$I$781+BR267*$I$782)+Forudsætninger!$E$47*(BR267*$I$782+BR268*$I$783))+Forudsætninger!$E$48*BR268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS264*$I$779+BS265*$I$780)+Forudsætninger!$E$45*(BS265*$I$780+BS266*$I$781)+Forudsætninger!$E$46*(BS266*$I$781+BS267*$I$782)+Forudsætninger!$E$47*(BS267*$I$782+BS268*$I$783))+Forudsætninger!$E$48*BS268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT264*$I$779+BT265*$I$780)+Forudsætninger!$E$45*(BT265*$I$780+BT266*$I$781)+Forudsætninger!$E$46*(BT266*$I$781+BT267*$I$782)+Forudsætninger!$E$47*(BT267*$I$782+BT268*$I$783))+Forudsætninger!$E$48*BT268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU264*$I$779+BU265*$I$780)+Forudsætninger!$E$45*(BU265*$I$780+BU266*$I$781)+Forudsætninger!$E$46*(BU266*$I$781+BU267*$I$782)+Forudsætninger!$E$47*(BU267*$I$782+BU268*$I$783))+Forudsætninger!$E$48*BU268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV264*$I$779+BV265*$I$780)+Forudsætninger!$E$45*(BV265*$I$780+BV266*$I$781)+Forudsætninger!$E$46*(BV266*$I$781+BV267*$I$782)+Forudsætninger!$E$47*(BV267*$I$782+BV268*$I$783))+Forudsætninger!$E$48*BV268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW264*$I$779+BW265*$I$780)+Forudsætninger!$E$45*(BW265*$I$780+BW266*$I$781)+Forudsætninger!$E$46*(BW266*$I$781+BW267*$I$782)+Forudsætninger!$E$47*(BW267*$I$782+BW268*$I$783))+Forudsætninger!$E$48*BW268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX264*$I$779+BX265*$I$780)+Forudsætninger!$E$45*(BX265*$I$780+BX266*$I$781)+Forudsætninger!$E$46*(BX266*$I$781+BX267*$I$782)+Forudsætninger!$E$47*(BX267*$I$782+BX268*$I$783))+Forudsætninger!$E$48*BX268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY264*$I$779+BY265*$I$780)+Forudsætninger!$E$45*(BY265*$I$780+BY266*$I$781)+Forudsætninger!$E$46*(BY266*$I$781+BY267*$I$782)+Forudsætninger!$E$47*(BY267*$I$782+BY268*$I$783))+Forudsætninger!$E$48*BY268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ264*$I$779+BZ265*$I$780)+Forudsætninger!$E$45*(BZ265*$I$780+BZ266*$I$781)+Forudsætninger!$E$46*(BZ266*$I$781+BZ267*$I$782)+Forudsætninger!$E$47*(BZ267*$I$782+BZ268*$I$783))+Forudsætninger!$E$48*BZ268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA264*$I$779+CA265*$I$780)+Forudsætninger!$E$45*(CA265*$I$780+CA266*$I$781)+Forudsætninger!$E$46*(CA266*$I$781+CA267*$I$782)+Forudsætninger!$E$47*(CA267*$I$782+CA268*$I$783))+Forudsætninger!$E$48*CA268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB264*$I$779+CB265*$I$780)+Forudsætninger!$E$45*(CB265*$I$780+CB266*$I$781)+Forudsætninger!$E$46*(CB266*$I$781+CB267*$I$782)+Forudsætninger!$E$47*(CB267*$I$782+CB268*$I$783))+Forudsætninger!$E$48*CB268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC264*$I$779+CC265*$I$780)+Forudsætninger!$E$45*(CC265*$I$780+CC266*$I$781)+Forudsætninger!$E$46*(CC266*$I$781+CC267*$I$782)+Forudsætninger!$E$47*(CC267*$I$782+CC268*$I$783))+Forudsætninger!$E$48*CC268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD264*$I$779+CD265*$I$780)+Forudsætninger!$E$45*(CD265*$I$780+CD266*$I$781)+Forudsætninger!$E$46*(CD266*$I$781+CD267*$I$782)+Forudsætninger!$E$47*(CD267*$I$782+CD268*$I$783))+Forudsætninger!$E$48*CD268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE264*$I$779+CE265*$I$780)+Forudsætninger!$E$45*(CE265*$I$780+CE266*$I$781)+Forudsætninger!$E$46*(CE266*$I$781+CE267*$I$782)+Forudsætninger!$E$47*(CE267*$I$782+CE268*$I$783))+Forudsætninger!$E$48*CE268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF264*$I$779+CF265*$I$780)+Forudsætninger!$E$45*(CF265*$I$780+CF266*$I$781)+Forudsætninger!$E$46*(CF266*$I$781+CF267*$I$782)+Forudsætninger!$E$47*(CF267*$I$782+CF268*$I$783))+Forudsætninger!$E$48*CF268*$I$783,0)","v":3.2998676714413776E-2},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG264*$I$779+CG265*$I$780)+Forudsætninger!$E$45*(CG265*$I$780+CG266*$I$781)+Forudsætninger!$E$46*(CG266*$I$781+CG267*$I$782)+Forudsætninger!$E$47*(CG267*$I$782+CG268*$I$783))+Forudsætninger!$E$48*CG268*$I$783,0)","v":3.3075501090123804E-2},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH264*$I$779+CH265*$I$780)+Forudsætninger!$E$45*(CH265*$I$780+CH266*$I$781)+Forudsætninger!$E$46*(CH266*$I$781+CH267*$I$782)+Forudsætninger!$E$47*(CH267*$I$782+CH268*$I$783))+Forudsætninger!$E$48*CH268*$I$783,0)","v":3.3197341784254063E-2},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI264*$I$779+CI265*$I$780)+Forudsætninger!$E$45*(CI265*$I$780+CI266*$I$781)+Forudsætninger!$E$46*(CI266*$I$781+CI267*$I$782)+Forudsætninger!$E$47*(CI267*$I$782+CI268*$I$783))+Forudsætninger!$E$48*CI268*$I$783,0)","v":3.3319182478384321E-2},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ264*$I$779+CJ265*$I$780)+Forudsætninger!$E$45*(CJ265*$I$780+CJ266*$I$781)+Forudsætninger!$E$46*(CJ266*$I$781+CJ267*$I$782)+Forudsætninger!$E$47*(CJ267*$I$782+CJ268*$I$783))+Forudsætninger!$E$48*CJ268*$I$783,0)","v":3.3441023172514572E-2},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK264*$I$779+CK265*$I$780)+Forudsætninger!$E$45*(CK265*$I$780+CK266*$I$781)+Forudsætninger!$E$46*(CK266*$I$781+CK267*$I$782)+Forudsætninger!$E$47*(CK267*$I$782+CK268*$I$783))+Forudsætninger!$E$48*CK268*$I$783,0)","v":3.3562863866644838E-2},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL264*$I$779+CL265*$I$780)+Forudsætninger!$E$45*(CL265*$I$780+CL266*$I$781)+Forudsætninger!$E$46*(CL266*$I$781+CL267*$I$782)+Forudsætninger!$E$47*(CL267*$I$782+CL268*$I$783))+Forudsætninger!$E$48*CL268*$I$783,0)","v":3.3684704560775096E-2},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM264*$I$779+CM265*$I$780)+Forudsætninger!$E$45*(CM265*$I$780+CM266*$I$781)+Forudsætninger!$E$46*(CM266*$I$781+CM267*$I$782)+Forudsætninger!$E$47*(CM267*$I$782+CM268*$I$783))+Forudsætninger!$E$48*CM268*$I$783,0)","v":3.3806545254905361E-2},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN264*$I$779+CN265*$I$780)+Forudsætninger!$E$45*(CN265*$I$780+CN266*$I$781)+Forudsætninger!$E$46*(CN266*$I$781+CN267*$I$782)+Forudsætninger!$E$47*(CN267*$I$782+CN268*$I$783))+Forudsætninger!$E$48*CN268*$I$783,0)","v":3.3928385949035619E-2},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO264*$I$779+CO265*$I$780)+Forudsætninger!$E$45*(CO265*$I$780+CO266*$I$781)+Forudsætninger!$E$46*(CO266*$I$781+CO267*$I$782)+Forudsætninger!$E$47*(CO267*$I$782+CO268*$I$783))+Forudsætninger!$E$48*CO268*$I$783,0)","v":3.4050226643165871E-2},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP264*$I$779+CP265*$I$780)+Forudsætninger!$E$45*(CP265*$I$780+CP266*$I$781)+Forudsætninger!$E$46*(CP266*$I$781+CP267*$I$782)+Forudsætninger!$E$47*(CP267*$I$782+CP268*$I$783))+Forudsætninger!$E$48*CP268*$I$783,0)","v":3.4172067337296129E-2},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ264*$I$779+CQ265*$I$780)+Forudsætninger!$E$45*(CQ265*$I$780+CQ266*$I$781)+Forudsætninger!$E$46*(CQ266*$I$781+CQ267*$I$782)+Forudsætninger!$E$47*(CQ267*$I$782+CQ268*$I$783))+Forudsætninger!$E$48*CQ268*$I$783,0)","v":3.4293908031426394E-2},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR264*$I$779+CR265*$I$780)+Forudsætninger!$E$45*(CR265*$I$780+CR266*$I$781)+Forudsætninger!$E$46*(CR266*$I$781+CR267*$I$782)+Forudsætninger!$E$47*(CR267*$I$782+CR268*$I$783))+Forudsætninger!$E$48*CR268*$I$783,0)","v":3.4415748725556652E-2},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS264*$I$779+CS265*$I$780)+Forudsætninger!$E$45*(CS265*$I$780+CS266*$I$781)+Forudsætninger!$E$46*(CS266*$I$781+CS267*$I$782)+Forudsætninger!$E$47*(CS267*$I$782+CS268*$I$783))+Forudsætninger!$E$48*CS268*$I$783,0)","v":3.4537589419686904E-2},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT264*$I$779+CT265*$I$780)+Forudsætninger!$E$45*(CT265*$I$780+CT266*$I$781)+Forudsætninger!$E$46*(CT266*$I$781+CT267*$I$782)+Forudsætninger!$E$47*(CT267*$I$782+CT268*$I$783))+Forudsætninger!$E$48*CT268*$I$783,0)","v":3.4659430113817169E-2},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU264*$I$779+CU265*$I$780)+Forudsætninger!$E$45*(CU265*$I$780+CU266*$I$781)+Forudsætninger!$E$46*(CU266*$I$781+CU267*$I$782)+Forudsætninger!$E$47*(CU267*$I$782+CU268*$I$783))+Forudsætninger!$E$48*CU268*$I$783,0)","v":3.4781270807947427E-2},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV264*$I$779+CV265*$I$780)+Forudsætninger!$E$45*(CV265*$I$780+CV266*$I$781)+Forudsætninger!$E$46*(CV266*$I$781+CV267*$I$782)+Forudsætninger!$E$47*(CV267*$I$782+CV268*$I$783))+Forudsætninger!$E$48*CV268*$I$783,0)","v":3.4903111502077692E-2},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW264*$I$779+CW265*$I$780)+Forudsætninger!$E$45*(CW265*$I$780+CW266*$I$781)+Forudsætninger!$E$46*(CW266*$I$781+CW267*$I$782)+Forudsætninger!$E$47*(CW267*$I$782+CW268*$I$783))+Forudsætninger!$E$48*CW268*$I$783,0)","v":3.5024952196207951E-2},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX264*$I$779+CX265*$I$780)+Forudsætninger!$E$45*(CX265*$I$780+CX266*$I$781)+Forudsætninger!$E$46*(CX266*$I$781+CX267*$I$782)+Forudsætninger!$E$47*(CX267*$I$782+CX268*$I$783))+Forudsætninger!$E$48*CX268*$I$783,0)","v":3.5146792890338202E-2},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY264*$I$779+CY265*$I$780)+Forudsætninger!$E$45*(CY265*$I$780+CY266*$I$781)+Forudsætninger!$E$46*(CY266*$I$781+CY267*$I$782)+Forudsætninger!$E$47*(CY267*$I$782+CY268*$I$783))+Forudsætninger!$E$48*CY268*$I$783,0)","v":3.5268633584468474E-2},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ264*$I$779+CZ265*$I$780)+Forudsætninger!$E$45*(CZ265*$I$780+CZ266*$I$781)+Forudsætninger!$E$46*(CZ266*$I$781+CZ267*$I$782)+Forudsætninger!$E$47*(CZ267*$I$782+CZ268*$I$783))+Forudsætninger!$E$48*CZ268*$I$783,0)","v":3.5390474278598726E-2},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA264*$I$779+DA265*$I$780)+Forudsætninger!$E$45*(DA265*$I$780+DA266*$I$781)+Forudsætninger!$E$46*(DA266*$I$781+DA267*$I$782)+Forudsætninger!$E$47*(DA267*$I$782+DA268*$I$783))+Forudsætninger!$E$48*DA268*$I$783,0)","v":3.5512314972728984E-2}]
[null,null,null,"Erhverv, tab af løsøre",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E300*$J$779+E301*$J$780)+Forudsætninger!$E$45*(E301*$J$780+E302*$J$781)+Forudsætninger!$E$46*(E302*$J$781+E303*$J$782)+Forudsætninger!$E$47*(E303*$J$782+E304*$J$783))+Forudsætninger!$E$48*E304*$J$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F300*$J$779+F301*$J$780)+Forudsætninger!$E$45*(F301*$J$780+F302*$J$781)+Forudsætninger!$E$46*(F302*$J$781+F303*$J$782)+Forudsætninger!$E$47*(F303*$J$782+F304*$J$783))+Forudsætninger!$E$48*F304*$J$783,0)","v":1.4143079711394169E-2},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G300*$J$779+G301*$J$780)+Forudsætninger!$E$45*(G301*$J$780+G302*$J$781)+Forudsætninger!$E$46*(G302*$J$781+G303*$J$782)+Forudsætninger!$E$47*(G303*$J$782+G304*$J$783))+Forudsætninger!$E$48*G304*$J$783,0)","v":1.4364842683895058E-2},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H300*$J$779+H301*$J$780)+Forudsætninger!$E$45*(H301*$J$780+H302*$J$781)+Forudsætninger!$E$46*(H302*$J$781+H303*$J$782)+Forudsætninger!$E$47*(H303*$J$782+H304*$J$783))+Forudsætninger!$E$48*H304*$J$783,0)","v":1.4586605656395918E-2},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I300*$J$779+I301*$J$780)+Forudsætninger!$E$45*(I301*$J$780+I302*$J$781)+Forudsætninger!$E$46*(I302*$J$781+I303*$J$782)+Forudsætninger!$E$47*(I303*$J$782+I304*$J$783))+Forudsætninger!$E$48*I304*$J$783,0)","v":1.4808368628896805E-2},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J300*$J$779+J301*$J$780)+Forudsætninger!$E$45*(J301*$J$780+J302*$J$781)+Forudsætninger!$E$46*(J302*$J$781+J303*$J$782)+Forudsætninger!$E$47*(J303*$J$782+J304*$J$783))+Forudsætninger!$E$48*J304*$J$783,0)","v":1.5030131601397666E-2},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K300*$J$779+K301*$J$780)+Forudsætninger!$E$45*(K301*$J$780+K302*$J$781)+Forudsætninger!$E$46*(K302*$J$781+K303*$J$782)+Forudsætninger!$E$47*(K303*$J$782+K304*$J$783))+Forudsætninger!$E$48*K304*$J$783,0)","v":1.5251894573898554E-2},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L300*$J$779+L301*$J$780)+Forudsætninger!$E$45*(L301*$J$780+L302*$J$781)+Forudsætninger!$E$46*(L302*$J$781+L303*$J$782)+Forudsætninger!$E$47*(L303*$J$782+L304*$J$783))+Forudsætninger!$E$48*L304*$J$783,0)","v":1.5473657546399414E-2},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M300*$J$779+M301*$J$780)+Forudsætninger!$E$45*(M301*$J$780+M302*$J$781)+Forudsætninger!$E$46*(M302*$J$781+M303*$J$782)+Forudsætninger!$E$47*(M303*$J$782+M304*$J$783))+Forudsætninger!$E$48*M304*$J$783,0)","v":1.5695420518900299E-2},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N300*$J$779+N301*$J$780)+Forudsætninger!$E$45*(N301*$J$780+N302*$J$781)+Forudsætninger!$E$46*(N302*$J$781+N303*$J$782)+Forudsætninger!$E$47*(N303*$J$782+N304*$J$783))+Forudsætninger!$E$48*N304*$J$783,0)","v":1.5917183491401161E-2},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O300*$J$779+O301*$J$780)+Forudsætninger!$E$45*(O301*$J$780+O302*$J$781)+Forudsætninger!$E$46*(O302*$J$781+O303*$J$782)+Forudsætninger!$E$47*(O303*$J$782+O304*$J$783))+Forudsætninger!$E$48*O304*$J$783,0)","v":1.613894646390205E-2},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P300*$J$779+P301*$J$780)+Forudsætninger!$E$45*(P301*$J$780+P302*$J$781)+Forudsætninger!$E$46*(P302*$J$781+P303*$J$782)+Forudsætninger!$E$47*(P303*$J$782+P304*$J$783))+Forudsætninger!$E$48*P304*$J$783,0)","v":1.6360709436402908E-2},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q300*$J$779+Q301*$J$780)+Forudsætninger!$E$45*(Q301*$J$780+Q302*$J$781)+Forudsætninger!$E$46*(Q302*$J$781+Q303*$J$782)+Forudsætninger!$E$47*(Q303*$J$782+Q304*$J$783))+Forudsætninger!$E$48*Q304*$J$783,0)","v":1.6582472408903797E-2},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R300*$J$779+R301*$J$780)+Forudsætninger!$E$45*(R301*$J$780+R302*$J$781)+Forudsætninger!$E$46*(R302*$J$781+R303*$J$782)+Forudsætninger!$E$47*(R303*$J$782+R304*$J$783))+Forudsætninger!$E$48*R304*$J$783,0)","v":1.6804235381404659E-2},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S300*$J$779+S301*$J$780)+Forudsætninger!$E$45*(S301*$J$780+S302*$J$781)+Forudsætninger!$E$46*(S302*$J$781+S303*$J$782)+Forudsætninger!$E$47*(S303*$J$782+S304*$J$783))+Forudsætninger!$E$48*S304*$J$783,0)","v":1.702599835390553E-2},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T300*$J$779+T301*$J$780)+Forudsætninger!$E$45*(T301*$J$780+T302*$J$781)+Forudsætninger!$E$46*(T302*$J$781+T303*$J$782)+Forudsætninger!$E$47*(T303*$J$782+T304*$J$783))+Forudsætninger!$E$48*T304*$J$783,0)","v":1.7247761326406406E-2},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U300*$J$779+U301*$J$780)+Forudsætninger!$E$45*(U301*$J$780+U302*$J$781)+Forudsætninger!$E$46*(U302*$J$781+U303*$J$782)+Forudsætninger!$E$47*(U303*$J$782+U304*$J$783))+Forudsætninger!$E$48*U304*$J$783,0)","v":1.7469524298907278E-2},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V300*$J$779+V301*$J$780)+Forudsætninger!$E$45*(V301*$J$780+V302*$J$781)+Forudsætninger!$E$46*(V302*$J$781+V303*$J$782)+Forudsætninger!$E$47*(V303*$J$782+V304*$J$783))+Forudsætninger!$E$48*V304*$J$783,0)","v":1.7691287271408153E-2},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W300*$J$779+W301*$J$780)+Forudsætninger!$E$45*(W301*$J$780+W302*$J$781)+Forudsætninger!$E$46*(W302*$J$781+W303*$J$782)+Forudsætninger!$E$47*(W303*$J$782+W304*$J$783))+Forudsætninger!$E$48*W304*$J$783,0)","v":1.7913050243909025E-2},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X300*$J$779+X301*$J$780)+Forudsætninger!$E$45*(X301*$J$780+X302*$J$781)+Forudsætninger!$E$46*(X302*$J$781+X303*$J$782)+Forudsætninger!$E$47*(X303*$J$782+X304*$J$783))+Forudsætninger!$E$48*X304*$J$783,0)","v":1.81348132164099E-2},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y300*$J$779+Y301*$J$780)+Forudsætninger!$E$45*(Y301*$J$780+Y302*$J$781)+Forudsætninger!$E$46*(Y302*$J$781+Y303*$J$782)+Forudsætninger!$E$47*(Y303*$J$782+Y304*$J$783))+Forudsætninger!$E$48*Y304*$J$783,0)","v":1.8356576188910775E-2},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z300*$J$779+Z301*$J$780)+Forudsætninger!$E$45*(Z301*$J$780+Z302*$J$781)+Forudsætninger!$E$46*(Z302*$J$781+Z303*$J$782)+Forudsætninger!$E$47*(Z303*$J$782+Z304*$J$783))+Forudsætninger!$E$48*Z304*$J$783,0)","v":1.8578339161411647E-2},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA300*$J$779+AA301*$J$780)+Forudsætninger!$E$45*(AA301*$J$780+AA302*$J$781)+Forudsætninger!$E$46*(AA302*$J$781+AA303*$J$782)+Forudsætninger!$E$47*(AA303*$J$782+AA304*$J$783))+Forudsætninger!$E$48*AA304*$J$783,0)","v":1.8800102133912523E-2},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB300*$J$779+AB301*$J$780)+Forudsætninger!$E$45*(AB301*$J$780+AB302*$J$781)+Forudsætninger!$E$46*(AB302*$J$781+AB303*$J$782)+Forudsætninger!$E$47*(AB303*$J$782+AB304*$J$783))+Forudsætninger!$E$48*AB304*$J$783,0)","v":1.9021865106413384E-2},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC300*$J$779+AC301*$J$780)+Forudsætninger!$E$45*(AC301*$J$780+AC302*$J$781)+Forudsætninger!$E$46*(AC302*$J$781+AC303*$J$782)+Forudsætninger!$E$47*(AC303*$J$782+AC304*$J$783))+Forudsætninger!$E$48*AC304*$J$783,0)","v":1.924362807891427E-2},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD300*$J$779+AD301*$J$780)+Forudsætninger!$E$45*(AD301*$J$780+AD302*$J$781)+Forudsætninger!$E$46*(AD302*$J$781+AD303*$J$782)+Forudsætninger!$E$47*(AD303*$J$782+AD304*$J$783))+Forudsætninger!$E$48*AD304*$J$783,0)","v":1.9465391051415131E-2},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE300*$J$779+AE301*$J$780)+Forudsætninger!$E$45*(AE301*$J$780+AE302*$J$781)+Forudsætninger!$E$46*(AE302*$J$781+AE303*$J$782)+Forudsætninger!$E$47*(AE303*$J$782+AE304*$J$783))+Forudsætninger!$E$48*AE304*$J$783,0)","v":1.968715402391602E-2},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF300*$J$779+AF301*$J$780)+Forudsætninger!$E$45*(AF301*$J$780+AF302*$J$781)+Forudsætninger!$E$46*(AF302*$J$781+AF303*$J$782)+Forudsætninger!$E$47*(AF303*$J$782+AF304*$J$783))+Forudsætninger!$E$48*AF304*$J$783,0)","v":1.9908916996416878E-2},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG300*$J$779+AG301*$J$780)+Forudsætninger!$E$45*(AG301*$J$780+AG302*$J$781)+Forudsætninger!$E$46*(AG302*$J$781+AG303*$J$782)+Forudsætninger!$E$47*(AG303*$J$782+AG304*$J$783))+Forudsætninger!$E$48*AG304*$J$783,0)","v":2.0130679968917767E-2},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH300*$J$779+AH301*$J$780)+Forudsætninger!$E$45*(AH301*$J$780+AH302*$J$781)+Forudsætninger!$E$46*(AH302*$J$781+AH303*$J$782)+Forudsætninger!$E$47*(AH303*$J$782+AH304*$J$783))+Forudsætninger!$E$48*AH304*$J$783,0)","v":2.0352442941418629E-2},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI300*$J$779+AI301*$J$780)+Forudsætninger!$E$45*(AI301*$J$780+AI302*$J$781)+Forudsætninger!$E$46*(AI302*$J$781+AI303*$J$782)+Forudsætninger!$E$47*(AI303*$J$782+AI304*$J$783))+Forudsætninger!$E$48*AI304*$J$783,0)","v":2.0574205913919515E-2},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ300*$J$779+AJ301*$J$780)+Forudsætninger!$E$45*(AJ301*$J$780+AJ302*$J$781)+Forudsætninger!$E$46*(AJ302*$J$781+AJ303*$J$782)+Forudsætninger!$E$47*(AJ303*$J$782+AJ304*$J$783))+Forudsætninger!$E$48*AJ304*$J$783,0)","v":2.0795968886420373E-2},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK300*$J$779+AK301*$J$780)+Forudsætninger!$E$45*(AK301*$J$780+AK302*$J$781)+Forudsætninger!$E$46*(AK302*$J$781+AK303*$J$782)+Forudsætninger!$E$47*(AK303*$J$782+AK304*$J$783))+Forudsætninger!$E$48*AK304*$J$783,0)","v":2.1017731858921265E-2},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL300*$J$779+AL301*$J$780)+Forudsætninger!$E$45*(AL301*$J$780+AL302*$J$781)+Forudsætninger!$E$46*(AL302*$J$781+AL303*$J$782)+Forudsætninger!$E$47*(AL303*$J$782+AL304*$J$783))+Forudsætninger!$E$48*AL304*$J$783,0)","v":2.1239494831422123E-2},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM300*$J$779+AM301*$J$780)+Forudsætninger!$E$45*(AM301*$J$780+AM302*$J$781)+Forudsætninger!$E$46*(AM302*$J$781+AM303*$J$782)+Forudsætninger!$E$47*(AM303*$J$782+AM304*$J$783))+Forudsætninger!$E$48*AM304*$J$783,0)","v":2.1461257803923009E-2},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN300*$J$779+AN301*$J$780)+Forudsætninger!$E$45*(AN301*$J$780+AN302*$J$781)+Forudsætninger!$E$46*(AN302*$J$781+AN303*$J$782)+Forudsætninger!$E$47*(AN303*$J$782+AN304*$J$783))+Forudsætninger!$E$48*AN304*$J$783,0)","v":2.1683020776423874E-2},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO300*$J$779+AO301*$J$780)+Forudsætninger!$E$45*(AO301*$J$780+AO302*$J$781)+Forudsætninger!$E$46*(AO302*$J$781+AO303*$J$782)+Forudsætninger!$E$47*(AO303*$J$782+AO304*$J$783))+Forudsætninger!$E$48*AO304*$J$783,0)","v":2.190478374892476E-2},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP300*$J$779+AP301*$J$780)+Forudsætninger!$E$45*(AP301*$J$780+AP302*$J$781)+Forudsætninger!$E$46*(AP302*$J$781+AP303*$J$782)+Forudsætninger!$E$47*(AP303*$J$782+AP304*$J$783))+Forudsætninger!$E$48*AP304*$J$783,0)","v":2.2126546721425618E-2},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ300*$J$779+AQ301*$J$780)+Forudsætninger!$E$45*(AQ301*$J$780+AQ302*$J$781)+Forudsætninger!$E$46*(AQ302*$J$781+AQ303*$J$782)+Forudsætninger!$E$47*(AQ303*$J$782+AQ304*$J$783))+Forudsætninger!$E$48*AQ304*$J$783,0)","v":2.2348309693926489E-2},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR300*$J$779+AR301*$J$780)+Forudsætninger!$E$45*(AR301*$J$780+AR302*$J$781)+Forudsætninger!$E$46*(AR302*$J$781+AR303*$J$782)+Forudsætninger!$E$47*(AR303*$J$782+AR304*$J$783))+Forudsætninger!$E$48*AR304*$J$783,0)","v":2.2570072666427368E-2},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS300*$J$779+AS301*$J$780)+Forudsætninger!$E$45*(AS301*$J$780+AS302*$J$781)+Forudsætninger!$E$46*(AS302*$J$781+AS303*$J$782)+Forudsætninger!$E$47*(AS303*$J$782+AS304*$J$783))+Forudsætninger!$E$48*AS304*$J$783,0)","v":2.279183563892824E-2},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT300*$J$779+AT301*$J$780)+Forudsætninger!$E$45*(AT301*$J$780+AT302*$J$781)+Forudsætninger!$E$46*(AT302*$J$781+AT303*$J$782)+Forudsætninger!$E$47*(AT303*$J$782+AT304*$J$783))+Forudsætninger!$E$48*AT304*$J$783,0)","v":2.3013598611429115E-2},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU300*$J$779+AU301*$J$780)+Forudsætninger!$E$45*(AU301*$J$780+AU302*$J$781)+Forudsætninger!$E$46*(AU302*$J$781+AU303*$J$782)+Forudsætninger!$E$47*(AU303*$J$782+AU304*$J$783))+Forudsætninger!$E$48*AU304*$J$783,0)","v":2.3235361583929991E-2},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV300*$J$779+AV301*$J$780)+Forudsætninger!$E$45*(AV301*$J$780+AV302*$J$781)+Forudsætninger!$E$46*(AV302*$J$781+AV303*$J$782)+Forudsætninger!$E$47*(AV303*$J$782+AV304*$J$783))+Forudsætninger!$E$48*AV304*$J$783,0)","v":2.3457124556430863E-2},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW300*$J$779+AW301*$J$780)+Forudsætninger!$E$45*(AW301*$J$780+AW302*$J$781)+Forudsætninger!$E$46*(AW302*$J$781+AW303*$J$782)+Forudsætninger!$E$47*(AW303*$J$782+AW304*$J$783))+Forudsætninger!$E$48*AW304*$J$783,0)","v":2.3678887528931738E-2},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX300*$J$779+AX301*$J$780)+Forudsætninger!$E$45*(AX301*$J$780+AX302*$J$781)+Forudsætninger!$E$46*(AX302*$J$781+AX303*$J$782)+Forudsætninger!$E$47*(AX303*$J$782+AX304*$J$783))+Forudsætninger!$E$48*AX304*$J$783,0)","v":2.390065050143261E-2},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY300*$J$779+AY301*$J$780)+Forudsætninger!$E$45*(AY301*$J$780+AY302*$J$781)+Forudsætninger!$E$46*(AY302*$J$781+AY303*$J$782)+Forudsætninger!$E$47*(AY303*$J$782+AY304*$J$783))+Forudsætninger!$E$48*AY304*$J$783,0)","v":2.4122413473933471E-2},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ300*$J$779+AZ301*$J$780)+Forudsætninger!$E$45*(AZ301*$J$780+AZ302*$J$781)+Forudsætninger!$E$46*(AZ302*$J$781+AZ303*$J$782)+Forudsætninger!$E$47*(AZ303*$J$782+AZ304*$J$783))+Forudsætninger!$E$48*AZ304*$J$783,0)","v":2.4344176446434343E-2},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA300*$J$779+BA301*$J$780)+Forudsætninger!$E$45*(BA301*$J$780+BA302*$J$781)+Forudsætninger!$E$46*(BA302*$J$781+BA303*$J$782)+Forudsætninger!$E$47*(BA303*$J$782+BA304*$J$783))+Forudsætninger!$E$48*BA304*$J$783,0)","v":2.4565939418935229E-2},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB300*$J$779+BB301*$J$780)+Forudsætninger!$E$45*(BB301*$J$780+BB302*$J$781)+Forudsætninger!$E$46*(BB302*$J$781+BB303*$J$782)+Forudsætninger!$E$47*(BB303*$J$782+BB304*$J$783))+Forudsætninger!$E$48*BB304*$J$783,0)","v":2.478770239143609E-2},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC300*$J$779+BC301*$J$780)+Forudsætninger!$E$45*(BC301*$J$780+BC302*$J$781)+Forudsætninger!$E$46*(BC302*$J$781+BC303*$J$782)+Forudsætninger!$E$47*(BC303*$J$782+BC304*$J$783))+Forudsætninger!$E$48*BC304*$J$783,0)","v":2.5009465363936969E-2},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD300*$J$779+BD301*$J$780)+Forudsætninger!$E$45*(BD301*$J$780+BD302*$J$781)+Forudsætninger!$E$46*(BD302*$J$781+BD303*$J$782)+Forudsætninger!$E$47*(BD303*$J$782+BD304*$J$783))+Forudsætninger!$E$48*BD304*$J$783,0)","v":2.5231228336437837E-2},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE300*$J$779+BE301*$J$780)+Forudsætninger!$E$45*(BE301*$J$780+BE302*$J$781)+Forudsætninger!$E$46*(BE302*$J$781+BE303*$J$782)+Forudsætninger!$E$47*(BE303*$J$782+BE304*$J$783))+Forudsætninger!$E$48*BE304*$J$783,0)","v":2.545299130893873E-2},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF300*$J$779+BF301*$J$780)+Forudsætninger!$E$45*(BF301*$J$780+BF302*$J$781)+Forudsætninger!$E$46*(BF302*$J$781+BF303*$J$782)+Forudsætninger!$E$47*(BF303*$J$782+BF304*$J$783))+Forudsætninger!$E$48*BF304*$J$783,0)","v":2.5674754281439588E-2},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG300*$J$779+BG301*$J$780)+Forudsætninger!$E$45*(BG301*$J$780+BG302*$J$781)+Forudsætninger!$E$46*(BG302*$J$781+BG303*$J$782)+Forudsætninger!$E$47*(BG303*$J$782+BG304*$J$783))+Forudsætninger!$E$48*BG304*$J$783,0)","v":2.589651725394046E-2},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH300*$J$779+BH301*$J$780)+Forudsætninger!$E$45*(BH301*$J$780+BH302*$J$781)+Forudsætninger!$E$46*(BH302*$J$781+BH303*$J$782)+Forudsætninger!$E$47*(BH303*$J$782+BH304*$J$783))+Forudsætninger!$E$48*BH304*$J$783,0)","v":2.6118280226441339E-2},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI300*$J$779+BI301*$J$780)+Forudsætninger!$E$45*(BI301*$J$780+BI302*$J$781)+Forudsætninger!$E$46*(BI302*$J$781+BI303*$J$782)+Forudsætninger!$E$47*(BI303*$J$782+BI304*$J$783))+Forudsætninger!$E$48*BI304*$J$783,0)","v":2.6340043198942224E-2},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ300*$J$779+BJ301*$J$780)+Forudsætninger!$E$45*(BJ301*$J$780+BJ302*$J$781)+Forudsætninger!$E$46*(BJ302*$J$781+BJ303*$J$782)+Forudsætninger!$E$47*(BJ303*$J$782+BJ304*$J$783))+Forudsætninger!$E$48*BJ304*$J$783,0)","v":2.6561806171443086E-2},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK300*$J$779+BK301*$J$780)+Forudsætninger!$E$45*(BK301*$J$780+BK302*$J$781)+Forudsætninger!$E$46*(BK302*$J$781+BK303*$J$782)+Forudsætninger!$E$47*(BK303*$J$782+BK304*$J$783))+Forudsætninger!$E$48*BK304*$J$783,0)","v":2.6783569143943947E-2},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL300*$J$779+BL301*$J$780)+Forudsætninger!$E$45*(BL301*$J$780+BL302*$J$781)+Forudsætninger!$E$46*(BL302*$J$781+BL303*$J$782)+Forudsætninger!$E$47*(BL303*$J$782+BL304*$J$783))+Forudsætninger!$E$48*BL304*$J$783,0)","v":2.7005332116444833E-2},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM300*$J$779+BM301*$J$780)+Forudsætninger!$E$45*(BM301*$J$780+BM302*$J$781)+Forudsætninger!$E$46*(BM302*$J$781+BM303*$J$782)+Forudsætninger!$E$47*(BM303*$J$782+BM304*$J$783))+Forudsætninger!$E$48*BM304*$J$783,0)","v":2.7227095088945691E-2},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN300*$J$779+BN301*$J$780)+Forudsætninger!$E$45*(BN301*$J$780+BN302*$J$781)+Forudsætninger!$E$46*(BN302*$J$781+BN303*$J$782)+Forudsætninger!$E$47*(BN303*$J$782+BN304*$J$783))+Forudsætninger!$E$48*BN304*$J$783,0)","v":2.7448858061446577E-2},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO300*$J$779+BO301*$J$780)+Forudsætninger!$E$45*(BO301*$J$780+BO302*$J$781)+Forudsætninger!$E$46*(BO302*$J$781+BO303*$J$782)+Forudsætninger!$E$47*(BO303*$J$782+BO304*$J$783))+Forudsætninger!$E$48*BO304*$J$783,0)","v":2.7670621033947438E-2},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP300*$J$779+BP301*$J$780)+Forudsætninger!$E$45*(BP301*$J$780+BP302*$J$781)+Forudsætninger!$E$46*(BP302*$J$781+BP303*$J$782)+Forudsætninger!$E$47*(BP303*$J$782+BP304*$J$783))+Forudsætninger!$E$48*BP304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ300*$J$779+BQ301*$J$780)+Forudsætninger!$E$45*(BQ301*$J$780+BQ302*$J$781)+Forudsætninger!$E$46*(BQ302*$J$781+BQ303*$J$782)+Forudsætninger!$E$47*(BQ303*$J$782+BQ304*$J$783))+Forudsætninger!$E$48*BQ304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR300*$J$779+BR301*$J$780)+Forudsætninger!$E$45*(BR301*$J$780+BR302*$J$781)+Forudsætninger!$E$46*(BR302*$J$781+BR303*$J$782)+Forudsætninger!$E$47*(BR303*$J$782+BR304*$J$783))+Forudsætninger!$E$48*BR304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS300*$J$779+BS301*$J$780)+Forudsætninger!$E$45*(BS301*$J$780+BS302*$J$781)+Forudsætninger!$E$46*(BS302*$J$781+BS303*$J$782)+Forudsætninger!$E$47*(BS303*$J$782+BS304*$J$783))+Forudsætninger!$E$48*BS304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT300*$J$779+BT301*$J$780)+Forudsætninger!$E$45*(BT301*$J$780+BT302*$J$781)+Forudsætninger!$E$46*(BT302*$J$781+BT303*$J$782)+Forudsætninger!$E$47*(BT303*$J$782+BT304*$J$783))+Forudsætninger!$E$48*BT304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU300*$J$779+BU301*$J$780)+Forudsætninger!$E$45*(BU301*$J$780+BU302*$J$781)+Forudsætninger!$E$46*(BU302*$J$781+BU303*$J$782)+Forudsætninger!$E$47*(BU303*$J$782+BU304*$J$783))+Forudsætninger!$E$48*BU304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV300*$J$779+BV301*$J$780)+Forudsætninger!$E$45*(BV301*$J$780+BV302*$J$781)+Forudsætninger!$E$46*(BV302*$J$781+BV303*$J$782)+Forudsætninger!$E$47*(BV303*$J$782+BV304*$J$783))+Forudsætninger!$E$48*BV304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW300*$J$779+BW301*$J$780)+Forudsætninger!$E$45*(BW301*$J$780+BW302*$J$781)+Forudsætninger!$E$46*(BW302*$J$781+BW303*$J$782)+Forudsætninger!$E$47*(BW303*$J$782+BW304*$J$783))+Forudsætninger!$E$48*BW304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX300*$J$779+BX301*$J$780)+Forudsætninger!$E$45*(BX301*$J$780+BX302*$J$781)+Forudsætninger!$E$46*(BX302*$J$781+BX303*$J$782)+Forudsætninger!$E$47*(BX303*$J$782+BX304*$J$783))+Forudsætninger!$E$48*BX304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY300*$J$779+BY301*$J$780)+Forudsætninger!$E$45*(BY301*$J$780+BY302*$J$781)+Forudsætninger!$E$46*(BY302*$J$781+BY303*$J$782)+Forudsætninger!$E$47*(BY303*$J$782+BY304*$J$783))+Forudsætninger!$E$48*BY304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ300*$J$779+BZ301*$J$780)+Forudsætninger!$E$45*(BZ301*$J$780+BZ302*$J$781)+Forudsætninger!$E$46*(BZ302*$J$781+BZ303*$J$782)+Forudsætninger!$E$47*(BZ303*$J$782+BZ304*$J$783))+Forudsætninger!$E$48*BZ304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA300*$J$779+CA301*$J$780)+Forudsætninger!$E$45*(CA301*$J$780+CA302*$J$781)+Forudsætninger!$E$46*(CA302*$J$781+CA303*$J$782)+Forudsætninger!$E$47*(CA303*$J$782+CA304*$J$783))+Forudsætninger!$E$48*CA304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB300*$J$779+CB301*$J$780)+Forudsætninger!$E$45*(CB301*$J$780+CB302*$J$781)+Forudsætninger!$E$46*(CB302*$J$781+CB303*$J$782)+Forudsætninger!$E$47*(CB303*$J$782+CB304*$J$783))+Forudsætninger!$E$48*CB304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC300*$J$779+CC301*$J$780)+Forudsætninger!$E$45*(CC301*$J$780+CC302*$J$781)+Forudsætninger!$E$46*(CC302*$J$781+CC303*$J$782)+Forudsætninger!$E$47*(CC303*$J$782+CC304*$J$783))+Forudsætninger!$E$48*CC304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD300*$J$779+CD301*$J$780)+Forudsætninger!$E$45*(CD301*$J$780+CD302*$J$781)+Forudsætninger!$E$46*(CD302*$J$781+CD303*$J$782)+Forudsætninger!$E$47*(CD303*$J$782+CD304*$J$783))+Forudsætninger!$E$48*CD304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE300*$J$779+CE301*$J$780)+Forudsætninger!$E$45*(CE301*$J$780+CE302*$J$781)+Forudsætninger!$E$46*(CE302*$J$781+CE303*$J$782)+Forudsætninger!$E$47*(CE303*$J$782+CE304*$J$783))+Forudsætninger!$E$48*CE304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF300*$J$779+CF301*$J$780)+Forudsætninger!$E$45*(CF301*$J$780+CF302*$J$781)+Forudsætninger!$E$46*(CF302*$J$781+CF303*$J$782)+Forudsætninger!$E$47*(CF303*$J$782+CF304*$J$783))+Forudsætninger!$E$48*CF304*$J$783,0)","v":2.7842633477786621E-2},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG300*$J$779+CG301*$J$780)+Forudsætninger!$E$45*(CG301*$J$780+CG302*$J$781)+Forudsætninger!$E$46*(CG302*$J$781+CG303*$J$782)+Forudsætninger!$E$47*(CG303*$J$782+CG304*$J$783))+Forudsætninger!$E$48*CG304*$J$783,0)","v":2.7907454044791953E-2},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH300*$J$779+CH301*$J$780)+Forudsætninger!$E$45*(CH301*$J$780+CH302*$J$781)+Forudsætninger!$E$46*(CH302*$J$781+CH303*$J$782)+Forudsætninger!$E$47*(CH303*$J$782+CH304*$J$783))+Forudsætninger!$E$48*CH304*$J$783,0)","v":2.8010257130464362E-2},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI300*$J$779+CI301*$J$780)+Forudsætninger!$E$45*(CI301*$J$780+CI302*$J$781)+Forudsætninger!$E$46*(CI302*$J$781+CI303*$J$782)+Forudsætninger!$E$47*(CI303*$J$782+CI304*$J$783))+Forudsætninger!$E$48*CI304*$J$783,0)","v":2.811306021613677E-2},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ300*$J$779+CJ301*$J$780)+Forudsætninger!$E$45*(CJ301*$J$780+CJ302*$J$781)+Forudsætninger!$E$46*(CJ302*$J$781+CJ303*$J$782)+Forudsætninger!$E$47*(CJ303*$J$782+CJ304*$J$783))+Forudsætninger!$E$48*CJ304*$J$783,0)","v":2.8215863301809169E-2},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK300*$J$779+CK301*$J$780)+Forudsætninger!$E$45*(CK301*$J$780+CK302*$J$781)+Forudsætninger!$E$46*(CK302*$J$781+CK303*$J$782)+Forudsætninger!$E$47*(CK303*$J$782+CK304*$J$783))+Forudsætninger!$E$48*CK304*$J$783,0)","v":2.8318666387481577E-2},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL300*$J$779+CL301*$J$780)+Forudsætninger!$E$45*(CL301*$J$780+CL302*$J$781)+Forudsætninger!$E$46*(CL302*$J$781+CL303*$J$782)+Forudsætninger!$E$47*(CL303*$J$782+CL304*$J$783))+Forudsætninger!$E$48*CL304*$J$783,0)","v":2.8421469473153986E-2},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM300*$J$779+CM301*$J$780)+Forudsætninger!$E$45*(CM301*$J$780+CM302*$J$781)+Forudsætninger!$E$46*(CM302*$J$781+CM303*$J$782)+Forudsætninger!$E$47*(CM303*$J$782+CM304*$J$783))+Forudsætninger!$E$48*CM304*$J$783,0)","v":2.8524272558826395E-2},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN300*$J$779+CN301*$J$780)+Forudsætninger!$E$45*(CN301*$J$780+CN302*$J$781)+Forudsætninger!$E$46*(CN302*$J$781+CN303*$J$782)+Forudsætninger!$E$47*(CN303*$J$782+CN304*$J$783))+Forudsætninger!$E$48*CN304*$J$783,0)","v":2.8627075644498803E-2},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO300*$J$779+CO301*$J$780)+Forudsætninger!$E$45*(CO301*$J$780+CO302*$J$781)+Forudsætninger!$E$46*(CO302*$J$781+CO303*$J$782)+Forudsætninger!$E$47*(CO303*$J$782+CO304*$J$783))+Forudsætninger!$E$48*CO304*$J$783,0)","v":2.8729878730171202E-2},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP300*$J$779+CP301*$J$780)+Forudsætninger!$E$45*(CP301*$J$780+CP302*$J$781)+Forudsætninger!$E$46*(CP302*$J$781+CP303*$J$782)+Forudsætninger!$E$47*(CP303*$J$782+CP304*$J$783))+Forudsætninger!$E$48*CP304*$J$783,0)","v":2.8832681815843607E-2},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ300*$J$779+CQ301*$J$780)+Forudsætninger!$E$45*(CQ301*$J$780+CQ302*$J$781)+Forudsætninger!$E$46*(CQ302*$J$781+CQ303*$J$782)+Forudsætninger!$E$47*(CQ303*$J$782+CQ304*$J$783))+Forudsætninger!$E$48*CQ304*$J$783,0)","v":2.8935484901516019E-2},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR300*$J$779+CR301*$J$780)+Forudsætninger!$E$45*(CR301*$J$780+CR302*$J$781)+Forudsætninger!$E$46*(CR302*$J$781+CR303*$J$782)+Forudsætninger!$E$47*(CR303*$J$782+CR304*$J$783))+Forudsætninger!$E$48*CR304*$J$783,0)","v":2.9038287987188424E-2},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS300*$J$779+CS301*$J$780)+Forudsætninger!$E$45*(CS301*$J$780+CS302*$J$781)+Forudsætninger!$E$46*(CS302*$J$781+CS303*$J$782)+Forudsætninger!$E$47*(CS303*$J$782+CS304*$J$783))+Forudsætninger!$E$48*CS304*$J$783,0)","v":2.9141091072860822E-2},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT300*$J$779+CT301*$J$780)+Forudsætninger!$E$45*(CT301*$J$780+CT302*$J$781)+Forudsætninger!$E$46*(CT302*$J$781+CT303*$J$782)+Forudsætninger!$E$47*(CT303*$J$782+CT304*$J$783))+Forudsætninger!$E$48*CT304*$J$783,0)","v":2.9243894158533235E-2},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU300*$J$779+CU301*$J$780)+Forudsætninger!$E$45*(CU301*$J$780+CU302*$J$781)+Forudsætninger!$E$46*(CU302*$J$781+CU303*$J$782)+Forudsætninger!$E$47*(CU303*$J$782+CU304*$J$783))+Forudsætninger!$E$48*CU304*$J$783,0)","v":2.934669724420564E-2},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV300*$J$779+CV301*$J$780)+Forudsætninger!$E$45*(CV301*$J$780+CV302*$J$781)+Forudsætninger!$E$46*(CV302*$J$781+CV303*$J$782)+Forudsætninger!$E$47*(CV303*$J$782+CV304*$J$783))+Forudsætninger!$E$48*CV304*$J$783,0)","v":2.9449500329878048E-2},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW300*$J$779+CW301*$J$780)+Forudsætninger!$E$45*(CW301*$J$780+CW302*$J$781)+Forudsætninger!$E$46*(CW302*$J$781+CW303*$J$782)+Forudsætninger!$E$47*(CW303*$J$782+CW304*$J$783))+Forudsætninger!$E$48*CW304*$J$783,0)","v":2.9552303415550457E-2},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX300*$J$779+CX301*$J$780)+Forudsætninger!$E$45*(CX301*$J$780+CX302*$J$781)+Forudsætninger!$E$46*(CX302*$J$781+CX303*$J$782)+Forudsætninger!$E$47*(CX303*$J$782+CX304*$J$783))+Forudsætninger!$E$48*CX304*$J$783,0)","v":2.9655106501222855E-2},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY300*$J$779+CY301*$J$780)+Forudsætninger!$E$45*(CY301*$J$780+CY302*$J$781)+Forudsætninger!$E$46*(CY302*$J$781+CY303*$J$782)+Forudsætninger!$E$47*(CY303*$J$782+CY304*$J$783))+Forudsætninger!$E$48*CY304*$J$783,0)","v":2.9757909586895274E-2},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ300*$J$779+CZ301*$J$780)+Forudsætninger!$E$45*(CZ301*$J$780+CZ302*$J$781)+Forudsætninger!$E$46*(CZ302*$J$781+CZ303*$J$782)+Forudsætninger!$E$47*(CZ303*$J$782+CZ304*$J$783))+Forudsætninger!$E$48*CZ304*$J$783,0)","v":2.9860712672567673E-2},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA300*$J$779+DA301*$J$780)+Forudsætninger!$E$45*(DA301*$J$780+DA302*$J$781)+Forudsætninger!$E$46*(DA302*$J$781+DA303*$J$782)+Forudsætninger!$E$47*(DA303*$J$782+DA304*$J$783))+Forudsætninger!$E$48*DA304*$J$783,0)","v":2.9963515758240078E-2}]
[null,null,null,"Infrastruktur og trafik"]
[null,null,null,"Oprydning",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E339*$K$779+E340*$K$780)+Forudsætninger!$E$45*(E340*$K$780+E341*$K$781)+Forudsætninger!$E$46*(E341*$K$781+E342*$K$782)+Forudsætninger!$E$47*(E342*$K$782+E343*$K$783))+Forudsætninger!$E$48*E343*$K$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F339*$K$779+F340*$K$780)+Forudsætninger!$E$45*(F340*$K$780+F341*$K$781)+Forudsætninger!$E$46*(F341*$K$781+F342*$K$782)+Forudsætninger!$E$47*(F342*$K$782+F343*$K$783))+Forudsætninger!$E$48*F343*$K$783,0)","v":3.2384586605999958E-3},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G339*$K$779+G340*$K$780)+Forudsætninger!$E$45*(G340*$K$780+G341*$K$781)+Forudsætninger!$E$46*(G341*$K$781+G342*$K$782)+Forudsætninger!$E$47*(G342*$K$782+G343*$K$783))+Forudsætninger!$E$48*G343*$K$783,0)","v":3.3149592137631935E-3},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H339*$K$779+H340*$K$780)+Forudsætninger!$E$45*(H340*$K$780+H341*$K$781)+Forudsætninger!$E$46*(H341*$K$781+H342*$K$782)+Forudsætninger!$E$47*(H342*$K$782+H343*$K$783))+Forudsætninger!$E$48*H343*$K$783,0)","v":3.3914597669263916E-3},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I339*$K$779+I340*$K$780)+Forudsætninger!$E$45*(I340*$K$780+I341*$K$781)+Forudsætninger!$E$46*(I341*$K$781+I342*$K$782)+Forudsætninger!$E$47*(I342*$K$782+I343*$K$783))+Forudsætninger!$E$48*I343*$K$783,0)","v":3.4679603200895876E-3},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J339*$K$779+J340*$K$780)+Forudsætninger!$E$45*(J340*$K$780+J341*$K$781)+Forudsætninger!$E$46*(J341*$K$781+J342*$K$782)+Forudsætninger!$E$47*(J342*$K$782+J343*$K$783))+Forudsætninger!$E$48*J343*$K$783,0)","v":3.5444608732527836E-3},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K339*$K$779+K340*$K$780)+Forudsætninger!$E$45*(K340*$K$780+K341*$K$781)+Forudsætninger!$E$46*(K341*$K$781+K342*$K$782)+Forudsætninger!$E$47*(K342*$K$782+K343*$K$783))+Forudsætninger!$E$48*K343*$K$783,0)","v":3.6209614264159822E-3},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L339*$K$779+L340*$K$780)+Forudsætninger!$E$45*(L340*$K$780+L341*$K$781)+Forudsætninger!$E$46*(L341*$K$781+L342*$K$782)+Forudsætninger!$E$47*(L342*$K$782+L343*$K$783))+Forudsætninger!$E$48*L343*$K$783,0)","v":3.697461979579179E-3},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M339*$K$779+M340*$K$780)+Forudsætninger!$E$45*(M340*$K$780+M341*$K$781)+Forudsætninger!$E$46*(M341*$K$781+M342*$K$782)+Forudsætninger!$E$47*(M342*$K$782+M343*$K$783))+Forudsætninger!$E$48*M343*$K$783,0)","v":3.7739625327423759E-3},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N339*$K$779+N340*$K$780)+Forudsætninger!$E$45*(N340*$K$780+N341*$K$781)+Forudsætninger!$E$46*(N341*$K$781+N342*$K$782)+Forudsætninger!$E$47*(N342*$K$782+N343*$K$783))+Forudsætninger!$E$48*N343*$K$783,0)","v":3.8504630859055736E-3},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O339*$K$779+O340*$K$780)+Forudsætninger!$E$45*(O340*$K$780+O341*$K$781)+Forudsætninger!$E$46*(O341*$K$781+O342*$K$782)+Forudsætninger!$E$47*(O342*$K$782+O343*$K$783))+Forudsætninger!$E$48*O343*$K$783,0)","v":3.9269636390687705E-3},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P339*$K$779+P340*$K$780)+Forudsætninger!$E$45*(P340*$K$780+P341*$K$781)+Forudsætninger!$E$46*(P341*$K$781+P342*$K$782)+Forudsætninger!$E$47*(P342*$K$782+P343*$K$783))+Forudsætninger!$E$48*P343*$K$783,0)","v":4.0034641922319682E-3},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q339*$K$779+Q340*$K$780)+Forudsætninger!$E$45*(Q340*$K$780+Q341*$K$781)+Forudsætninger!$E$46*(Q341*$K$781+Q342*$K$782)+Forudsætninger!$E$47*(Q342*$K$782+Q343*$K$783))+Forudsætninger!$E$48*Q343*$K$783,0)","v":4.079964745395165E-3},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R339*$K$779+R340*$K$780)+Forudsætninger!$E$45*(R340*$K$780+R341*$K$781)+Forudsætninger!$E$46*(R341*$K$781+R342*$K$782)+Forudsætninger!$E$47*(R342*$K$782+R343*$K$783))+Forudsætninger!$E$48*R343*$K$783,0)","v":4.1564652985583601E-3},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S339*$K$779+S340*$K$780)+Forudsætninger!$E$45*(S340*$K$780+S341*$K$781)+Forudsætninger!$E$46*(S341*$K$781+S342*$K$782)+Forudsætninger!$E$47*(S342*$K$782+S343*$K$783))+Forudsætninger!$E$48*S343*$K$783,0)","v":4.2329658517215605E-3},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T339*$K$779+T340*$K$780)+Forudsætninger!$E$45*(T340*$K$780+T341*$K$781)+Forudsætninger!$E$46*(T341*$K$781+T342*$K$782)+Forudsætninger!$E$47*(T342*$K$782+T343*$K$783))+Forudsætninger!$E$48*T343*$K$783,0)","v":4.3094664048847564E-3},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U339*$K$779+U340*$K$780)+Forudsætninger!$E$45*(U340*$K$780+U341*$K$781)+Forudsætninger!$E$46*(U341*$K$781+U342*$K$782)+Forudsætninger!$E$47*(U342*$K$782+U343*$K$783))+Forudsætninger!$E$48*U343*$K$783,0)","v":4.3859669580479533E-3},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V339*$K$779+V340*$K$780)+Forudsætninger!$E$45*(V340*$K$780+V341*$K$781)+Forudsætninger!$E$46*(V341*$K$781+V342*$K$782)+Forudsætninger!$E$47*(V342*$K$782+V343*$K$783))+Forudsætninger!$E$48*V343*$K$783,0)","v":4.4624675112111493E-3},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W339*$K$779+W340*$K$780)+Forudsætninger!$E$45*(W340*$K$780+W341*$K$781)+Forudsætninger!$E$46*(W341*$K$781+W342*$K$782)+Forudsætninger!$E$47*(W342*$K$782+W343*$K$783))+Forudsætninger!$E$48*W343*$K$783,0)","v":4.5389680643743487E-3},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X339*$K$779+X340*$K$780)+Forudsætninger!$E$45*(X340*$K$780+X341*$K$781)+Forudsætninger!$E$46*(X341*$K$781+X342*$K$782)+Forudsætninger!$E$47*(X342*$K$782+X343*$K$783))+Forudsætninger!$E$48*X343*$K$783,0)","v":4.6154686175375456E-3},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y339*$K$779+Y340*$K$780)+Forudsætninger!$E$45*(Y340*$K$780+Y341*$K$781)+Forudsætninger!$E$46*(Y341*$K$781+Y342*$K$782)+Forudsætninger!$E$47*(Y342*$K$782+Y343*$K$783))+Forudsætninger!$E$48*Y343*$K$783,0)","v":4.6919691707007407E-3},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z339*$K$779+Z340*$K$780)+Forudsætninger!$E$45*(Z340*$K$780+Z341*$K$781)+Forudsætninger!$E$46*(Z341*$K$781+Z342*$K$782)+Forudsætninger!$E$47*(Z342*$K$782+Z343*$K$783))+Forudsætninger!$E$48*Z343*$K$783,0)","v":4.7684697238639393E-3},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA339*$K$779+AA340*$K$780)+Forudsætninger!$E$45*(AA340*$K$780+AA341*$K$781)+Forudsætninger!$E$46*(AA341*$K$781+AA342*$K$782)+Forudsætninger!$E$47*(AA342*$K$782+AA343*$K$783))+Forudsætninger!$E$48*AA343*$K$783,0)","v":4.8449702770271353E-3},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB339*$K$779+AB340*$K$780)+Forudsætninger!$E$45*(AB340*$K$780+AB341*$K$781)+Forudsætninger!$E$46*(AB341*$K$781+AB342*$K$782)+Forudsætninger!$E$47*(AB342*$K$782+AB343*$K$783))+Forudsætninger!$E$48*AB343*$K$783,0)","v":4.9214708301903339E-3},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC339*$K$779+AC340*$K$780)+Forudsætninger!$E$45*(AC340*$K$780+AC341*$K$781)+Forudsætninger!$E$46*(AC341*$K$781+AC342*$K$782)+Forudsætninger!$E$47*(AC342*$K$782+AC343*$K$783))+Forudsætninger!$E$48*AC343*$K$783,0)","v":4.9979713833535316E-3},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD339*$K$779+AD340*$K$780)+Forudsætninger!$E$45*(AD340*$K$780+AD341*$K$781)+Forudsætninger!$E$46*(AD341*$K$781+AD342*$K$782)+Forudsætninger!$E$47*(AD342*$K$782+AD343*$K$783))+Forudsætninger!$E$48*AD343*$K$783,0)","v":5.0744719365167284E-3},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE339*$K$779+AE340*$K$780)+Forudsætninger!$E$45*(AE340*$K$780+AE341*$K$781)+Forudsætninger!$E$46*(AE341*$K$781+AE342*$K$782)+Forudsætninger!$E$47*(AE342*$K$782+AE343*$K$783))+Forudsætninger!$E$48*AE343*$K$783,0)","v":5.1509724896799253E-3},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF339*$K$779+AF340*$K$780)+Forudsætninger!$E$45*(AF340*$K$780+AF341*$K$781)+Forudsætninger!$E$46*(AF341*$K$781+AF342*$K$782)+Forudsætninger!$E$47*(AF342*$K$782+AF343*$K$783))+Forudsætninger!$E$48*AF343*$K$783,0)","v":5.227473042843123E-3},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG339*$K$779+AG340*$K$780)+Forudsætninger!$E$45*(AG340*$K$780+AG341*$K$781)+Forudsætninger!$E$46*(AG341*$K$781+AG342*$K$782)+Forudsætninger!$E$47*(AG342*$K$782+AG343*$K$783))+Forudsætninger!$E$48*AG343*$K$783,0)","v":5.3039735960063198E-3},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH339*$K$779+AH340*$K$780)+Forudsætninger!$E$45*(AH340*$K$780+AH341*$K$781)+Forudsætninger!$E$46*(AH341*$K$781+AH342*$K$782)+Forudsætninger!$E$47*(AH342*$K$782+AH343*$K$783))+Forudsætninger!$E$48*AH343*$K$783,0)","v":5.3804741491695141E-3},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI339*$K$779+AI340*$K$780)+Forudsætninger!$E$45*(AI340*$K$780+AI341*$K$781)+Forudsætninger!$E$46*(AI341*$K$781+AI342*$K$782)+Forudsætninger!$E$47*(AI342*$K$782+AI343*$K$783))+Forudsætninger!$E$48*AI343*$K$783,0)","v":5.4569747023327109E-3},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ339*$K$779+AJ340*$K$780)+Forudsætninger!$E$45*(AJ340*$K$780+AJ341*$K$781)+Forudsætninger!$E$46*(AJ341*$K$781+AJ342*$K$782)+Forudsætninger!$E$47*(AJ342*$K$782+AJ343*$K$783))+Forudsætninger!$E$48*AJ343*$K$783,0)","v":5.5334752554959087E-3},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK339*$K$779+AK340*$K$780)+Forudsætninger!$E$45*(AK340*$K$780+AK341*$K$781)+Forudsætninger!$E$46*(AK341*$K$781+AK342*$K$782)+Forudsætninger!$E$47*(AK342*$K$782+AK343*$K$783))+Forudsætninger!$E$48*AK343*$K$783,0)","v":5.6099758086591055E-3},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL339*$K$779+AL340*$K$780)+Forudsætninger!$E$45*(AL340*$K$780+AL341*$K$781)+Forudsætninger!$E$46*(AL341*$K$781+AL342*$K$782)+Forudsætninger!$E$47*(AL342*$K$782+AL343*$K$783))+Forudsætninger!$E$48*AL343*$K$783,0)","v":5.6864763618223041E-3},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM339*$K$779+AM340*$K$780)+Forudsætninger!$E$45*(AM340*$K$780+AM341*$K$781)+Forudsætninger!$E$46*(AM341*$K$781+AM342*$K$782)+Forudsætninger!$E$47*(AM342*$K$782+AM343*$K$783))+Forudsætninger!$E$48*AM343*$K$783,0)","v":5.7629769149855009E-3},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN339*$K$779+AN340*$K$780)+Forudsætninger!$E$45*(AN340*$K$780+AN341*$K$781)+Forudsætninger!$E$46*(AN341*$K$781+AN342*$K$782)+Forudsætninger!$E$47*(AN342*$K$782+AN343*$K$783))+Forudsætninger!$E$48*AN343*$K$783,0)","v":5.8394774681486978E-3},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO339*$K$779+AO340*$K$780)+Forudsætninger!$E$45*(AO340*$K$780+AO341*$K$781)+Forudsætninger!$E$46*(AO341*$K$781+AO342*$K$782)+Forudsætninger!$E$47*(AO342*$K$782+AO343*$K$783))+Forudsætninger!$E$48*AO343*$K$783,0)","v":5.9159780213118938E-3},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP339*$K$779+AP340*$K$780)+Forudsætninger!$E$45*(AP340*$K$780+AP341*$K$781)+Forudsætninger!$E$46*(AP341*$K$781+AP342*$K$782)+Forudsætninger!$E$47*(AP342*$K$782+AP343*$K$783))+Forudsætninger!$E$48*AP343*$K$783,0)","v":5.9924785744750915E-3},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ339*$K$779+AQ340*$K$780)+Forudsætninger!$E$45*(AQ340*$K$780+AQ341*$K$781)+Forudsætninger!$E$46*(AQ341*$K$781+AQ342*$K$782)+Forudsætninger!$E$47*(AQ342*$K$782+AQ343*$K$783))+Forudsætninger!$E$48*AQ343*$K$783,0)","v":6.0689791276382901E-3},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR339*$K$779+AR340*$K$780)+Forudsætninger!$E$45*(AR340*$K$780+AR341*$K$781)+Forudsætninger!$E$46*(AR341*$K$781+AR342*$K$782)+Forudsætninger!$E$47*(AR342*$K$782+AR343*$K$783))+Forudsætninger!$E$48*AR343*$K$783,0)","v":6.1454796808014869E-3},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS339*$K$779+AS340*$K$780)+Forudsætninger!$E$45*(AS340*$K$780+AS341*$K$781)+Forudsætninger!$E$46*(AS341*$K$781+AS342*$K$782)+Forudsætninger!$E$47*(AS342*$K$782+AS343*$K$783))+Forudsætninger!$E$48*AS343*$K$783,0)","v":6.2219802339646838E-3},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT339*$K$779+AT340*$K$780)+Forudsætninger!$E$45*(AT340*$K$780+AT341*$K$781)+Forudsætninger!$E$46*(AT341*$K$781+AT342*$K$782)+Forudsætninger!$E$47*(AT342*$K$782+AT343*$K$783))+Forudsætninger!$E$48*AT343*$K$783,0)","v":6.2984807871278798E-3},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU339*$K$779+AU340*$K$780)+Forudsætninger!$E$45*(AU340*$K$780+AU341*$K$781)+Forudsætninger!$E$46*(AU341*$K$781+AU342*$K$782)+Forudsætninger!$E$47*(AU342*$K$782+AU343*$K$783))+Forudsætninger!$E$48*AU343*$K$783,0)","v":6.3749813402910784E-3},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV339*$K$779+AV340*$K$780)+Forudsætninger!$E$45*(AV340*$K$780+AV341*$K$781)+Forudsætninger!$E$46*(AV341*$K$781+AV342*$K$782)+Forudsætninger!$E$47*(AV342*$K$782+AV343*$K$783))+Forudsætninger!$E$48*AV343*$K$783,0)","v":6.4514818934542752E-3},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW339*$K$779+AW340*$K$780)+Forudsætninger!$E$45*(AW340*$K$780+AW341*$K$781)+Forudsætninger!$E$46*(AW341*$K$781+AW342*$K$782)+Forudsætninger!$E$47*(AW342*$K$782+AW343*$K$783))+Forudsætninger!$E$48*AW343*$K$783,0)","v":6.5279824466174721E-3},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX339*$K$779+AX340*$K$780)+Forudsætninger!$E$45*(AX340*$K$780+AX341*$K$781)+Forudsætninger!$E$46*(AX341*$K$781+AX342*$K$782)+Forudsætninger!$E$47*(AX342*$K$782+AX343*$K$783))+Forudsætninger!$E$48*AX343*$K$783,0)","v":6.6044829997806698E-3},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY339*$K$779+AY340*$K$780)+Forudsætninger!$E$45*(AY340*$K$780+AY341*$K$781)+Forudsætninger!$E$46*(AY341*$K$781+AY342*$K$782)+Forudsætninger!$E$47*(AY342*$K$782+AY343*$K$783))+Forudsætninger!$E$48*AY343*$K$783,0)","v":6.6809835529438666E-3},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ339*$K$779+AZ340*$K$780)+Forudsætninger!$E$45*(AZ340*$K$780+AZ341*$K$781)+Forudsætninger!$E$46*(AZ341*$K$781+AZ342*$K$782)+Forudsætninger!$E$47*(AZ342*$K$782+AZ343*$K$783))+Forudsætninger!$E$48*AZ343*$K$783,0)","v":6.7574841061070626E-3},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA339*$K$779+BA340*$K$780)+Forudsætninger!$E$45*(BA340*$K$780+BA341*$K$781)+Forudsætninger!$E$46*(BA341*$K$781+BA342*$K$782)+Forudsætninger!$E$47*(BA342*$K$782+BA343*$K$783))+Forudsætninger!$E$48*BA343*$K$783,0)","v":6.8339846592702621E-3},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB339*$K$779+BB340*$K$780)+Forudsætninger!$E$45*(BB340*$K$780+BB341*$K$781)+Forudsætninger!$E$46*(BB341*$K$781+BB342*$K$782)+Forudsætninger!$E$47*(BB342*$K$782+BB343*$K$783))+Forudsætninger!$E$48*BB343*$K$783,0)","v":6.9104852124334563E-3},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC339*$K$779+BC340*$K$780)+Forudsætninger!$E$45*(BC340*$K$780+BC341*$K$781)+Forudsætninger!$E$46*(BC341*$K$781+BC342*$K$782)+Forudsætninger!$E$47*(BC342*$K$782+BC343*$K$783))+Forudsætninger!$E$48*BC343*$K$783,0)","v":6.9869857655966549E-3},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD339*$K$779+BD340*$K$780)+Forudsætninger!$E$45*(BD340*$K$780+BD341*$K$781)+Forudsætninger!$E$46*(BD341*$K$781+BD342*$K$782)+Forudsætninger!$E$47*(BD342*$K$782+BD343*$K$783))+Forudsætninger!$E$48*BD343*$K$783,0)","v":7.0634863187598509E-3},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE339*$K$779+BE340*$K$780)+Forudsætninger!$E$45*(BE340*$K$780+BE341*$K$781)+Forudsætninger!$E$46*(BE341*$K$781+BE342*$K$782)+Forudsætninger!$E$47*(BE342*$K$782+BE343*$K$783))+Forudsætninger!$E$48*BE343*$K$783,0)","v":7.1399868719230503E-3},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF339*$K$779+BF340*$K$780)+Forudsætninger!$E$45*(BF340*$K$780+BF341*$K$781)+Forudsætninger!$E$46*(BF341*$K$781+BF342*$K$782)+Forudsætninger!$E$47*(BF342*$K$782+BF343*$K$783))+Forudsætninger!$E$48*BF343*$K$783,0)","v":7.2164874250862437E-3},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG339*$K$779+BG340*$K$780)+Forudsætninger!$E$45*(BG340*$K$780+BG341*$K$781)+Forudsætninger!$E$46*(BG341*$K$781+BG342*$K$782)+Forudsætninger!$E$47*(BG342*$K$782+BG343*$K$783))+Forudsætninger!$E$48*BG343*$K$783,0)","v":7.292987978249444E-3},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH339*$K$779+BH340*$K$780)+Forudsætninger!$E$45*(BH340*$K$780+BH341*$K$781)+Forudsætninger!$E$46*(BH341*$K$781+BH342*$K$782)+Forudsætninger!$E$47*(BH342*$K$782+BH343*$K$783))+Forudsætninger!$E$48*BH343*$K$783,0)","v":7.3694885314126409E-3},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI339*$K$779+BI340*$K$780)+Forudsætninger!$E$45*(BI340*$K$780+BI341*$K$781)+Forudsætninger!$E$46*(BI341*$K$781+BI342*$K$782)+Forudsætninger!$E$47*(BI342*$K$782+BI343*$K$783))+Forudsætninger!$E$48*BI343*$K$783,0)","v":7.4459890845758395E-3},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ339*$K$779+BJ340*$K$780)+Forudsætninger!$E$45*(BJ340*$K$780+BJ341*$K$781)+Forudsætninger!$E$46*(BJ341*$K$781+BJ342*$K$782)+Forudsætninger!$E$47*(BJ342*$K$782+BJ343*$K$783))+Forudsætninger!$E$48*BJ343*$K$783,0)","v":7.5224896377390363E-3},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK339*$K$779+BK340*$K$780)+Forudsætninger!$E$45*(BK340*$K$780+BK341*$K$781)+Forudsætninger!$E$46*(BK341*$K$781+BK342*$K$782)+Forudsætninger!$E$47*(BK342*$K$782+BK343*$K$783))+Forudsætninger!$E$48*BK343*$K$783,0)","v":7.5989901909022306E-3},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL339*$K$779+BL340*$K$780)+Forudsætninger!$E$45*(BL340*$K$780+BL341*$K$781)+Forudsætninger!$E$46*(BL341*$K$781+BL342*$K$782)+Forudsætninger!$E$47*(BL342*$K$782+BL343*$K$783))+Forudsætninger!$E$48*BL343*$K$783,0)","v":7.6754907440654309E-3},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM339*$K$779+BM340*$K$780)+Forudsætninger!$E$45*(BM340*$K$780+BM341*$K$781)+Forudsætninger!$E$46*(BM341*$K$781+BM342*$K$782)+Forudsætninger!$E$47*(BM342*$K$782+BM343*$K$783))+Forudsætninger!$E$48*BM343*$K$783,0)","v":7.7519912972286251E-3},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN339*$K$779+BN340*$K$780)+Forudsætninger!$E$45*(BN340*$K$780+BN341*$K$781)+Forudsætninger!$E$46*(BN341*$K$781+BN342*$K$782)+Forudsætninger!$E$47*(BN342*$K$782+BN343*$K$783))+Forudsætninger!$E$48*BN343*$K$783,0)","v":7.8284918503918229E-3},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO339*$K$779+BO340*$K$780)+Forudsætninger!$E$45*(BO340*$K$780+BO341*$K$781)+Forudsætninger!$E$46*(BO341*$K$781+BO342*$K$782)+Forudsætninger!$E$47*(BO342*$K$782+BO343*$K$783))+Forudsætninger!$E$48*BO343*$K$783,0)","v":7.9049924035550188E-3},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP339*$K$779+BP340*$K$780)+Forudsætninger!$E$45*(BP340*$K$780+BP341*$K$781)+Forudsætninger!$E$46*(BP341*$K$781+BP342*$K$782)+Forudsætninger!$E$47*(BP342*$K$782+BP343*$K$783))+Forudsætninger!$E$48*BP343*$K$783,0)","v":7.9816991464746606E-3},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ339*$K$779+BQ340*$K$780)+Forudsætninger!$E$45*(BQ340*$K$780+BQ341*$K$781)+Forudsætninger!$E$46*(BQ341*$K$781+BQ342*$K$782)+Forudsætninger!$E$47*(BQ342*$K$782+BQ343*$K$783))+Forudsætninger!$E$48*BQ343*$K$783,0)","v":8.0591187904398686E-3},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR339*$K$779+BR340*$K$780)+Forudsætninger!$E$45*(BR340*$K$780+BR341*$K$781)+Forudsætninger!$E$46*(BR341*$K$781+BR342*$K$782)+Forudsætninger!$E$47*(BR342*$K$782+BR343*$K$783))+Forudsætninger!$E$48*BR343*$K$783,0)","v":8.1365384344050783E-3},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS339*$K$779+BS340*$K$780)+Forudsætninger!$E$45*(BS340*$K$780+BS341*$K$781)+Forudsætninger!$E$46*(BS341*$K$781+BS342*$K$782)+Forudsætninger!$E$47*(BS342*$K$782+BS343*$K$783))+Forudsætninger!$E$48*BS343*$K$783,0)","v":8.2139580783702863E-3},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT339*$K$779+BT340*$K$780)+Forudsætninger!$E$45*(BT340*$K$780+BT341*$K$781)+Forudsætninger!$E$46*(BT341*$K$781+BT342*$K$782)+Forudsætninger!$E$47*(BT342*$K$782+BT343*$K$783))+Forudsætninger!$E$48*BT343*$K$783,0)","v":8.2913777223354908E-3},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU339*$K$779+BU340*$K$780)+Forudsætninger!$E$45*(BU340*$K$780+BU341*$K$781)+Forudsætninger!$E$46*(BU341*$K$781+BU342*$K$782)+Forudsætninger!$E$47*(BU342*$K$782+BU343*$K$783))+Forudsætninger!$E$48*BU343*$K$783,0)","v":8.3687973663006988E-3},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV339*$K$779+BV340*$K$780)+Forudsætninger!$E$45*(BV340*$K$780+BV341*$K$781)+Forudsætninger!$E$46*(BV341*$K$781+BV342*$K$782)+Forudsætninger!$E$47*(BV342*$K$782+BV343*$K$783))+Forudsætninger!$E$48*BV343*$K$783,0)","v":8.4462170102659086E-3},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW339*$K$779+BW340*$K$780)+Forudsætninger!$E$45*(BW340*$K$780+BW341*$K$781)+Forudsætninger!$E$46*(BW341*$K$781+BW342*$K$782)+Forudsætninger!$E$47*(BW342*$K$782+BW343*$K$783))+Forudsætninger!$E$48*BW343*$K$783,0)","v":8.5236366542311148E-3},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX339*$K$779+BX340*$K$780)+Forudsætninger!$E$45*(BX340*$K$780+BX341*$K$781)+Forudsætninger!$E$46*(BX341*$K$781+BX342*$K$782)+Forudsætninger!$E$47*(BX342*$K$782+BX343*$K$783))+Forudsætninger!$E$48*BX343*$K$783,0)","v":8.6010562981963211E-3},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY339*$K$779+BY340*$K$780)+Forudsætninger!$E$45*(BY340*$K$780+BY341*$K$781)+Forudsætninger!$E$46*(BY341*$K$781+BY342*$K$782)+Forudsætninger!$E$47*(BY342*$K$782+BY343*$K$783))+Forudsætninger!$E$48*BY343*$K$783,0)","v":8.6784759421615273E-3},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ339*$K$779+BZ340*$K$780)+Forudsætninger!$E$45*(BZ340*$K$780+BZ341*$K$781)+Forudsætninger!$E$46*(BZ341*$K$781+BZ342*$K$782)+Forudsætninger!$E$47*(BZ342*$K$782+BZ343*$K$783))+Forudsætninger!$E$48*BZ343*$K$783,0)","v":8.7558955861267371E-3},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA339*$K$779+CA340*$K$780)+Forudsætninger!$E$45*(CA340*$K$780+CA341*$K$781)+Forudsætninger!$E$46*(CA341*$K$781+CA342*$K$782)+Forudsætninger!$E$47*(CA342*$K$782+CA343*$K$783))+Forudsætninger!$E$48*CA343*$K$783,0)","v":8.8333152300919433E-3},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB339*$K$779+CB340*$K$780)+Forudsætninger!$E$45*(CB340*$K$780+CB341*$K$781)+Forudsætninger!$E$46*(CB341*$K$781+CB342*$K$782)+Forudsætninger!$E$47*(CB342*$K$782+CB343*$K$783))+Forudsætninger!$E$48*CB343*$K$783,0)","v":8.9397622133925662E-3},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC339*$K$779+CC340*$K$780)+Forudsætninger!$E$45*(CC340*$K$780+CC341*$K$781)+Forudsætninger!$E$46*(CC341*$K$781+CC342*$K$782)+Forudsætninger!$E$47*(CC342*$K$782+CC343*$K$783))+Forudsætninger!$E$48*CC343*$K$783,0)","v":9.0473108319977166E-3},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD339*$K$779+CD340*$K$780)+Forudsætninger!$E$45*(CD340*$K$780+CD341*$K$781)+Forudsætninger!$E$46*(CD341*$K$781+CD342*$K$782)+Forudsætninger!$E$47*(CD342*$K$782+CD343*$K$783))+Forudsætninger!$E$48*CD343*$K$783,0)","v":9.1548594506028584E-3},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE339*$K$779+CE340*$K$780)+Forudsætninger!$E$45*(CE340*$K$780+CE341*$K$781)+Forudsætninger!$E$46*(CE341*$K$781+CE342*$K$782)+Forudsætninger!$E$47*(CE342*$K$782+CE343*$K$783))+Forudsætninger!$E$48*CE343*$K$783,0)","v":9.2624080692080071E-3},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF339*$K$779+CF340*$K$780)+Forudsætninger!$E$45*(CF340*$K$780+CF341*$K$781)+Forudsætninger!$E$46*(CF341*$K$781+CF342*$K$782)+Forudsætninger!$E$47*(CF342*$K$782+CF343*$K$783))+Forudsætninger!$E$48*CF343*$K$783,0)","v":9.3699566878131524E-3},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG339*$K$779+CG340*$K$780)+Forudsætninger!$E$45*(CG340*$K$780+CG341*$K$781)+Forudsætninger!$E$46*(CG341*$K$781+CG342*$K$782)+Forudsætninger!$E$47*(CG342*$K$782+CG343*$K$783))+Forudsætninger!$E$48*CG343*$K$783,0)","v":9.4783059824630842E-3},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH339*$K$779+CH340*$K$780)+Forudsætninger!$E$45*(CH340*$K$780+CH341*$K$781)+Forudsætninger!$E$46*(CH341*$K$781+CH342*$K$782)+Forudsætninger!$E$47*(CH342*$K$782+CH343*$K$783))+Forudsætninger!$E$48*CH343*$K$783,0)","v":9.5871244444502134E-3},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI339*$K$779+CI340*$K$780)+Forudsætninger!$E$45*(CI340*$K$780+CI341*$K$781)+Forudsætninger!$E$46*(CI341*$K$781+CI342*$K$782)+Forudsætninger!$E$47*(CI342*$K$782+CI343*$K$783))+Forudsætninger!$E$48*CI343*$K$783,0)","v":9.6959429064373392E-3},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ339*$K$779+CJ340*$K$780)+Forudsætninger!$E$45*(CJ340*$K$780+CJ341*$K$781)+Forudsætninger!$E$46*(CJ341*$K$781+CJ342*$K$782)+Forudsætninger!$E$47*(CJ342*$K$782+CJ343*$K$783))+Forudsætninger!$E$48*CJ343*$K$783,0)","v":9.8047613684244684E-3},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK339*$K$779+CK340*$K$780)+Forudsætninger!$E$45*(CK340*$K$780+CK341*$K$781)+Forudsætninger!$E$46*(CK341*$K$781+CK342*$K$782)+Forudsætninger!$E$47*(CK342*$K$782+CK343*$K$783))+Forudsætninger!$E$48*CK343*$K$783,0)","v":9.9135798304115941E-3},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL339*$K$779+CL340*$K$780)+Forudsætninger!$E$45*(CL340*$K$780+CL341*$K$781)+Forudsætninger!$E$46*(CL341*$K$781+CL342*$K$782)+Forudsætninger!$E$47*(CL342*$K$782+CL343*$K$783))+Forudsætninger!$E$48*CL343*$K$783,0)","v":1.0022398292398723E-2},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM339*$K$779+CM340*$K$780)+Forudsætninger!$E$45*(CM340*$K$780+CM341*$K$781)+Forudsætninger!$E$46*(CM341*$K$781+CM342*$K$782)+Forudsætninger!$E$47*(CM342*$K$782+CM343*$K$783))+Forudsætninger!$E$48*CM343*$K$783,0)","v":1.0131216754385847E-2},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN339*$K$779+CN340*$K$780)+Forudsætninger!$E$45*(CN340*$K$780+CN341*$K$781)+Forudsætninger!$E$46*(CN341*$K$781+CN342*$K$782)+Forudsætninger!$E$47*(CN342*$K$782+CN343*$K$783))+Forudsætninger!$E$48*CN343*$K$783,0)","v":1.024003521637298E-2},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO339*$K$779+CO340*$K$780)+Forudsætninger!$E$45*(CO340*$K$780+CO341*$K$781)+Forudsætninger!$E$46*(CO341*$K$781+CO342*$K$782)+Forudsætninger!$E$47*(CO342*$K$782+CO343*$K$783))+Forudsætninger!$E$48*CO343*$K$783,0)","v":1.0348853678360102E-2},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP339*$K$779+CP340*$K$780)+Forudsætninger!$E$45*(CP340*$K$780+CP341*$K$781)+Forudsætninger!$E$46*(CP341*$K$781+CP342*$K$782)+Forudsætninger!$E$47*(CP342*$K$782+CP343*$K$783))+Forudsætninger!$E$48*CP343*$K$783,0)","v":1.0457672140347232E-2},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ339*$K$779+CQ340*$K$780)+Forudsætninger!$E$45*(CQ340*$K$780+CQ341*$K$781)+Forudsætninger!$E$46*(CQ341*$K$781+CQ342*$K$782)+Forudsætninger!$E$47*(CQ342*$K$782+CQ343*$K$783))+Forudsætninger!$E$48*CQ343*$K$783,0)","v":1.0566490602334359E-2},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR339*$K$779+CR340*$K$780)+Forudsætninger!$E$45*(CR340*$K$780+CR341*$K$781)+Forudsætninger!$E$46*(CR341*$K$781+CR342*$K$782)+Forudsætninger!$E$47*(CR342*$K$782+CR343*$K$783))+Forudsætninger!$E$48*CR343*$K$783,0)","v":1.0675309064321487E-2},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS339*$K$779+CS340*$K$780)+Forudsætninger!$E$45*(CS340*$K$780+CS341*$K$781)+Forudsætninger!$E$46*(CS341*$K$781+CS342*$K$782)+Forudsætninger!$E$47*(CS342*$K$782+CS343*$K$783))+Forudsætninger!$E$48*CS343*$K$783,0)","v":1.0784127526308612E-2},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT339*$K$779+CT340*$K$780)+Forudsætninger!$E$45*(CT340*$K$780+CT341*$K$781)+Forudsætninger!$E$46*(CT341*$K$781+CT342*$K$782)+Forudsætninger!$E$47*(CT342*$K$782+CT343*$K$783))+Forudsætninger!$E$48*CT343*$K$783,0)","v":1.0892945988295738E-2},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU339*$K$779+CU340*$K$780)+Forudsætninger!$E$45*(CU340*$K$780+CU341*$K$781)+Forudsætninger!$E$46*(CU341*$K$781+CU342*$K$782)+Forudsætninger!$E$47*(CU342*$K$782+CU343*$K$783))+Forudsætninger!$E$48*CU343*$K$783,0)","v":1.1001764450282867E-2},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV339*$K$779+CV340*$K$780)+Forudsætninger!$E$45*(CV340*$K$780+CV341*$K$781)+Forudsætninger!$E$46*(CV341*$K$781+CV342*$K$782)+Forudsætninger!$E$47*(CV342*$K$782+CV343*$K$783))+Forudsætninger!$E$48*CV343*$K$783,0)","v":1.1110582912269993E-2},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW339*$K$779+CW340*$K$780)+Forudsætninger!$E$45*(CW340*$K$780+CW341*$K$781)+Forudsætninger!$E$46*(CW341*$K$781+CW342*$K$782)+Forudsætninger!$E$47*(CW342*$K$782+CW343*$K$783))+Forudsætninger!$E$48*CW343*$K$783,0)","v":1.1219401374257122E-2},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX339*$K$779+CX340*$K$780)+Forudsætninger!$E$45*(CX340*$K$780+CX341*$K$781)+Forudsætninger!$E$46*(CX341*$K$781+CX342*$K$782)+Forudsætninger!$E$47*(CX342*$K$782+CX343*$K$783))+Forudsætninger!$E$48*CX343*$K$783,0)","v":1.1328219836244248E-2},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY339*$K$779+CY340*$K$780)+Forudsætninger!$E$45*(CY340*$K$780+CY341*$K$781)+Forudsætninger!$E$46*(CY341*$K$781+CY342*$K$782)+Forudsætninger!$E$47*(CY342*$K$782+CY343*$K$783))+Forudsætninger!$E$48*CY343*$K$783,0)","v":1.1437038298231377E-2},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ339*$K$779+CZ340*$K$780)+Forudsætninger!$E$45*(CZ340*$K$780+CZ341*$K$781)+Forudsætninger!$E$46*(CZ341*$K$781+CZ342*$K$782)+Forudsætninger!$E$47*(CZ342*$K$782+CZ343*$K$783))+Forudsætninger!$E$48*CZ343*$K$783,0)","v":1.1545856760218503E-2},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA339*$K$779+DA340*$K$780)+Forudsætninger!$E$45*(DA340*$K$780+DA341*$K$781)+Forudsætninger!$E$46*(DA341*$K$781+DA342*$K$782)+Forudsætninger!$E$47*(DA342*$K$782+DA343*$K$783))+Forudsætninger!$E$48*DA343*$K$783,0)","v":1.1654675222205629E-2}]
[null,null,null,"Genopførelse",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E376*$L$779+E377*$L$780)+Forudsætninger!$E$45*(E377*$L$780+E378*$L$781)+Forudsætninger!$E$46*(E378*$L$781+E379*$L$782)+Forudsætninger!$E$47*(E379*$L$782+E380*$L$783))+Forudsætninger!$E$48*E380*$L$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F376*$L$779+F377*$L$780)+Forudsætninger!$E$45*(F377*$L$780+F378*$L$781)+Forudsætninger!$E$46*(F378*$L$781+F379*$L$782)+Forudsætninger!$E$47*(F379*$L$782+F380*$L$783))+Forudsætninger!$E$48*F380*$L$783,0)","v":4.6724041562400736E-3},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G376*$L$779+G377*$L$780)+Forudsætninger!$E$45*(G377*$L$780+G378*$L$781)+Forudsætninger!$E$46*(G378*$L$781+G379*$L$782)+Forudsætninger!$E$47*(G379*$L$782+G380*$L$783))+Forudsætninger!$E$48*G380*$L$783,0)","v":4.9180669620686353E-3},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H376*$L$779+H377*$L$780)+Forudsætninger!$E$45*(H377*$L$780+H378*$L$781)+Forudsætninger!$E$46*(H378*$L$781+H379*$L$782)+Forudsætninger!$E$47*(H379*$L$782+H380*$L$783))+Forudsætninger!$E$48*H380*$L$783,0)","v":5.16372976789719E-3},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I376*$L$779+I377*$L$780)+Forudsætninger!$E$45*(I377*$L$780+I378*$L$781)+Forudsætninger!$E$46*(I378*$L$781+I379*$L$782)+Forudsætninger!$E$47*(I379*$L$782+I380*$L$783))+Forudsætninger!$E$48*I380*$L$783,0)","v":5.409392573725743E-3},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J376*$L$779+J377*$L$780)+Forudsætninger!$E$45*(J377*$L$780+J378*$L$781)+Forudsætninger!$E$46*(J378*$L$781+J379*$L$782)+Forudsætninger!$E$47*(J379*$L$782+J380*$L$783))+Forudsætninger!$E$48*J380*$L$783,0)","v":5.655055379554296E-3},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K376*$L$779+K377*$L$780)+Forudsætninger!$E$45*(K377*$L$780+K378*$L$781)+Forudsætninger!$E$46*(K378*$L$781+K379*$L$782)+Forudsætninger!$E$47*(K379*$L$782+K380*$L$783))+Forudsætninger!$E$48*K380*$L$783,0)","v":5.9007181853828576E-3},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L376*$L$779+L377*$L$780)+Forudsætninger!$E$45*(L377*$L$780+L378*$L$781)+Forudsætninger!$E$46*(L378*$L$781+L379*$L$782)+Forudsætninger!$E$47*(L379*$L$782+L380*$L$783))+Forudsætninger!$E$48*L380*$L$783,0)","v":6.1463809912114167E-3},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M376*$L$779+M377*$L$780)+Forudsætninger!$E$45*(M377*$L$780+M378*$L$781)+Forudsætninger!$E$46*(M378*$L$781+M379*$L$782)+Forudsætninger!$E$47*(M379*$L$782+M380*$L$783))+Forudsætninger!$E$48*M380*$L$783,0)","v":6.3920437970399679E-3},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N376*$L$779+N377*$L$780)+Forudsætninger!$E$45*(N377*$L$780+N378*$L$781)+Forudsætninger!$E$46*(N378*$L$781+N379*$L$782)+Forudsætninger!$E$47*(N379*$L$782+N380*$L$783))+Forudsætninger!$E$48*N380*$L$783,0)","v":6.637706602868533E-3},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O376*$L$779+O377*$L$780)+Forudsætninger!$E$45*(O377*$L$780+O378*$L$781)+Forudsætninger!$E$46*(O378*$L$781+O379*$L$782)+Forudsætninger!$E$47*(O379*$L$782+O380*$L$783))+Forudsætninger!$E$48*O380*$L$783,0)","v":6.8833694086970791E-3},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P376*$L$779+P377*$L$780)+Forudsætninger!$E$45*(P377*$L$780+P378*$L$781)+Forudsætninger!$E$46*(P378*$L$781+P379*$L$782)+Forudsætninger!$E$47*(P379*$L$782+P380*$L$783))+Forudsætninger!$E$48*P380*$L$783,0)","v":7.1290322145256399E-3},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q376*$L$779+Q377*$L$780)+Forudsætninger!$E$45*(Q377*$L$780+Q378*$L$781)+Forudsætninger!$E$46*(Q378*$L$781+Q379*$L$782)+Forudsætninger!$E$47*(Q379*$L$782+Q380*$L$783))+Forudsætninger!$E$48*Q380*$L$783,0)","v":7.3746950203541946E-3},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R376*$L$779+R377*$L$780)+Forudsætninger!$E$45*(R377*$L$780+R378*$L$781)+Forudsætninger!$E$46*(R378*$L$781+R379*$L$782)+Forudsætninger!$E$47*(R379*$L$782+R380*$L$783))+Forudsætninger!$E$48*R380*$L$783,0)","v":7.6203578261827502E-3},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S376*$L$779+S377*$L$780)+Forudsætninger!$E$45*(S377*$L$780+S378*$L$781)+Forudsætninger!$E$46*(S378*$L$781+S379*$L$782)+Forudsætninger!$E$47*(S379*$L$782+S380*$L$783))+Forudsætninger!$E$48*S380*$L$783,0)","v":7.866020632011311E-3},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T376*$L$779+T377*$L$780)+Forudsætninger!$E$45*(T377*$L$780+T378*$L$781)+Forudsætninger!$E$46*(T378*$L$781+T379*$L$782)+Forudsætninger!$E$47*(T379*$L$782+T380*$L$783))+Forudsætninger!$E$48*T380*$L$783,0)","v":8.1116834378398665E-3},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U376*$L$779+U377*$L$780)+Forudsætninger!$E$45*(U377*$L$780+U378*$L$781)+Forudsætninger!$E$46*(U378*$L$781+U379*$L$782)+Forudsætninger!$E$47*(U379*$L$782+U380*$L$783))+Forudsætninger!$E$48*U380*$L$783,0)","v":8.3573462436684169E-3},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V376*$L$779+V377*$L$780)+Forudsætninger!$E$45*(V377*$L$780+V378*$L$781)+Forudsætninger!$E$46*(V378*$L$781+V379*$L$782)+Forudsætninger!$E$47*(V379*$L$782+V380*$L$783))+Forudsætninger!$E$48*V380*$L$783,0)","v":8.6030090494969725E-3},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W376*$L$779+W377*$L$780)+Forudsætninger!$E$45*(W377*$L$780+W378*$L$781)+Forudsætninger!$E$46*(W378*$L$781+W379*$L$782)+Forudsætninger!$E$47*(W379*$L$782+W380*$L$783))+Forudsætninger!$E$48*W380*$L$783,0)","v":8.8486718553255333E-3},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X376*$L$779+X377*$L$780)+Forudsætninger!$E$45*(X377*$L$780+X378*$L$781)+Forudsætninger!$E$46*(X378*$L$781+X379*$L$782)+Forudsætninger!$E$47*(X379*$L$782+X380*$L$783))+Forudsætninger!$E$48*X380*$L$783,0)","v":9.0943346611540871E-3},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y376*$L$779+Y377*$L$780)+Forudsætninger!$E$45*(Y377*$L$780+Y378*$L$781)+Forudsætninger!$E$46*(Y378*$L$781+Y379*$L$782)+Forudsætninger!$E$47*(Y379*$L$782+Y380*$L$783))+Forudsætninger!$E$48*Y380*$L$783,0)","v":9.3399974669826427E-3},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z376*$L$779+Z377*$L$780)+Forudsætninger!$E$45*(Z377*$L$780+Z378*$L$781)+Forudsætninger!$E$46*(Z378*$L$781+Z379*$L$782)+Forudsætninger!$E$47*(Z379*$L$782+Z380*$L$783))+Forudsætninger!$E$48*Z380*$L$783,0)","v":9.5856602728112035E-3},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA376*$L$779+AA377*$L$780)+Forudsætninger!$E$45*(AA377*$L$780+AA378*$L$781)+Forudsætninger!$E$46*(AA378*$L$781+AA379*$L$782)+Forudsætninger!$E$47*(AA379*$L$782+AA380*$L$783))+Forudsætninger!$E$48*AA380*$L$783,0)","v":9.8313230786397504E-3},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB376*$L$779+AB377*$L$780)+Forudsætninger!$E$45*(AB377*$L$780+AB378*$L$781)+Forudsætninger!$E$46*(AB378*$L$781+AB379*$L$782)+Forudsætninger!$E$47*(AB379*$L$782+AB380*$L$783))+Forudsætninger!$E$48*AB380*$L$783,0)","v":1.0076985884468315E-2},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC376*$L$779+AC377*$L$780)+Forudsætninger!$E$45*(AC377*$L$780+AC378*$L$781)+Forudsætninger!$E$46*(AC378*$L$781+AC379*$L$782)+Forudsætninger!$E$47*(AC379*$L$782+AC380*$L$783))+Forudsætninger!$E$48*AC380*$L$783,0)","v":1.0322648690296865E-2},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD376*$L$779+AD377*$L$780)+Forudsætninger!$E$45*(AD377*$L$780+AD378*$L$781)+Forudsætninger!$E$46*(AD378*$L$781+AD379*$L$782)+Forudsætninger!$E$47*(AD379*$L$782+AD380*$L$783))+Forudsætninger!$E$48*AD380*$L$783,0)","v":1.0568311496125431E-2},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE376*$L$779+AE377*$L$780)+Forudsætninger!$E$45*(AE377*$L$780+AE378*$L$781)+Forudsætninger!$E$46*(AE378*$L$781+AE379*$L$782)+Forudsætninger!$E$47*(AE379*$L$782+AE380*$L$783))+Forudsætninger!$E$48*AE380*$L$783,0)","v":1.0813974301953987E-2},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF376*$L$779+AF377*$L$780)+Forudsætninger!$E$45*(AF377*$L$780+AF378*$L$781)+Forudsætninger!$E$46*(AF378*$L$781+AF379*$L$782)+Forudsætninger!$E$47*(AF379*$L$782+AF380*$L$783))+Forudsætninger!$E$48*AF380*$L$783,0)","v":1.105963710778254E-2},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG376*$L$779+AG377*$L$780)+Forudsætninger!$E$45*(AG377*$L$780+AG378*$L$781)+Forudsætninger!$E$46*(AG378*$L$781+AG379*$L$782)+Forudsætninger!$E$47*(AG379*$L$782+AG380*$L$783))+Forudsætninger!$E$48*AG380*$L$783,0)","v":1.1305299913611093E-2},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH376*$L$779+AH377*$L$780)+Forudsætninger!$E$45*(AH377*$L$780+AH378*$L$781)+Forudsætninger!$E$46*(AH378*$L$781+AH379*$L$782)+Forudsætninger!$E$47*(AH379*$L$782+AH380*$L$783))+Forudsætninger!$E$48*AH380*$L$783,0)","v":1.1550962719439645E-2},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI376*$L$779+AI377*$L$780)+Forudsætninger!$E$45*(AI377*$L$780+AI378*$L$781)+Forudsætninger!$E$46*(AI378*$L$781+AI379*$L$782)+Forudsætninger!$E$47*(AI379*$L$782+AI380*$L$783))+Forudsætninger!$E$48*AI380*$L$783,0)","v":1.1796625525268199E-2},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ376*$L$779+AJ377*$L$780)+Forudsætninger!$E$45*(AJ377*$L$780+AJ378*$L$781)+Forudsætninger!$E$46*(AJ378*$L$781+AJ379*$L$782)+Forudsætninger!$E$47*(AJ379*$L$782+AJ380*$L$783))+Forudsætninger!$E$48*AJ380*$L$783,0)","v":1.2042288331096759E-2},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK376*$L$779+AK377*$L$780)+Forudsætninger!$E$45*(AK377*$L$780+AK378*$L$781)+Forudsætninger!$E$46*(AK378*$L$781+AK379*$L$782)+Forudsætninger!$E$47*(AK379*$L$782+AK380*$L$783))+Forudsætninger!$E$48*AK380*$L$783,0)","v":1.228795113692531E-2},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL376*$L$779+AL377*$L$780)+Forudsætninger!$E$45*(AL377*$L$780+AL378*$L$781)+Forudsætninger!$E$46*(AL378*$L$781+AL379*$L$782)+Forudsætninger!$E$47*(AL379*$L$782+AL380*$L$783))+Forudsætninger!$E$48*AL380*$L$783,0)","v":1.2533613942753874E-2},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM376*$L$779+AM377*$L$780)+Forudsætninger!$E$45*(AM377*$L$780+AM378*$L$781)+Forudsætninger!$E$46*(AM378*$L$781+AM379*$L$782)+Forudsætninger!$E$47*(AM379*$L$782+AM380*$L$783))+Forudsætninger!$E$48*AM380*$L$783,0)","v":1.2779276748582421E-2},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN376*$L$779+AN377*$L$780)+Forudsætninger!$E$45*(AN377*$L$780+AN378*$L$781)+Forudsætninger!$E$46*(AN378*$L$781+AN379*$L$782)+Forudsætninger!$E$47*(AN379*$L$782+AN380*$L$783))+Forudsætninger!$E$48*AN380*$L$783,0)","v":1.3024939554410985E-2},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO376*$L$779+AO377*$L$780)+Forudsætninger!$E$45*(AO377*$L$780+AO378*$L$781)+Forudsætninger!$E$46*(AO378*$L$781+AO379*$L$782)+Forudsætninger!$E$47*(AO379*$L$782+AO380*$L$783))+Forudsætninger!$E$48*AO380*$L$783,0)","v":1.3270602360239532E-2},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP376*$L$779+AP377*$L$780)+Forudsætninger!$E$45*(AP377*$L$780+AP378*$L$781)+Forudsætninger!$E$46*(AP378*$L$781+AP379*$L$782)+Forudsætninger!$E$47*(AP379*$L$782+AP380*$L$783))+Forudsætninger!$E$48*AP380*$L$783,0)","v":1.3516265166068098E-2},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ376*$L$779+AQ377*$L$780)+Forudsætninger!$E$45*(AQ377*$L$780+AQ378*$L$781)+Forudsætninger!$E$46*(AQ378*$L$781+AQ379*$L$782)+Forudsætninger!$E$47*(AQ379*$L$782+AQ380*$L$783))+Forudsætninger!$E$48*AQ380*$L$783,0)","v":1.3761927971896657E-2},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR376*$L$779+AR377*$L$780)+Forudsætninger!$E$45*(AR377*$L$780+AR378*$L$781)+Forudsætninger!$E$46*(AR378*$L$781+AR379*$L$782)+Forudsætninger!$E$47*(AR379*$L$782+AR380*$L$783))+Forudsætninger!$E$48*AR380*$L$783,0)","v":1.4007590777725211E-2},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS376*$L$779+AS377*$L$780)+Forudsætninger!$E$45*(AS377*$L$780+AS378*$L$781)+Forudsætninger!$E$46*(AS378*$L$781+AS379*$L$782)+Forudsætninger!$E$47*(AS379*$L$782+AS380*$L$783))+Forudsætninger!$E$48*AS380*$L$783,0)","v":1.4253253583553768E-2},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT376*$L$779+AT377*$L$780)+Forudsætninger!$E$45*(AT377*$L$780+AT378*$L$781)+Forudsætninger!$E$46*(AT378*$L$781+AT379*$L$782)+Forudsætninger!$E$47*(AT379*$L$782+AT380*$L$783))+Forudsætninger!$E$48*AT380*$L$783,0)","v":1.4498916389382315E-2},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU376*$L$779+AU377*$L$780)+Forudsætninger!$E$45*(AU377*$L$780+AU378*$L$781)+Forudsætninger!$E$46*(AU378*$L$781+AU379*$L$782)+Forudsætninger!$E$47*(AU379*$L$782+AU380*$L$783))+Forudsætninger!$E$48*AU380*$L$783,0)","v":1.4744579195210881E-2},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV376*$L$779+AV377*$L$780)+Forudsætninger!$E$45*(AV377*$L$780+AV378*$L$781)+Forudsætninger!$E$46*(AV378*$L$781+AV379*$L$782)+Forudsætninger!$E$47*(AV379*$L$782+AV380*$L$783))+Forudsætninger!$E$48*AV380*$L$783,0)","v":1.4990242001039435E-2},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW376*$L$779+AW377*$L$780)+Forudsætninger!$E$45*(AW377*$L$780+AW378*$L$781)+Forudsætninger!$E$46*(AW378*$L$781+AW379*$L$782)+Forudsætninger!$E$47*(AW379*$L$782+AW380*$L$783))+Forudsætninger!$E$48*AW380*$L$783,0)","v":1.5235904806867994E-2},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX376*$L$779+AX377*$L$780)+Forudsætninger!$E$45*(AX377*$L$780+AX378*$L$781)+Forudsætninger!$E$46*(AX378*$L$781+AX379*$L$782)+Forudsætninger!$E$47*(AX379*$L$782+AX380*$L$783))+Forudsætninger!$E$48*AX380*$L$783,0)","v":1.5481567612696546E-2},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY376*$L$779+AY377*$L$780)+Forudsætninger!$E$45*(AY377*$L$780+AY378*$L$781)+Forudsætninger!$E$46*(AY378*$L$781+AY379*$L$782)+Forudsætninger!$E$47*(AY379*$L$782+AY380*$L$783))+Forudsætninger!$E$48*AY380*$L$783,0)","v":1.5727230418525105E-2},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ376*$L$779+AZ377*$L$780)+Forudsætninger!$E$45*(AZ377*$L$780+AZ378*$L$781)+Forudsætninger!$E$46*(AZ378*$L$781+AZ379*$L$782)+Forudsætninger!$E$47*(AZ379*$L$782+AZ380*$L$783))+Forudsætninger!$E$48*AZ380*$L$783,0)","v":1.5972893224353666E-2},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA376*$L$779+BA377*$L$780)+Forudsætninger!$E$45*(BA377*$L$780+BA378*$L$781)+Forudsætninger!$E$46*(BA378*$L$781+BA379*$L$782)+Forudsætninger!$E$47*(BA379*$L$782+BA380*$L$783))+Forudsætninger!$E$48*BA380*$L$783,0)","v":1.621855603018222E-2},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB376*$L$779+BB377*$L$780)+Forudsætninger!$E$45*(BB377*$L$780+BB378*$L$781)+Forudsætninger!$E$46*(BB378*$L$781+BB379*$L$782)+Forudsætninger!$E$47*(BB379*$L$782+BB380*$L$783))+Forudsætninger!$E$48*BB380*$L$783,0)","v":1.646421883601077E-2},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC376*$L$779+BC377*$L$780)+Forudsætninger!$E$45*(BC377*$L$780+BC378*$L$781)+Forudsætninger!$E$46*(BC378*$L$781+BC379*$L$782)+Forudsætninger!$E$47*(BC379*$L$782+BC380*$L$783))+Forudsætninger!$E$48*BC380*$L$783,0)","v":1.6709881641839324E-2},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD376*$L$779+BD377*$L$780)+Forudsætninger!$E$45*(BD377*$L$780+BD378*$L$781)+Forudsætninger!$E$46*(BD378*$L$781+BD379*$L$782)+Forudsætninger!$E$47*(BD379*$L$782+BD380*$L$783))+Forudsætninger!$E$48*BD380*$L$783,0)","v":1.6955544447667885E-2},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE376*$L$779+BE377*$L$780)+Forudsætninger!$E$45*(BE377*$L$780+BE378*$L$781)+Forudsætninger!$E$46*(BE378*$L$781+BE379*$L$782)+Forudsætninger!$E$47*(BE379*$L$782+BE380*$L$783))+Forudsætninger!$E$48*BE380*$L$783,0)","v":1.7201207253496449E-2},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF376*$L$779+BF377*$L$780)+Forudsætninger!$E$45*(BF377*$L$780+BF378*$L$781)+Forudsætninger!$E$46*(BF378*$L$781+BF379*$L$782)+Forudsætninger!$E$47*(BF379*$L$782+BF380*$L$783))+Forudsætninger!$E$48*BF380*$L$783,0)","v":1.7446870059324993E-2},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG376*$L$779+BG377*$L$780)+Forudsætninger!$E$45*(BG377*$L$780+BG378*$L$781)+Forudsætninger!$E$46*(BG378*$L$781+BG379*$L$782)+Forudsætninger!$E$47*(BG379*$L$782+BG380*$L$783))+Forudsætninger!$E$48*BG380*$L$783,0)","v":1.7692532865153546E-2},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH376*$L$779+BH377*$L$780)+Forudsætninger!$E$45*(BH377*$L$780+BH378*$L$781)+Forudsætninger!$E$46*(BH378*$L$781+BH379*$L$782)+Forudsætninger!$E$47*(BH379*$L$782+BH380*$L$783))+Forudsætninger!$E$48*BH380*$L$783,0)","v":1.7938195670982107E-2},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI376*$L$779+BI377*$L$780)+Forudsætninger!$E$45*(BI377*$L$780+BI378*$L$781)+Forudsætninger!$E$46*(BI378*$L$781+BI379*$L$782)+Forudsætninger!$E$47*(BI379*$L$782+BI380*$L$783))+Forudsætninger!$E$48*BI380*$L$783,0)","v":1.8183858476810668E-2},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ376*$L$779+BJ377*$L$780)+Forudsætninger!$E$45*(BJ377*$L$780+BJ378*$L$781)+Forudsætninger!$E$46*(BJ378*$L$781+BJ379*$L$782)+Forudsætninger!$E$47*(BJ379*$L$782+BJ380*$L$783))+Forudsætninger!$E$48*BJ380*$L$783,0)","v":1.8429521282639225E-2},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK376*$L$779+BK377*$L$780)+Forudsætninger!$E$45*(BK377*$L$780+BK378*$L$781)+Forudsætninger!$E$46*(BK378*$L$781+BK379*$L$782)+Forudsætninger!$E$47*(BK379*$L$782+BK380*$L$783))+Forudsætninger!$E$48*BK380*$L$783,0)","v":1.8675184088467772E-2},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL376*$L$779+BL377*$L$780)+Forudsætninger!$E$45*(BL377*$L$780+BL378*$L$781)+Forudsætninger!$E$46*(BL378*$L$781+BL379*$L$782)+Forudsætninger!$E$47*(BL379*$L$782+BL380*$L$783))+Forudsætninger!$E$48*BL380*$L$783,0)","v":1.8920846894296336E-2},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM376*$L$779+BM377*$L$780)+Forudsætninger!$E$45*(BM377*$L$780+BM378*$L$781)+Forudsætninger!$E$46*(BM378*$L$781+BM379*$L$782)+Forudsætninger!$E$47*(BM379*$L$782+BM380*$L$783))+Forudsætninger!$E$48*BM380*$L$783,0)","v":1.9166509700124887E-2},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN376*$L$779+BN377*$L$780)+Forudsætninger!$E$45*(BN377*$L$780+BN378*$L$781)+Forudsætninger!$E$46*(BN378*$L$781+BN379*$L$782)+Forudsætninger!$E$47*(BN379*$L$782+BN380*$L$783))+Forudsætninger!$E$48*BN380*$L$783,0)","v":1.9412172505953451E-2},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO376*$L$779+BO377*$L$780)+Forudsætninger!$E$45*(BO377*$L$780+BO378*$L$781)+Forudsætninger!$E$46*(BO378*$L$781+BO379*$L$782)+Forudsætninger!$E$47*(BO379*$L$782+BO380*$L$783))+Forudsætninger!$E$48*BO380*$L$783,0)","v":1.9657835311781998E-2},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP376*$L$779+BP377*$L$780)+Forudsætninger!$E$45*(BP377*$L$780+BP378*$L$781)+Forudsætninger!$E$46*(BP378*$L$781+BP379*$L$782)+Forudsætninger!$E$47*(BP379*$L$782+BP380*$L$783))+Forudsætninger!$E$48*BP380*$L$783,0)","v":1.9903498117610559E-2},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ376*$L$779+BQ377*$L$780)+Forudsætninger!$E$45*(BQ377*$L$780+BQ378*$L$781)+Forudsætninger!$E$46*(BQ378*$L$781+BQ379*$L$782)+Forudsætninger!$E$47*(BQ379*$L$782+BQ380*$L$783))+Forudsætninger!$E$48*BQ380*$L$783,0)","v":2.014916092343912E-2},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR376*$L$779+BR377*$L$780)+Forudsætninger!$E$45*(BR377*$L$780+BR378*$L$781)+Forudsætninger!$E$46*(BR378*$L$781+BR379*$L$782)+Forudsætninger!$E$47*(BR379*$L$782+BR380*$L$783))+Forudsætninger!$E$48*BR380*$L$783,0)","v":2.039482372926768E-2},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS376*$L$779+BS377*$L$780)+Forudsætninger!$E$45*(BS377*$L$780+BS378*$L$781)+Forudsætninger!$E$46*(BS378*$L$781+BS379*$L$782)+Forudsætninger!$E$47*(BS379*$L$782+BS380*$L$783))+Forudsætninger!$E$48*BS380*$L$783,0)","v":2.0640486535096227E-2},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT376*$L$779+BT377*$L$780)+Forudsætninger!$E$45*(BT377*$L$780+BT378*$L$781)+Forudsætninger!$E$46*(BT378*$L$781+BT379*$L$782)+Forudsætninger!$E$47*(BT379*$L$782+BT380*$L$783))+Forudsætninger!$E$48*BT380*$L$783,0)","v":2.0886149340924785E-2},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU376*$L$779+BU377*$L$780)+Forudsætninger!$E$45*(BU377*$L$780+BU378*$L$781)+Forudsætninger!$E$46*(BU378*$L$781+BU379*$L$782)+Forudsætninger!$E$47*(BU379*$L$782+BU380*$L$783))+Forudsætninger!$E$48*BU380*$L$783,0)","v":2.1131812146753345E-2},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV376*$L$779+BV377*$L$780)+Forudsætninger!$E$45*(BV377*$L$780+BV378*$L$781)+Forudsætninger!$E$46*(BV378*$L$781+BV379*$L$782)+Forudsætninger!$E$47*(BV379*$L$782+BV380*$L$783))+Forudsætninger!$E$48*BV380*$L$783,0)","v":2.1377474952581903E-2},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW376*$L$779+BW377*$L$780)+Forudsætninger!$E$45*(BW377*$L$780+BW378*$L$781)+Forudsætninger!$E$46*(BW378*$L$781+BW379*$L$782)+Forudsætninger!$E$47*(BW379*$L$782+BW380*$L$783))+Forudsætninger!$E$48*BW380*$L$783,0)","v":2.1623137758410453E-2},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX376*$L$779+BX377*$L$780)+Forudsætninger!$E$45*(BX377*$L$780+BX378*$L$781)+Forudsætninger!$E$46*(BX378*$L$781+BX379*$L$782)+Forudsætninger!$E$47*(BX379*$L$782+BX380*$L$783))+Forudsætninger!$E$48*BX380*$L$783,0)","v":2.1868800564239007E-2},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY376*$L$779+BY377*$L$780)+Forudsætninger!$E$45*(BY377*$L$780+BY378*$L$781)+Forudsætninger!$E$46*(BY378*$L$781+BY379*$L$782)+Forudsætninger!$E$47*(BY379*$L$782+BY380*$L$783))+Forudsætninger!$E$48*BY380*$L$783,0)","v":2.2114463370067554E-2},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ376*$L$779+BZ377*$L$780)+Forudsætninger!$E$45*(BZ377*$L$780+BZ378*$L$781)+Forudsætninger!$E$46*(BZ378*$L$781+BZ379*$L$782)+Forudsætninger!$E$47*(BZ379*$L$782+BZ380*$L$783))+Forudsætninger!$E$48*BZ380*$L$783,0)","v":2.2360126175896118E-2},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA376*$L$779+CA377*$L$780)+Forudsætninger!$E$45*(CA377*$L$780+CA378*$L$781)+Forudsætninger!$E$46*(CA378*$L$781+CA379*$L$782)+Forudsætninger!$E$47*(CA379*$L$782+CA380*$L$783))+Forudsætninger!$E$48*CA380*$L$783,0)","v":2.2605788981724675E-2},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB376*$L$779+CB377*$L$780)+Forudsætninger!$E$45*(CB377*$L$780+CB378*$L$781)+Forudsætninger!$E$46*(CB378*$L$781+CB379*$L$782)+Forudsætninger!$E$47*(CB379*$L$782+CB380*$L$783))+Forudsætninger!$E$48*CB380*$L$783,0)","v":2.3025316089907859E-2},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC376*$L$779+CC377*$L$780)+Forudsætninger!$E$45*(CC377*$L$780+CC378*$L$781)+Forudsætninger!$E$46*(CC378*$L$781+CC379*$L$782)+Forudsætninger!$E$47*(CC379*$L$782+CC380*$L$783))+Forudsætninger!$E$48*CC380*$L$783,0)","v":2.3451441634532545E-2},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD376*$L$779+CD377*$L$780)+Forudsætninger!$E$45*(CD377*$L$780+CD378*$L$781)+Forudsætninger!$E$46*(CD378*$L$781+CD379*$L$782)+Forudsætninger!$E$47*(CD379*$L$782+CD380*$L$783))+Forudsætninger!$E$48*CD380*$L$783,0)","v":2.3877567179157212E-2},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE376*$L$779+CE377*$L$780)+Forudsætninger!$E$45*(CE377*$L$780+CE378*$L$781)+Forudsætninger!$E$46*(CE378*$L$781+CE379*$L$782)+Forudsætninger!$E$47*(CE379*$L$782+CE380*$L$783))+Forudsætninger!$E$48*CE380*$L$783,0)","v":2.4303692723781897E-2},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF376*$L$779+CF377*$L$780)+Forudsætninger!$E$45*(CF377*$L$780+CF378*$L$781)+Forudsætninger!$E$46*(CF378*$L$781+CF379*$L$782)+Forudsætninger!$E$47*(CF379*$L$782+CF380*$L$783))+Forudsætninger!$E$48*CF380*$L$783,0)","v":2.4729818268406548E-2},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG376*$L$779+CG377*$L$780)+Forudsætninger!$E$45*(CG377*$L$780+CG378*$L$781)+Forudsætninger!$E$46*(CG378*$L$781+CG379*$L$782)+Forudsætninger!$E$47*(CG379*$L$782+CG380*$L$783))+Forudsætninger!$E$48*CG380*$L$783,0)","v":2.5155943813031233E-2},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH376*$L$779+CH377*$L$780)+Forudsætninger!$E$45*(CH377*$L$780+CH378*$L$781)+Forudsætninger!$E$46*(CH378*$L$781+CH379*$L$782)+Forudsætninger!$E$47*(CH379*$L$782+CH380*$L$783))+Forudsætninger!$E$48*CH380*$L$783,0)","v":2.5582069357655918E-2},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI376*$L$779+CI377*$L$780)+Forudsætninger!$E$45*(CI377*$L$780+CI378*$L$781)+Forudsætninger!$E$46*(CI378*$L$781+CI379*$L$782)+Forudsætninger!$E$47*(CI379*$L$782+CI380*$L$783))+Forudsætninger!$E$48*CI380*$L$783,0)","v":2.6008194902280582E-2},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ376*$L$779+CJ377*$L$780)+Forudsætninger!$E$45*(CJ377*$L$780+CJ378*$L$781)+Forudsætninger!$E$46*(CJ378*$L$781+CJ379*$L$782)+Forudsætninger!$E$47*(CJ379*$L$782+CJ380*$L$783))+Forudsætninger!$E$48*CJ380*$L$783,0)","v":2.6434320446905267E-2},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK376*$L$779+CK377*$L$780)+Forudsætninger!$E$45*(CK377*$L$780+CK378*$L$781)+Forudsætninger!$E$46*(CK378*$L$781+CK379*$L$782)+Forudsætninger!$E$47*(CK379*$L$782+CK380*$L$783))+Forudsætninger!$E$48*CK380*$L$783,0)","v":2.6860445991529949E-2},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL376*$L$779+CL377*$L$780)+Forudsætninger!$E$45*(CL377*$L$780+CL378*$L$781)+Forudsætninger!$E$46*(CL378*$L$781+CL379*$L$782)+Forudsætninger!$E$47*(CL379*$L$782+CL380*$L$783))+Forudsætninger!$E$48*CL380*$L$783,0)","v":2.7286571536154613E-2},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM376*$L$779+CM377*$L$780)+Forudsætninger!$E$45*(CM377*$L$780+CM378*$L$781)+Forudsætninger!$E$46*(CM378*$L$781+CM379*$L$782)+Forudsætninger!$E$47*(CM379*$L$782+CM380*$L$783))+Forudsætninger!$E$48*CM380*$L$783,0)","v":2.7712697080779301E-2},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN376*$L$779+CN377*$L$780)+Forudsætninger!$E$45*(CN377*$L$780+CN378*$L$781)+Forudsætninger!$E$46*(CN378*$L$781+CN379*$L$782)+Forudsætninger!$E$47*(CN379*$L$782+CN380*$L$783))+Forudsætninger!$E$48*CN380*$L$783,0)","v":2.8138822625403972E-2},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO376*$L$779+CO377*$L$780)+Forudsætninger!$E$45*(CO377*$L$780+CO378*$L$781)+Forudsætninger!$E$46*(CO378*$L$781+CO379*$L$782)+Forudsætninger!$E$47*(CO379*$L$782+CO380*$L$783))+Forudsætninger!$E$48*CO380*$L$783,0)","v":2.8564948170028644E-2},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP376*$L$779+CP377*$L$780)+Forudsætninger!$E$45*(CP377*$L$780+CP378*$L$781)+Forudsætninger!$E$46*(CP378*$L$781+CP379*$L$782)+Forudsætninger!$E$47*(CP379*$L$782+CP380*$L$783))+Forudsætninger!$E$48*CP380*$L$783,0)","v":2.8991073714653322E-2},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ376*$L$779+CQ377*$L$780)+Forudsætninger!$E$45*(CQ377*$L$780+CQ378*$L$781)+Forudsætninger!$E$46*(CQ378*$L$781+CQ379*$L$782)+Forudsætninger!$E$47*(CQ379*$L$782+CQ380*$L$783))+Forudsætninger!$E$48*CQ380*$L$783,0)","v":2.9417199259278E-2},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR376*$L$779+CR377*$L$780)+Forudsætninger!$E$45*(CR377*$L$780+CR378*$L$781)+Forudsætninger!$E$46*(CR378*$L$781+CR379*$L$782)+Forudsætninger!$E$47*(CR379*$L$782+CR380*$L$783))+Forudsætninger!$E$48*CR380*$L$783,0)","v":2.9843324803902675E-2},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS376*$L$779+CS377*$L$780)+Forudsætninger!$E$45*(CS377*$L$780+CS378*$L$781)+Forudsætninger!$E$46*(CS378*$L$781+CS379*$L$782)+Forudsætninger!$E$47*(CS379*$L$782+CS380*$L$783))+Forudsætninger!$E$48*CS380*$L$783,0)","v":3.0269450348527356E-2},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT376*$L$779+CT377*$L$780)+Forudsætninger!$E$45*(CT377*$L$780+CT378*$L$781)+Forudsætninger!$E$46*(CT378*$L$781+CT379*$L$782)+Forudsætninger!$E$47*(CT379*$L$782+CT380*$L$783))+Forudsætninger!$E$48*CT380*$L$783,0)","v":3.0695575893152034E-2},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU376*$L$779+CU377*$L$780)+Forudsætninger!$E$45*(CU377*$L$780+CU378*$L$781)+Forudsætninger!$E$46*(CU378*$L$781+CU379*$L$782)+Forudsætninger!$E$47*(CU379*$L$782+CU380*$L$783))+Forudsætninger!$E$48*CU380*$L$783,0)","v":3.1121701437776698E-2},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV376*$L$779+CV377*$L$780)+Forudsætninger!$E$45*(CV377*$L$780+CV378*$L$781)+Forudsætninger!$E$46*(CV378*$L$781+CV379*$L$782)+Forudsætninger!$E$47*(CV379*$L$782+CV380*$L$783))+Forudsætninger!$E$48*CV380*$L$783,0)","v":3.1547826982401383E-2},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW376*$L$779+CW377*$L$780)+Forudsætninger!$E$45*(CW377*$L$780+CW378*$L$781)+Forudsætninger!$E$46*(CW378*$L$781+CW379*$L$782)+Forudsætninger!$E$47*(CW379*$L$782+CW380*$L$783))+Forudsætninger!$E$48*CW380*$L$783,0)","v":3.1973952527026062E-2},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX376*$L$779+CX377*$L$780)+Forudsætninger!$E$45*(CX377*$L$780+CX378*$L$781)+Forudsætninger!$E$46*(CX378*$L$781+CX379*$L$782)+Forudsætninger!$E$47*(CX379*$L$782+CX380*$L$783))+Forudsætninger!$E$48*CX380*$L$783,0)","v":3.2400078071650733E-2},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY376*$L$779+CY377*$L$780)+Forudsætninger!$E$45*(CY377*$L$780+CY378*$L$781)+Forudsætninger!$E$46*(CY378*$L$781+CY379*$L$782)+Forudsætninger!$E$47*(CY379*$L$782+CY380*$L$783))+Forudsætninger!$E$48*CY380*$L$783,0)","v":3.2826203616275418E-2},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ376*$L$779+CZ377*$L$780)+Forudsætninger!$E$45*(CZ377*$L$780+CZ378*$L$781)+Forudsætninger!$E$46*(CZ378*$L$781+CZ379*$L$782)+Forudsætninger!$E$47*(CZ379*$L$782+CZ380*$L$783))+Forudsætninger!$E$48*CZ380*$L$783,0)","v":3.3252329160900096E-2},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA376*$L$779+DA377*$L$780)+Forudsætninger!$E$45*(DA377*$L$780+DA378*$L$781)+Forudsætninger!$E$46*(DA378*$L$781+DA379*$L$782)+Forudsætninger!$E$47*(DA379*$L$782+DA380*$L$783))+Forudsætninger!$E$48*DA380*$L$783,0)","v":3.367845470552476E-2}]
[null,null,null,"Trafikforstyrrelse",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E413*$M$779+E414*$M$780)+Forudsætninger!$E$45*(E414*$M$780+E415*$M$781)+Forudsætninger!$E$46*(E415*$M$781+E416*$M$782)+Forudsætninger!$E$47*(E416*$M$782+E417*$M$783))+Forudsætninger!$E$48*E417*$M$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F413*$M$779+F414*$M$780)+Forudsætninger!$E$45*(F414*$M$780+F415*$M$781)+Forudsætninger!$E$46*(F415*$M$781+F416*$M$782)+Forudsætninger!$E$47*(F416*$M$782+F417*$M$783))+Forudsætninger!$E$48*F417*$M$783,0)","v":7.7975337729703602E-3},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G413*$M$779+G414*$M$780)+Forudsætninger!$E$45*(G414*$M$780+G415*$M$781)+Forudsætninger!$E$46*(G415*$M$781+G416*$M$782)+Forudsætninger!$E$47*(G416*$M$782+G417*$M$783))+Forudsætninger!$E$48*G417*$M$783,0)","v":7.9824050819546268E-3},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H413*$M$779+H414*$M$780)+Forudsætninger!$E$45*(H414*$M$780+H415*$M$781)+Forudsætninger!$E$46*(H415*$M$781+H416*$M$782)+Forudsætninger!$E$47*(H416*$M$782+H417*$M$783))+Forudsætninger!$E$48*H417*$M$783,0)","v":8.1672763909388831E-3},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I413*$M$779+I414*$M$780)+Forudsætninger!$E$45*(I414*$M$780+I415*$M$781)+Forudsætninger!$E$46*(I415*$M$781+I416*$M$782)+Forudsætninger!$E$47*(I416*$M$782+I417*$M$783))+Forudsætninger!$E$48*I417*$M$783,0)","v":8.352147699923148E-3},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J413*$M$779+J414*$M$780)+Forudsætninger!$E$45*(J414*$M$780+J415*$M$781)+Forudsætninger!$E$46*(J415*$M$781+J416*$M$782)+Forudsætninger!$E$47*(J416*$M$782+J417*$M$783))+Forudsætninger!$E$48*J417*$M$783,0)","v":8.5370190089074007E-3},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K413*$M$779+K414*$M$780)+Forudsætninger!$E$45*(K414*$M$780+K415*$M$781)+Forudsætninger!$E$46*(K415*$M$781+K416*$M$782)+Forudsætninger!$E$47*(K416*$M$782+K417*$M$783))+Forudsætninger!$E$48*K417*$M$783,0)","v":8.7218903178916708E-3},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L413*$M$779+L414*$M$780)+Forudsætninger!$E$45*(L414*$M$780+L415*$M$781)+Forudsætninger!$E$46*(L415*$M$781+L416*$M$782)+Forudsætninger!$E$47*(L416*$M$782+L417*$M$783))+Forudsætninger!$E$48*L417*$M$783,0)","v":8.9067616268759288E-3},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M413*$M$779+M414*$M$780)+Forudsætninger!$E$45*(M414*$M$780+M415*$M$781)+Forudsætninger!$E$46*(M415*$M$781+M416*$M$782)+Forudsætninger!$E$47*(M416*$M$782+M417*$M$783))+Forudsætninger!$E$48*M417*$M$783,0)","v":9.0916329358601902E-3},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N413*$M$779+N414*$M$780)+Forudsætninger!$E$45*(N414*$M$780+N415*$M$781)+Forudsætninger!$E$46*(N415*$M$781+N416*$M$782)+Forudsætninger!$E$47*(N416*$M$782+N417*$M$783))+Forudsætninger!$E$48*N417*$M$783,0)","v":9.2765042448444517E-3},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O413*$M$779+O414*$M$780)+Forudsætninger!$E$45*(O414*$M$780+O415*$M$781)+Forudsætninger!$E$46*(O415*$M$781+O416*$M$782)+Forudsætninger!$E$47*(O416*$M$782+O417*$M$783))+Forudsætninger!$E$48*O417*$M$783,0)","v":9.4613755538287114E-3},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P413*$M$779+P414*$M$780)+Forudsætninger!$E$45*(P414*$M$780+P415*$M$781)+Forudsætninger!$E$46*(P415*$M$781+P416*$M$782)+Forudsætninger!$E$47*(P416*$M$782+P417*$M$783))+Forudsætninger!$E$48*P417*$M$783,0)","v":9.6462468628129728E-3},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q413*$M$779+Q414*$M$780)+Forudsætninger!$E$45*(Q414*$M$780+Q415*$M$781)+Forudsætninger!$E$46*(Q415*$M$781+Q416*$M$782)+Forudsætninger!$E$47*(Q416*$M$782+Q417*$M$783))+Forudsætninger!$E$48*Q417*$M$783,0)","v":9.831118171797236E-3},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R413*$M$779+R414*$M$780)+Forudsætninger!$E$45*(R414*$M$780+R415*$M$781)+Forudsætninger!$E$46*(R415*$M$781+R416*$M$782)+Forudsætninger!$E$47*(R416*$M$782+R417*$M$783))+Forudsætninger!$E$48*R417*$M$783,0)","v":1.0015989480781492E-2},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S413*$M$779+S414*$M$780)+Forudsætninger!$E$45*(S414*$M$780+S415*$M$781)+Forudsætninger!$E$46*(S415*$M$781+S416*$M$782)+Forudsætninger!$E$47*(S416*$M$782+S417*$M$783))+Forudsætninger!$E$48*S417*$M$783,0)","v":1.0200860789765755E-2},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T413*$M$779+T414*$M$780)+Forudsætninger!$E$45*(T414*$M$780+T415*$M$781)+Forudsætninger!$E$46*(T415*$M$781+T416*$M$782)+Forudsætninger!$E$47*(T416*$M$782+T417*$M$783))+Forudsætninger!$E$48*T417*$M$783,0)","v":1.0385732098750017E-2},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U413*$M$779+U414*$M$780)+Forudsætninger!$E$45*(U414*$M$780+U415*$M$781)+Forudsætninger!$E$46*(U415*$M$781+U416*$M$782)+Forudsætninger!$E$47*(U416*$M$782+U417*$M$783))+Forudsætninger!$E$48*U417*$M$783,0)","v":1.0570603407734276E-2},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V413*$M$779+V414*$M$780)+Forudsætninger!$E$45*(V414*$M$780+V415*$M$781)+Forudsætninger!$E$46*(V415*$M$781+V416*$M$782)+Forudsætninger!$E$47*(V416*$M$782+V417*$M$783))+Forudsætninger!$E$48*V417*$M$783,0)","v":1.0755474716718536E-2},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W413*$M$779+W414*$M$780)+Forudsætninger!$E$45*(W414*$M$780+W415*$M$781)+Forudsætninger!$E$46*(W415*$M$781+W416*$M$782)+Forudsætninger!$E$47*(W416*$M$782+W417*$M$783))+Forudsætninger!$E$48*W417*$M$783,0)","v":1.0940346025702798E-2},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X413*$M$779+X414*$M$780)+Forudsætninger!$E$45*(X414*$M$780+X415*$M$781)+Forudsætninger!$E$46*(X415*$M$781+X416*$M$782)+Forudsætninger!$E$47*(X416*$M$782+X417*$M$783))+Forudsætninger!$E$48*X417*$M$783,0)","v":1.1125217334687059E-2},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y413*$M$779+Y414*$M$780)+Forudsætninger!$E$45*(Y414*$M$780+Y415*$M$781)+Forudsætninger!$E$46*(Y415*$M$781+Y416*$M$782)+Forudsætninger!$E$47*(Y416*$M$782+Y417*$M$783))+Forudsætninger!$E$48*Y417*$M$783,0)","v":1.1310088643671319E-2},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z413*$M$779+Z414*$M$780)+Forudsætninger!$E$45*(Z414*$M$780+Z415*$M$781)+Forudsætninger!$E$46*(Z415*$M$781+Z416*$M$782)+Forudsætninger!$E$47*(Z416*$M$782+Z417*$M$783))+Forudsætninger!$E$48*Z417*$M$783,0)","v":1.1494959952655584E-2},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA413*$M$779+AA414*$M$780)+Forudsætninger!$E$45*(AA414*$M$780+AA415*$M$781)+Forudsætninger!$E$46*(AA415*$M$781+AA416*$M$782)+Forudsætninger!$E$47*(AA416*$M$782+AA417*$M$783))+Forudsætninger!$E$48*AA417*$M$783,0)","v":1.167983126163984E-2},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB413*$M$779+AB414*$M$780)+Forudsætninger!$E$45*(AB414*$M$780+AB415*$M$781)+Forudsætninger!$E$46*(AB415*$M$781+AB416*$M$782)+Forudsætninger!$E$47*(AB416*$M$782+AB417*$M$783))+Forudsætninger!$E$48*AB417*$M$783,0)","v":1.1864702570624101E-2},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC413*$M$779+AC414*$M$780)+Forudsætninger!$E$45*(AC414*$M$780+AC415*$M$781)+Forudsætninger!$E$46*(AC415*$M$781+AC416*$M$782)+Forudsætninger!$E$47*(AC416*$M$782+AC417*$M$783))+Forudsætninger!$E$48*AC417*$M$783,0)","v":1.2049573879608364E-2},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD413*$M$779+AD414*$M$780)+Forudsætninger!$E$45*(AD414*$M$780+AD415*$M$781)+Forudsætninger!$E$46*(AD415*$M$781+AD416*$M$782)+Forudsætninger!$E$47*(AD416*$M$782+AD417*$M$783))+Forudsætninger!$E$48*AD417*$M$783,0)","v":1.2234445188592622E-2},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE413*$M$779+AE414*$M$780)+Forudsætninger!$E$45*(AE414*$M$780+AE415*$M$781)+Forudsætninger!$E$46*(AE415*$M$781+AE416*$M$782)+Forudsætninger!$E$47*(AE416*$M$782+AE417*$M$783))+Forudsætninger!$E$48*AE417*$M$783,0)","v":1.2419316497576889E-2},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF413*$M$779+AF414*$M$780)+Forudsætninger!$E$45*(AF414*$M$780+AF415*$M$781)+Forudsætninger!$E$46*(AF415*$M$781+AF416*$M$782)+Forudsætninger!$E$47*(AF416*$M$782+AF417*$M$783))+Forudsætninger!$E$48*AF417*$M$783,0)","v":1.2604187806561147E-2},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG413*$M$779+AG414*$M$780)+Forudsætninger!$E$45*(AG414*$M$780+AG415*$M$781)+Forudsætninger!$E$46*(AG415*$M$781+AG416*$M$782)+Forudsætninger!$E$47*(AG416*$M$782+AG417*$M$783))+Forudsætninger!$E$48*AG417*$M$783,0)","v":1.2789059115545409E-2},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH413*$M$779+AH414*$M$780)+Forudsætninger!$E$45*(AH414*$M$780+AH415*$M$781)+Forudsætninger!$E$46*(AH415*$M$781+AH416*$M$782)+Forudsætninger!$E$47*(AH416*$M$782+AH417*$M$783))+Forudsætninger!$E$48*AH417*$M$783,0)","v":1.2973930424529665E-2},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI413*$M$779+AI414*$M$780)+Forudsætninger!$E$45*(AI414*$M$780+AI415*$M$781)+Forudsætninger!$E$46*(AI415*$M$781+AI416*$M$782)+Forudsætninger!$E$47*(AI416*$M$782+AI417*$M$783))+Forudsætninger!$E$48*AI417*$M$783,0)","v":1.3158801733513928E-2},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ413*$M$779+AJ414*$M$780)+Forudsætninger!$E$45*(AJ414*$M$780+AJ415*$M$781)+Forudsætninger!$E$46*(AJ415*$M$781+AJ416*$M$782)+Forudsætninger!$E$47*(AJ416*$M$782+AJ417*$M$783))+Forudsætninger!$E$48*AJ417*$M$783,0)","v":1.3343673042498189E-2},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK413*$M$779+AK414*$M$780)+Forudsætninger!$E$45*(AK414*$M$780+AK415*$M$781)+Forudsætninger!$E$46*(AK415*$M$781+AK416*$M$782)+Forudsætninger!$E$47*(AK416*$M$782+AK417*$M$783))+Forudsætninger!$E$48*AK417*$M$783,0)","v":1.3528544351482449E-2},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL413*$M$779+AL414*$M$780)+Forudsætninger!$E$45*(AL414*$M$780+AL415*$M$781)+Forudsætninger!$E$46*(AL415*$M$781+AL416*$M$782)+Forudsætninger!$E$47*(AL416*$M$782+AL417*$M$783))+Forudsætninger!$E$48*AL417*$M$783,0)","v":1.371341566046671E-2},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM413*$M$779+AM414*$M$780)+Forudsætninger!$E$45*(AM414*$M$780+AM415*$M$781)+Forudsætninger!$E$46*(AM415*$M$781+AM416*$M$782)+Forudsætninger!$E$47*(AM416*$M$782+AM417*$M$783))+Forudsætninger!$E$48*AM417*$M$783,0)","v":1.3898286969450972E-2},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN413*$M$779+AN414*$M$780)+Forudsætninger!$E$45*(AN414*$M$780+AN415*$M$781)+Forudsætninger!$E$46*(AN415*$M$781+AN416*$M$782)+Forudsætninger!$E$47*(AN416*$M$782+AN417*$M$783))+Forudsætninger!$E$48*AN417*$M$783,0)","v":1.408315827843523E-2},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO413*$M$779+AO414*$M$780)+Forudsætninger!$E$45*(AO414*$M$780+AO415*$M$781)+Forudsætninger!$E$46*(AO415*$M$781+AO416*$M$782)+Forudsætninger!$E$47*(AO416*$M$782+AO417*$M$783))+Forudsætninger!$E$48*AO417*$M$783,0)","v":1.4268029587419495E-2},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP413*$M$779+AP414*$M$780)+Forudsætninger!$E$45*(AP414*$M$780+AP415*$M$781)+Forudsætninger!$E$46*(AP415*$M$781+AP416*$M$782)+Forudsætninger!$E$47*(AP416*$M$782+AP417*$M$783))+Forudsætninger!$E$48*AP417*$M$783,0)","v":1.4452900896403754E-2},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ413*$M$779+AQ414*$M$780)+Forudsætninger!$E$45*(AQ414*$M$780+AQ415*$M$781)+Forudsætninger!$E$46*(AQ415*$M$781+AQ416*$M$782)+Forudsætninger!$E$47*(AQ416*$M$782+AQ417*$M$783))+Forudsætninger!$E$48*AQ417*$M$783,0)","v":1.4637772205388018E-2},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR413*$M$779+AR414*$M$780)+Forudsætninger!$E$45*(AR414*$M$780+AR415*$M$781)+Forudsætninger!$E$46*(AR415*$M$781+AR416*$M$782)+Forudsætninger!$E$47*(AR416*$M$782+AR417*$M$783))+Forudsætninger!$E$48*AR417*$M$783,0)","v":1.4822643514372276E-2},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS413*$M$779+AS414*$M$780)+Forudsætninger!$E$45*(AS414*$M$780+AS415*$M$781)+Forudsætninger!$E$46*(AS415*$M$781+AS416*$M$782)+Forudsætninger!$E$47*(AS416*$M$782+AS417*$M$783))+Forudsætninger!$E$48*AS417*$M$783,0)","v":1.5007514823356541E-2},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT413*$M$779+AT414*$M$780)+Forudsætninger!$E$45*(AT414*$M$780+AT415*$M$781)+Forudsætninger!$E$46*(AT415*$M$781+AT416*$M$782)+Forudsætninger!$E$47*(AT416*$M$782+AT417*$M$783))+Forudsætninger!$E$48*AT417*$M$783,0)","v":1.5192386132340795E-2},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU413*$M$779+AU414*$M$780)+Forudsætninger!$E$45*(AU414*$M$780+AU415*$M$781)+Forudsætninger!$E$46*(AU415*$M$781+AU416*$M$782)+Forudsætninger!$E$47*(AU416*$M$782+AU417*$M$783))+Forudsætninger!$E$48*AU417*$M$783,0)","v":1.5377257441325062E-2},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV413*$M$779+AV414*$M$780)+Forudsætninger!$E$45*(AV414*$M$780+AV415*$M$781)+Forudsætninger!$E$46*(AV415*$M$781+AV416*$M$782)+Forudsætninger!$E$47*(AV416*$M$782+AV417*$M$783))+Forudsætninger!$E$48*AV417*$M$783,0)","v":1.5562128750309321E-2},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW413*$M$779+AW414*$M$780)+Forudsætninger!$E$45*(AW414*$M$780+AW415*$M$781)+Forudsætninger!$E$46*(AW415*$M$781+AW416*$M$782)+Forudsætninger!$E$47*(AW416*$M$782+AW417*$M$783))+Forudsætninger!$E$48*AW417*$M$783,0)","v":1.5747000059293581E-2},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX413*$M$779+AX414*$M$780)+Forudsætninger!$E$45*(AX414*$M$780+AX415*$M$781)+Forudsætninger!$E$46*(AX415*$M$781+AX416*$M$782)+Forudsætninger!$E$47*(AX416*$M$782+AX417*$M$783))+Forudsætninger!$E$48*AX417*$M$783,0)","v":1.5931871368277842E-2},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY413*$M$779+AY414*$M$780)+Forudsætninger!$E$45*(AY414*$M$780+AY415*$M$781)+Forudsætninger!$E$46*(AY415*$M$781+AY416*$M$782)+Forudsætninger!$E$47*(AY416*$M$782+AY417*$M$783))+Forudsætninger!$E$48*AY417*$M$783,0)","v":1.61167426772621E-2},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ413*$M$779+AZ414*$M$780)+Forudsætninger!$E$45*(AZ414*$M$780+AZ415*$M$781)+Forudsætninger!$E$46*(AZ415*$M$781+AZ416*$M$782)+Forudsætninger!$E$47*(AZ416*$M$782+AZ417*$M$783))+Forudsætninger!$E$48*AZ417*$M$783,0)","v":1.6301613986246362E-2},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA413*$M$779+BA414*$M$780)+Forudsætninger!$E$45*(BA414*$M$780+BA415*$M$781)+Forudsætninger!$E$46*(BA415*$M$781+BA416*$M$782)+Forudsætninger!$E$47*(BA416*$M$782+BA417*$M$783))+Forudsætninger!$E$48*BA417*$M$783,0)","v":1.6486485295230623E-2},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB413*$M$779+BB414*$M$780)+Forudsætninger!$E$45*(BB414*$M$780+BB415*$M$781)+Forudsætninger!$E$46*(BB415*$M$781+BB416*$M$782)+Forudsætninger!$E$47*(BB416*$M$782+BB417*$M$783))+Forudsætninger!$E$48*BB417*$M$783,0)","v":1.6671356604214881E-2},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC413*$M$779+BC414*$M$780)+Forudsætninger!$E$45*(BC414*$M$780+BC415*$M$781)+Forudsætninger!$E$46*(BC415*$M$781+BC416*$M$782)+Forudsætninger!$E$47*(BC416*$M$782+BC417*$M$783))+Forudsætninger!$E$48*BC417*$M$783,0)","v":1.6856227913199143E-2},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD413*$M$779+BD414*$M$780)+Forudsætninger!$E$45*(BD414*$M$780+BD415*$M$781)+Forudsætninger!$E$46*(BD415*$M$781+BD416*$M$782)+Forudsætninger!$E$47*(BD416*$M$782+BD417*$M$783))+Forudsætninger!$E$48*BD417*$M$783,0)","v":1.7041099222183408E-2},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE413*$M$779+BE414*$M$780)+Forudsætninger!$E$45*(BE414*$M$780+BE415*$M$781)+Forudsætninger!$E$46*(BE415*$M$781+BE416*$M$782)+Forudsætninger!$E$47*(BE416*$M$782+BE417*$M$783))+Forudsætninger!$E$48*BE417*$M$783,0)","v":1.7225970531167673E-2},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF413*$M$779+BF414*$M$780)+Forudsætninger!$E$45*(BF414*$M$780+BF415*$M$781)+Forudsætninger!$E$46*(BF415*$M$781+BF416*$M$782)+Forudsætninger!$E$47*(BF416*$M$782+BF417*$M$783))+Forudsætninger!$E$48*BF417*$M$783,0)","v":1.7410841840151924E-2},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG413*$M$779+BG414*$M$780)+Forudsætninger!$E$45*(BG414*$M$780+BG415*$M$781)+Forudsætninger!$E$46*(BG415*$M$781+BG416*$M$782)+Forudsætninger!$E$47*(BG416*$M$782+BG417*$M$783))+Forudsætninger!$E$48*BG417*$M$783,0)","v":1.7595713149136185E-2},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH413*$M$779+BH414*$M$780)+Forudsætninger!$E$45*(BH414*$M$780+BH415*$M$781)+Forudsætninger!$E$46*(BH415*$M$781+BH416*$M$782)+Forudsætninger!$E$47*(BH416*$M$782+BH417*$M$783))+Forudsætninger!$E$48*BH417*$M$783,0)","v":1.7780584458120446E-2},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI413*$M$779+BI414*$M$780)+Forudsætninger!$E$45*(BI414*$M$780+BI415*$M$781)+Forudsætninger!$E$46*(BI415*$M$781+BI416*$M$782)+Forudsætninger!$E$47*(BI416*$M$782+BI417*$M$783))+Forudsætninger!$E$48*BI417*$M$783,0)","v":1.7965455767104715E-2},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ413*$M$779+BJ414*$M$780)+Forudsætninger!$E$45*(BJ414*$M$780+BJ415*$M$781)+Forudsætninger!$E$46*(BJ415*$M$781+BJ416*$M$782)+Forudsætninger!$E$47*(BJ416*$M$782+BJ417*$M$783))+Forudsætninger!$E$48*BJ417*$M$783,0)","v":1.8150327076088973E-2},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK413*$M$779+BK414*$M$780)+Forudsætninger!$E$45*(BK414*$M$780+BK415*$M$781)+Forudsætninger!$E$46*(BK415*$M$781+BK416*$M$782)+Forudsætninger!$E$47*(BK416*$M$782+BK417*$M$783))+Forudsætninger!$E$48*BK417*$M$783,0)","v":1.8335198385073227E-2},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL413*$M$779+BL414*$M$780)+Forudsætninger!$E$45*(BL414*$M$780+BL415*$M$781)+Forudsætninger!$E$46*(BL415*$M$781+BL416*$M$782)+Forudsætninger!$E$47*(BL416*$M$782+BL417*$M$783))+Forudsætninger!$E$48*BL417*$M$783,0)","v":1.8520069694057499E-2},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM413*$M$779+BM414*$M$780)+Forudsætninger!$E$45*(BM414*$M$780+BM415*$M$781)+Forudsætninger!$E$46*(BM415*$M$781+BM416*$M$782)+Forudsætninger!$E$47*(BM416*$M$782+BM417*$M$783))+Forudsætninger!$E$48*BM417*$M$783,0)","v":1.870494100304175E-2},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN413*$M$779+BN414*$M$780)+Forudsætninger!$E$45*(BN414*$M$780+BN415*$M$781)+Forudsætninger!$E$46*(BN415*$M$781+BN416*$M$782)+Forudsætninger!$E$47*(BN416*$M$782+BN417*$M$783))+Forudsætninger!$E$48*BN417*$M$783,0)","v":1.8889812312026018E-2},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO413*$M$779+BO414*$M$780)+Forudsætninger!$E$45*(BO414*$M$780+BO415*$M$781)+Forudsætninger!$E$46*(BO415*$M$781+BO416*$M$782)+Forudsætninger!$E$47*(BO416*$M$782+BO417*$M$783))+Forudsætninger!$E$48*BO417*$M$783,0)","v":1.9074683621010273E-2},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP413*$M$779+BP414*$M$780)+Forudsætninger!$E$45*(BP414*$M$780+BP415*$M$781)+Forudsætninger!$E$46*(BP415*$M$781+BP416*$M$782)+Forudsætninger!$E$47*(BP416*$M$782+BP417*$M$783))+Forudsætninger!$E$48*BP417*$M$783,0)","v":1.9254434385559935E-2},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ413*$M$779+BQ414*$M$780)+Forudsætninger!$E$45*(BQ414*$M$780+BQ415*$M$781)+Forudsætninger!$E$46*(BQ415*$M$781+BQ416*$M$782)+Forudsætninger!$E$47*(BQ416*$M$782+BQ417*$M$783))+Forudsætninger!$E$48*BQ417*$M$783,0)","v":1.9416480868654183E-2},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR413*$M$779+BR414*$M$780)+Forudsætninger!$E$45*(BR414*$M$780+BR415*$M$781)+Forudsætninger!$E$46*(BR415*$M$781+BR416*$M$782)+Forudsætninger!$E$47*(BR416*$M$782+BR417*$M$783))+Forudsætninger!$E$48*BR417*$M$783,0)","v":1.9578527351748434E-2},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS413*$M$779+BS414*$M$780)+Forudsætninger!$E$45*(BS414*$M$780+BS415*$M$781)+Forudsætninger!$E$46*(BS415*$M$781+BS416*$M$782)+Forudsætninger!$E$47*(BS416*$M$782+BS417*$M$783))+Forudsætninger!$E$48*BS417*$M$783,0)","v":1.9740573834842675E-2},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT413*$M$779+BT414*$M$780)+Forudsætninger!$E$45*(BT414*$M$780+BT415*$M$781)+Forudsætninger!$E$46*(BT415*$M$781+BT416*$M$782)+Forudsætninger!$E$47*(BT416*$M$782+BT417*$M$783))+Forudsætninger!$E$48*BT417*$M$783,0)","v":1.9902620317936923E-2},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU413*$M$779+BU414*$M$780)+Forudsætninger!$E$45*(BU414*$M$780+BU415*$M$781)+Forudsætninger!$E$46*(BU415*$M$781+BU416*$M$782)+Forudsætninger!$E$47*(BU416*$M$782+BU417*$M$783))+Forudsætninger!$E$48*BU417*$M$783,0)","v":2.006466680103117E-2},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV413*$M$779+BV414*$M$780)+Forudsætninger!$E$45*(BV414*$M$780+BV415*$M$781)+Forudsætninger!$E$46*(BV415*$M$781+BV416*$M$782)+Forudsætninger!$E$47*(BV416*$M$782+BV417*$M$783))+Forudsætninger!$E$48*BV417*$M$783,0)","v":2.0226713284125418E-2},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW413*$M$779+BW414*$M$780)+Forudsætninger!$E$45*(BW414*$M$780+BW415*$M$781)+Forudsætninger!$E$46*(BW415*$M$781+BW416*$M$782)+Forudsætninger!$E$47*(BW416*$M$782+BW417*$M$783))+Forudsætninger!$E$48*BW417*$M$783,0)","v":2.0388759767219662E-2},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX413*$M$779+BX414*$M$780)+Forudsætninger!$E$45*(BX414*$M$780+BX415*$M$781)+Forudsætninger!$E$46*(BX415*$M$781+BX416*$M$782)+Forudsætninger!$E$47*(BX416*$M$782+BX417*$M$783))+Forudsætninger!$E$48*BX417*$M$783,0)","v":2.0550806250313906E-2},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY413*$M$779+BY414*$M$780)+Forudsætninger!$E$45*(BY414*$M$780+BY415*$M$781)+Forudsætninger!$E$46*(BY415*$M$781+BY416*$M$782)+Forudsætninger!$E$47*(BY416*$M$782+BY417*$M$783))+Forudsætninger!$E$48*BY417*$M$783,0)","v":2.0712852733408151E-2},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ413*$M$779+BZ414*$M$780)+Forudsætninger!$E$45*(BZ414*$M$780+BZ415*$M$781)+Forudsætninger!$E$46*(BZ415*$M$781+BZ416*$M$782)+Forudsætninger!$E$47*(BZ416*$M$782+BZ417*$M$783))+Forudsætninger!$E$48*BZ417*$M$783,0)","v":2.0874899216502402E-2},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA413*$M$779+CA414*$M$780)+Forudsætninger!$E$45*(CA414*$M$780+CA415*$M$781)+Forudsætninger!$E$46*(CA415*$M$781+CA416*$M$782)+Forudsætninger!$E$47*(CA416*$M$782+CA417*$M$783))+Forudsætninger!$E$48*CA417*$M$783,0)","v":2.1036945699596642E-2},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB413*$M$779+CB414*$M$780)+Forudsætninger!$E$45*(CB414*$M$780+CB415*$M$781)+Forudsætninger!$E$46*(CB415*$M$781+CB416*$M$782)+Forudsætninger!$E$47*(CB416*$M$782+CB417*$M$783))+Forudsætninger!$E$48*CB417*$M$783,0)","v":2.1234758554512876E-2},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC413*$M$779+CC414*$M$780)+Forudsætninger!$E$45*(CC414*$M$780+CC415*$M$781)+Forudsætninger!$E$46*(CC415*$M$781+CC416*$M$782)+Forudsætninger!$E$47*(CC416*$M$782+CC417*$M$783))+Forudsætninger!$E$48*CC417*$M$783,0)","v":2.1433928802108426E-2},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD413*$M$779+CD414*$M$780)+Forudsætninger!$E$45*(CD414*$M$780+CD415*$M$781)+Forudsætninger!$E$46*(CD415*$M$781+CD416*$M$782)+Forudsætninger!$E$47*(CD416*$M$782+CD417*$M$783))+Forudsætninger!$E$48*CD417*$M$783,0)","v":2.1633099049703969E-2},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE413*$M$779+CE414*$M$780)+Forudsætninger!$E$45*(CE414*$M$780+CE415*$M$781)+Forudsætninger!$E$46*(CE415*$M$781+CE416*$M$782)+Forudsætninger!$E$47*(CE416*$M$782+CE417*$M$783))+Forudsætninger!$E$48*CE417*$M$783,0)","v":2.183226929729952E-2},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF413*$M$779+CF414*$M$780)+Forudsætninger!$E$45*(CF414*$M$780+CF415*$M$781)+Forudsætninger!$E$46*(CF415*$M$781+CF416*$M$782)+Forudsætninger!$E$47*(CF416*$M$782+CF417*$M$783))+Forudsætninger!$E$48*CF417*$M$783,0)","v":2.2031439544895056E-2},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG413*$M$779+CG414*$M$780)+Forudsætninger!$E$45*(CG414*$M$780+CG415*$M$781)+Forudsætninger!$E$46*(CG415*$M$781+CG416*$M$782)+Forudsætninger!$E$47*(CG416*$M$782+CG417*$M$783))+Forudsætninger!$E$48*CG417*$M$783,0)","v":2.2249598802035322E-2},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH413*$M$779+CH414*$M$780)+Forudsætninger!$E$45*(CH414*$M$780+CH415*$M$781)+Forudsætninger!$E$46*(CH415*$M$781+CH416*$M$782)+Forudsætninger!$E$47*(CH416*$M$782+CH417*$M$783))+Forudsætninger!$E$48*CH417*$M$783,0)","v":2.2478884935147568E-2},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI413*$M$779+CI414*$M$780)+Forudsætninger!$E$45*(CI414*$M$780+CI415*$M$781)+Forudsætninger!$E$46*(CI415*$M$781+CI416*$M$782)+Forudsætninger!$E$47*(CI416*$M$782+CI417*$M$783))+Forudsætninger!$E$48*CI417*$M$783,0)","v":2.27081710682598E-2},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ413*$M$779+CJ414*$M$780)+Forudsætninger!$E$45*(CJ414*$M$780+CJ415*$M$781)+Forudsætninger!$E$46*(CJ415*$M$781+CJ416*$M$782)+Forudsætninger!$E$47*(CJ416*$M$782+CJ417*$M$783))+Forudsætninger!$E$48*CJ417*$M$783,0)","v":2.2937457201372049E-2},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK413*$M$779+CK414*$M$780)+Forudsætninger!$E$45*(CK414*$M$780+CK415*$M$781)+Forudsætninger!$E$46*(CK415*$M$781+CK416*$M$782)+Forudsætninger!$E$47*(CK416*$M$782+CK417*$M$783))+Forudsætninger!$E$48*CK417*$M$783,0)","v":2.3166743334484288E-2},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL413*$M$779+CL414*$M$780)+Forudsætninger!$E$45*(CL414*$M$780+CL415*$M$781)+Forudsætninger!$E$46*(CL415*$M$781+CL416*$M$782)+Forudsætninger!$E$47*(CL416*$M$782+CL417*$M$783))+Forudsætninger!$E$48*CL417*$M$783,0)","v":2.339602946759653E-2},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM413*$M$779+CM414*$M$780)+Forudsætninger!$E$45*(CM414*$M$780+CM415*$M$781)+Forudsætninger!$E$46*(CM415*$M$781+CM416*$M$782)+Forudsætninger!$E$47*(CM416*$M$782+CM417*$M$783))+Forudsætninger!$E$48*CM417*$M$783,0)","v":2.3625315600708765E-2},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN413*$M$779+CN414*$M$780)+Forudsætninger!$E$45*(CN414*$M$780+CN415*$M$781)+Forudsætninger!$E$46*(CN415*$M$781+CN416*$M$782)+Forudsætninger!$E$47*(CN416*$M$782+CN417*$M$783))+Forudsætninger!$E$48*CN417*$M$783,0)","v":2.385460173382101E-2},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO413*$M$779+CO414*$M$780)+Forudsætninger!$E$45*(CO414*$M$780+CO415*$M$781)+Forudsætninger!$E$46*(CO415*$M$781+CO416*$M$782)+Forudsætninger!$E$47*(CO416*$M$782+CO417*$M$783))+Forudsætninger!$E$48*CO417*$M$783,0)","v":2.4083887866933249E-2},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP413*$M$779+CP414*$M$780)+Forudsætninger!$E$45*(CP414*$M$780+CP415*$M$781)+Forudsætninger!$E$46*(CP415*$M$781+CP416*$M$782)+Forudsætninger!$E$47*(CP416*$M$782+CP417*$M$783))+Forudsætninger!$E$48*CP417*$M$783,0)","v":2.4313174000045491E-2},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ413*$M$779+CQ414*$M$780)+Forudsætninger!$E$45*(CQ414*$M$780+CQ415*$M$781)+Forudsætninger!$E$46*(CQ415*$M$781+CQ416*$M$782)+Forudsætninger!$E$47*(CQ416*$M$782+CQ417*$M$783))+Forudsætninger!$E$48*CQ417*$M$783,0)","v":2.454246013315773E-2},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR413*$M$779+CR414*$M$780)+Forudsætninger!$E$45*(CR414*$M$780+CR415*$M$781)+Forudsætninger!$E$46*(CR415*$M$781+CR416*$M$782)+Forudsætninger!$E$47*(CR416*$M$782+CR417*$M$783))+Forudsætninger!$E$48*CR417*$M$783,0)","v":2.4771746266269969E-2},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS413*$M$779+CS414*$M$780)+Forudsætninger!$E$45*(CS414*$M$780+CS415*$M$781)+Forudsætninger!$E$46*(CS415*$M$781+CS416*$M$782)+Forudsætninger!$E$47*(CS416*$M$782+CS417*$M$783))+Forudsætninger!$E$48*CS417*$M$783,0)","v":2.5001032399382211E-2},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT413*$M$779+CT414*$M$780)+Forudsætninger!$E$45*(CT414*$M$780+CT415*$M$781)+Forudsætninger!$E$46*(CT415*$M$781+CT416*$M$782)+Forudsætninger!$E$47*(CT416*$M$782+CT417*$M$783))+Forudsætninger!$E$48*CT417*$M$783,0)","v":2.5230318532494446E-2},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU413*$M$779+CU414*$M$780)+Forudsætninger!$E$45*(CU414*$M$780+CU415*$M$781)+Forudsætninger!$E$46*(CU415*$M$781+CU416*$M$782)+Forudsætninger!$E$47*(CU416*$M$782+CU417*$M$783))+Forudsætninger!$E$48*CU417*$M$783,0)","v":2.5459604665606685E-2},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV413*$M$779+CV414*$M$780)+Forudsætninger!$E$45*(CV414*$M$780+CV415*$M$781)+Forudsætninger!$E$46*(CV415*$M$781+CV416*$M$782)+Forudsætninger!$E$47*(CV416*$M$782+CV417*$M$783))+Forudsætninger!$E$48*CV417*$M$783,0)","v":2.568889079871893E-2},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW413*$M$779+CW414*$M$780)+Forudsætninger!$E$45*(CW414*$M$780+CW415*$M$781)+Forudsætninger!$E$46*(CW415*$M$781+CW416*$M$782)+Forudsætninger!$E$47*(CW416*$M$782+CW417*$M$783))+Forudsætninger!$E$48*CW417*$M$783,0)","v":2.5918176931831169E-2},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX413*$M$779+CX414*$M$780)+Forudsætninger!$E$45*(CX414*$M$780+CX415*$M$781)+Forudsætninger!$E$46*(CX415*$M$781+CX416*$M$782)+Forudsætninger!$E$47*(CX416*$M$782+CX417*$M$783))+Forudsætninger!$E$48*CX417*$M$783,0)","v":2.6147463064943408E-2},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY413*$M$779+CY414*$M$780)+Forudsætninger!$E$45*(CY414*$M$780+CY415*$M$781)+Forudsætninger!$E$46*(CY415*$M$781+CY416*$M$782)+Forudsætninger!$E$47*(CY416*$M$782+CY417*$M$783))+Forudsætninger!$E$48*CY417*$M$783,0)","v":2.6376749198055653E-2},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ413*$M$779+CZ414*$M$780)+Forudsætninger!$E$45*(CZ414*$M$780+CZ415*$M$781)+Forudsætninger!$E$46*(CZ415*$M$781+CZ416*$M$782)+Forudsætninger!$E$47*(CZ416*$M$782+CZ417*$M$783))+Forudsætninger!$E$48*CZ417*$M$783,0)","v":2.6606035331167895E-2},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA413*$M$779+DA414*$M$780)+Forudsætninger!$E$45*(DA414*$M$780+DA415*$M$781)+Forudsætninger!$E$46*(DA415*$M$781+DA416*$M$782)+Forudsætninger!$E$47*(DA416*$M$782+DA417*$M$783))+Forudsætninger!$E$48*DA417*$M$783,0)","v":2.683532146428013E-2}]
[null,null,null,"Hotspots"]
[null,null,null,"Elsvigt, private",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E452*$N$779+E453*$N$780)+Forudsætninger!$E$45*(E453*$N$780+E454*$N$781)+Forudsætninger!$E$46*(E454*$N$781+E455*$N$782)+Forudsætninger!$E$47*(E455*$N$782+E456*$N$783))+Forudsætninger!$E$48*E456*$N$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F452*$N$779+F453*$N$780)+Forudsætninger!$E$45*(F453*$N$780+F454*$N$781)+Forudsætninger!$E$46*(F454*$N$781+F455*$N$782)+Forudsætninger!$E$47*(F455*$N$782+F456*$N$783))+Forudsætninger!$E$48*F456*$N$783,0)","v":1.0304398251109912E-3},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G452*$N$779+G453*$N$780)+Forudsætninger!$E$45*(G453*$N$780+G454*$N$781)+Forudsætninger!$E$46*(G454*$N$781+G455*$N$782)+Forudsætninger!$E$47*(G455*$N$782+G456*$N$783))+Forudsætninger!$E$48*G456*$N$783,0)","v":1.0501419559268109E-3},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H452*$N$779+H453*$N$780)+Forudsætninger!$E$45*(H453*$N$780+H454*$N$781)+Forudsætninger!$E$46*(H454*$N$781+H455*$N$782)+Forudsætninger!$E$47*(H455*$N$782+H456*$N$783))+Forudsætninger!$E$48*H456*$N$783,0)","v":1.0698440867426293E-3},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I452*$N$779+I453*$N$780)+Forudsætninger!$E$45*(I453*$N$780+I454*$N$781)+Forudsætninger!$E$46*(I454*$N$781+I455*$N$782)+Forudsætninger!$E$47*(I455*$N$782+I456*$N$783))+Forudsætninger!$E$48*I456*$N$783,0)","v":1.089546217558449E-3},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J452*$N$779+J453*$N$780)+Forudsætninger!$E$45*(J453*$N$780+J454*$N$781)+Forudsætninger!$E$46*(J454*$N$781+J455*$N$782)+Forudsætninger!$E$47*(J455*$N$782+J456*$N$783))+Forudsætninger!$E$48*J456*$N$783,0)","v":1.1092483483742673E-3},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K452*$N$779+K453*$N$780)+Forudsætninger!$E$45*(K453*$N$780+K454*$N$781)+Forudsætninger!$E$46*(K454*$N$781+K455*$N$782)+Forudsætninger!$E$47*(K455*$N$782+K456*$N$783))+Forudsætninger!$E$48*K456*$N$783,0)","v":1.1289504791900874E-3},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L452*$N$779+L453*$N$780)+Forudsætninger!$E$45*(L453*$N$780+L454*$N$781)+Forudsætninger!$E$46*(L454*$N$781+L455*$N$782)+Forudsætninger!$E$47*(L455*$N$782+L456*$N$783))+Forudsætninger!$E$48*L456*$N$783,0)","v":1.1486526100059056E-3},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M452*$N$779+M453*$N$780)+Forudsætninger!$E$45*(M453*$N$780+M454*$N$781)+Forudsætninger!$E$46*(M454*$N$781+M455*$N$782)+Forudsætninger!$E$47*(M455*$N$782+M456*$N$783))+Forudsætninger!$E$48*M456*$N$783,0)","v":1.1683547408217255E-3},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N452*$N$779+N453*$N$780)+Forudsætninger!$E$45*(N453*$N$780+N454*$N$781)+Forudsætninger!$E$46*(N454*$N$781+N455*$N$782)+Forudsætninger!$E$47*(N455*$N$782+N456*$N$783))+Forudsætninger!$E$48*N456*$N$783,0)","v":1.1880568716375439E-3},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O452*$N$779+O453*$N$780)+Forudsætninger!$E$45*(O453*$N$780+O454*$N$781)+Forudsætninger!$E$46*(O454*$N$781+O455*$N$782)+Forudsætninger!$E$47*(O455*$N$782+O456*$N$783))+Forudsætninger!$E$48*O456*$N$783,0)","v":1.2077590024533636E-3},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P452*$N$779+P453*$N$780)+Forudsætninger!$E$45*(P453*$N$780+P454*$N$781)+Forudsætninger!$E$46*(P454*$N$781+P455*$N$782)+Forudsætninger!$E$47*(P455*$N$782+P456*$N$783))+Forudsætninger!$E$48*P456*$N$783,0)","v":1.2274611332691824E-3},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q452*$N$779+Q453*$N$780)+Forudsætninger!$E$45*(Q453*$N$780+Q454*$N$781)+Forudsætninger!$E$46*(Q454*$N$781+Q455*$N$782)+Forudsætninger!$E$47*(Q455*$N$782+Q456*$N$783))+Forudsætninger!$E$48*Q456*$N$783,0)","v":1.2471632640850023E-3},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R452*$N$779+R453*$N$780)+Forudsætninger!$E$45*(R453*$N$780+R454*$N$781)+Forudsætninger!$E$46*(R454*$N$781+R455*$N$782)+Forudsætninger!$E$47*(R455*$N$782+R456*$N$783))+Forudsætninger!$E$48*R456*$N$783,0)","v":1.2668653949008204E-3},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S452*$N$779+S453*$N$780)+Forudsætninger!$E$45*(S453*$N$780+S454*$N$781)+Forudsætninger!$E$46*(S454*$N$781+S455*$N$782)+Forudsætninger!$E$47*(S455*$N$782+S456*$N$783))+Forudsætninger!$E$48*S456*$N$783,0)","v":1.2865675257166399E-3},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T452*$N$779+T453*$N$780)+Forudsætninger!$E$45*(T453*$N$780+T454*$N$781)+Forudsætninger!$E$46*(T454*$N$781+T455*$N$782)+Forudsætninger!$E$47*(T455*$N$782+T456*$N$783))+Forudsætninger!$E$48*T456*$N$783,0)","v":1.3062696565324587E-3},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U452*$N$779+U453*$N$780)+Forudsætninger!$E$45*(U453*$N$780+U454*$N$781)+Forudsætninger!$E$46*(U454*$N$781+U455*$N$782)+Forudsætninger!$E$47*(U455*$N$782+U456*$N$783))+Forudsætninger!$E$48*U456*$N$783,0)","v":1.3259717873482777E-3},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V452*$N$779+V453*$N$780)+Forudsætninger!$E$45*(V453*$N$780+V454*$N$781)+Forudsætninger!$E$46*(V454*$N$781+V455*$N$782)+Forudsætninger!$E$47*(V455*$N$782+V456*$N$783))+Forudsætninger!$E$48*V456*$N$783,0)","v":1.3456739181640968E-3},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W452*$N$779+W453*$N$780)+Forudsætninger!$E$45*(W453*$N$780+W454*$N$781)+Forudsætninger!$E$46*(W454*$N$781+W455*$N$782)+Forudsætninger!$E$47*(W455*$N$782+W456*$N$783))+Forudsætninger!$E$48*W456*$N$783,0)","v":1.3653760489799164E-3},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X452*$N$779+X453*$N$780)+Forudsætninger!$E$45*(X453*$N$780+X454*$N$781)+Forudsætninger!$E$46*(X454*$N$781+X455*$N$782)+Forudsætninger!$E$47*(X455*$N$782+X456*$N$783))+Forudsætninger!$E$48*X456*$N$783,0)","v":1.3850781797957352E-3},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y452*$N$779+Y453*$N$780)+Forudsætninger!$E$45*(Y453*$N$780+Y454*$N$781)+Forudsætninger!$E$46*(Y454*$N$781+Y455*$N$782)+Forudsætninger!$E$47*(Y455*$N$782+Y456*$N$783))+Forudsætninger!$E$48*Y456*$N$783,0)","v":1.4047803106115545E-3},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z452*$N$779+Z453*$N$780)+Forudsætninger!$E$45*(Z453*$N$780+Z454*$N$781)+Forudsætninger!$E$46*(Z454*$N$781+Z455*$N$782)+Forudsætninger!$E$47*(Z455*$N$782+Z456*$N$783))+Forudsætninger!$E$48*Z456*$N$783,0)","v":1.4244824414273733E-3},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA452*$N$779+AA453*$N$780)+Forudsætninger!$E$45*(AA453*$N$780+AA454*$N$781)+Forudsætninger!$E$46*(AA454*$N$781+AA455*$N$782)+Forudsætninger!$E$47*(AA455*$N$782+AA456*$N$783))+Forudsætninger!$E$48*AA456*$N$783,0)","v":1.4441845722431923E-3},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB452*$N$779+AB453*$N$780)+Forudsætninger!$E$45*(AB453*$N$780+AB454*$N$781)+Forudsætninger!$E$46*(AB454*$N$781+AB455*$N$782)+Forudsætninger!$E$47*(AB455*$N$782+AB456*$N$783))+Forudsætninger!$E$48*AB456*$N$783,0)","v":1.4638867030590111E-3},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC452*$N$779+AC453*$N$780)+Forudsætninger!$E$45*(AC453*$N$780+AC454*$N$781)+Forudsætninger!$E$46*(AC454*$N$781+AC455*$N$782)+Forudsætninger!$E$47*(AC455*$N$782+AC456*$N$783))+Forudsætninger!$E$48*AC456*$N$783,0)","v":1.4835888338748308E-3},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD452*$N$779+AD453*$N$780)+Forudsætninger!$E$45*(AD453*$N$780+AD454*$N$781)+Forudsætninger!$E$46*(AD454*$N$781+AD455*$N$782)+Forudsætninger!$E$47*(AD455*$N$782+AD456*$N$783))+Forudsætninger!$E$48*AD456*$N$783,0)","v":1.5032909646906494E-3},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE452*$N$779+AE453*$N$780)+Forudsætninger!$E$45*(AE453*$N$780+AE454*$N$781)+Forudsætninger!$E$46*(AE454*$N$781+AE455*$N$782)+Forudsætninger!$E$47*(AE455*$N$782+AE456*$N$783))+Forudsætninger!$E$48*AE456*$N$783,0)","v":1.5229930955064691E-3},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF452*$N$779+AF453*$N$780)+Forudsætninger!$E$45*(AF453*$N$780+AF454*$N$781)+Forudsætninger!$E$46*(AF454*$N$781+AF455*$N$782)+Forudsætninger!$E$47*(AF455*$N$782+AF456*$N$783))+Forudsætninger!$E$48*AF456*$N$783,0)","v":1.5426952263222873E-3},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG452*$N$779+AG453*$N$780)+Forudsætninger!$E$45*(AG453*$N$780+AG454*$N$781)+Forudsætninger!$E$46*(AG454*$N$781+AG455*$N$782)+Forudsætninger!$E$47*(AG455*$N$782+AG456*$N$783))+Forudsætninger!$E$48*AG456*$N$783,0)","v":1.5623973571381074E-3},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH452*$N$779+AH453*$N$780)+Forudsætninger!$E$45*(AH453*$N$780+AH454*$N$781)+Forudsætninger!$E$46*(AH454*$N$781+AH455*$N$782)+Forudsætninger!$E$47*(AH455*$N$782+AH456*$N$783))+Forudsætninger!$E$48*AH456*$N$783,0)","v":1.5820994879539255E-3},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI452*$N$779+AI453*$N$780)+Forudsætninger!$E$45*(AI453*$N$780+AI454*$N$781)+Forudsætninger!$E$46*(AI454*$N$781+AI455*$N$782)+Forudsætninger!$E$47*(AI455*$N$782+AI456*$N$783))+Forudsætninger!$E$48*AI456*$N$783,0)","v":1.6018016187697454E-3},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ452*$N$779+AJ453*$N$780)+Forudsætninger!$E$45*(AJ453*$N$780+AJ454*$N$781)+Forudsætninger!$E$46*(AJ454*$N$781+AJ455*$N$782)+Forudsætninger!$E$47*(AJ455*$N$782+AJ456*$N$783))+Forudsætninger!$E$48*AJ456*$N$783,0)","v":1.6215037495855642E-3},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK452*$N$779+AK453*$N$780)+Forudsætninger!$E$45*(AK453*$N$780+AK454*$N$781)+Forudsætninger!$E$46*(AK454*$N$781+AK455*$N$782)+Forudsætninger!$E$47*(AK455*$N$782+AK456*$N$783))+Forudsætninger!$E$48*AK456*$N$783,0)","v":1.6412058804013835E-3},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL452*$N$779+AL453*$N$780)+Forudsætninger!$E$45*(AL453*$N$780+AL454*$N$781)+Forudsætninger!$E$46*(AL454*$N$781+AL455*$N$782)+Forudsætninger!$E$47*(AL455*$N$782+AL456*$N$783))+Forudsætninger!$E$48*AL456*$N$783,0)","v":1.6609080112172025E-3},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM452*$N$779+AM453*$N$780)+Forudsætninger!$E$45*(AM453*$N$780+AM454*$N$781)+Forudsætninger!$E$46*(AM454*$N$781+AM455*$N$782)+Forudsætninger!$E$47*(AM455*$N$782+AM456*$N$783))+Forudsætninger!$E$48*AM456*$N$783,0)","v":1.680610142033022E-3},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN452*$N$779+AN453*$N$780)+Forudsætninger!$E$45*(AN453*$N$780+AN454*$N$781)+Forudsætninger!$E$46*(AN454*$N$781+AN455*$N$782)+Forudsætninger!$E$47*(AN455*$N$782+AN456*$N$783))+Forudsætninger!$E$48*AN456*$N$783,0)","v":1.7003122728488404E-3},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO452*$N$779+AO453*$N$780)+Forudsætninger!$E$45*(AO453*$N$780+AO454*$N$781)+Forudsætninger!$E$46*(AO454*$N$781+AO455*$N$782)+Forudsætninger!$E$47*(AO455*$N$782+AO456*$N$783))+Forudsætninger!$E$48*AO456*$N$783,0)","v":1.72001440366466E-3},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP452*$N$779+AP453*$N$780)+Forudsætninger!$E$45*(AP453*$N$780+AP454*$N$781)+Forudsætninger!$E$46*(AP454*$N$781+AP455*$N$782)+Forudsætninger!$E$47*(AP455*$N$782+AP456*$N$783))+Forudsætninger!$E$48*AP456*$N$783,0)","v":1.7397165344804786E-3},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ452*$N$779+AQ453*$N$780)+Forudsætninger!$E$45*(AQ453*$N$780+AQ454*$N$781)+Forudsætninger!$E$46*(AQ454*$N$781+AQ455*$N$782)+Forudsætninger!$E$47*(AQ455*$N$782+AQ456*$N$783))+Forudsætninger!$E$48*AQ456*$N$783,0)","v":1.7594186652962979E-3},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR452*$N$779+AR453*$N$780)+Forudsætninger!$E$45*(AR453*$N$780+AR454*$N$781)+Forudsætninger!$E$46*(AR454*$N$781+AR455*$N$782)+Forudsætninger!$E$47*(AR455*$N$782+AR456*$N$783))+Forudsætninger!$E$48*AR456*$N$783,0)","v":1.7791207961121169E-3},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS452*$N$779+AS453*$N$780)+Forudsætninger!$E$45*(AS453*$N$780+AS454*$N$781)+Forudsætninger!$E$46*(AS454*$N$781+AS455*$N$782)+Forudsætninger!$E$47*(AS455*$N$782+AS456*$N$783))+Forudsætninger!$E$48*AS456*$N$783,0)","v":1.7988229269279359E-3},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT452*$N$779+AT453*$N$780)+Forudsætninger!$E$45*(AT453*$N$780+AT454*$N$781)+Forudsætninger!$E$46*(AT454*$N$781+AT455*$N$782)+Forudsætninger!$E$47*(AT455*$N$782+AT456*$N$783))+Forudsætninger!$E$48*AT456*$N$783,0)","v":1.8185250577437552E-3},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU452*$N$779+AU453*$N$780)+Forudsætninger!$E$45*(AU453*$N$780+AU454*$N$781)+Forudsætninger!$E$46*(AU454*$N$781+AU455*$N$782)+Forudsætninger!$E$47*(AU455*$N$782+AU456*$N$783))+Forudsætninger!$E$48*AU456*$N$783,0)","v":1.8382271885595742E-3},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV452*$N$779+AV453*$N$780)+Forudsætninger!$E$45*(AV453*$N$780+AV454*$N$781)+Forudsætninger!$E$46*(AV454*$N$781+AV455*$N$782)+Forudsætninger!$E$47*(AV455*$N$782+AV456*$N$783))+Forudsætninger!$E$48*AV456*$N$783,0)","v":1.8579293193753935E-3},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW452*$N$779+AW453*$N$780)+Forudsætninger!$E$45*(AW453*$N$780+AW454*$N$781)+Forudsætninger!$E$46*(AW454*$N$781+AW455*$N$782)+Forudsætninger!$E$47*(AW455*$N$782+AW456*$N$783))+Forudsætninger!$E$48*AW456*$N$783,0)","v":1.8776314501912123E-3},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX452*$N$779+AX453*$N$780)+Forudsætninger!$E$45*(AX453*$N$780+AX454*$N$781)+Forudsætninger!$E$46*(AX454*$N$781+AX455*$N$782)+Forudsætninger!$E$47*(AX455*$N$782+AX456*$N$783))+Forudsætninger!$E$48*AX456*$N$783,0)","v":1.8973335810070319E-3},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY452*$N$779+AY453*$N$780)+Forudsætninger!$E$45*(AY453*$N$780+AY454*$N$781)+Forudsætninger!$E$46*(AY454*$N$781+AY455*$N$782)+Forudsætninger!$E$47*(AY455*$N$782+AY456*$N$783))+Forudsætninger!$E$48*AY456*$N$783,0)","v":1.9170357118228503E-3},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ452*$N$779+AZ453*$N$780)+Forudsætninger!$E$45*(AZ453*$N$780+AZ454*$N$781)+Forudsætninger!$E$46*(AZ454*$N$781+AZ455*$N$782)+Forudsætninger!$E$47*(AZ455*$N$782+AZ456*$N$783))+Forudsætninger!$E$48*AZ456*$N$783,0)","v":1.9367378426386694E-3},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA452*$N$779+BA453*$N$780)+Forudsætninger!$E$45*(BA453*$N$780+BA454*$N$781)+Forudsætninger!$E$46*(BA454*$N$781+BA455*$N$782)+Forudsætninger!$E$47*(BA455*$N$782+BA456*$N$783))+Forudsætninger!$E$48*BA456*$N$783,0)","v":1.9564399734544892E-3},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB452*$N$779+BB453*$N$780)+Forudsætninger!$E$45*(BB453*$N$780+BB454*$N$781)+Forudsætninger!$E$46*(BB454*$N$781+BB455*$N$782)+Forudsætninger!$E$47*(BB455*$N$782+BB456*$N$783))+Forudsætninger!$E$48*BB456*$N$783,0)","v":1.9761421042703074E-3},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC452*$N$779+BC453*$N$780)+Forudsætninger!$E$45*(BC453*$N$780+BC454*$N$781)+Forudsætninger!$E$46*(BC454*$N$781+BC455*$N$782)+Forudsætninger!$E$47*(BC455*$N$782+BC456*$N$783))+Forudsætninger!$E$48*BC456*$N$783,0)","v":1.9958442350861269E-3},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD452*$N$779+BD453*$N$780)+Forudsætninger!$E$45*(BD453*$N$780+BD454*$N$781)+Forudsætninger!$E$46*(BD454*$N$781+BD455*$N$782)+Forudsætninger!$E$47*(BD455*$N$782+BD456*$N$783))+Forudsætninger!$E$48*BD456*$N$783,0)","v":2.0155463659019455E-3},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE452*$N$779+BE453*$N$780)+Forudsætninger!$E$45*(BE453*$N$780+BE454*$N$781)+Forudsætninger!$E$46*(BE454*$N$781+BE455*$N$782)+Forudsætninger!$E$47*(BE455*$N$782+BE456*$N$783))+Forudsætninger!$E$48*BE456*$N$783,0)","v":2.0352484967177658E-3},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF452*$N$779+BF453*$N$780)+Forudsætninger!$E$45*(BF453*$N$780+BF454*$N$781)+Forudsætninger!$E$46*(BF454*$N$781+BF455*$N$782)+Forudsætninger!$E$47*(BF455*$N$782+BF456*$N$783))+Forudsætninger!$E$48*BF456*$N$783,0)","v":2.054950627533584E-3},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG452*$N$779+BG453*$N$780)+Forudsætninger!$E$45*(BG453*$N$780+BG454*$N$781)+Forudsætninger!$E$46*(BG454*$N$781+BG455*$N$782)+Forudsætninger!$E$47*(BG455*$N$782+BG456*$N$783))+Forudsætninger!$E$48*BG456*$N$783,0)","v":2.0746527583494034E-3},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH452*$N$779+BH453*$N$780)+Forudsætninger!$E$45*(BH453*$N$780+BH454*$N$781)+Forudsætninger!$E$46*(BH454*$N$781+BH455*$N$782)+Forudsætninger!$E$47*(BH455*$N$782+BH456*$N$783))+Forudsætninger!$E$48*BH456*$N$783,0)","v":2.0943548891652224E-3},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI452*$N$779+BI453*$N$780)+Forudsætninger!$E$45*(BI453*$N$780+BI454*$N$781)+Forudsætninger!$E$46*(BI454*$N$781+BI455*$N$782)+Forudsætninger!$E$47*(BI455*$N$782+BI456*$N$783))+Forudsætninger!$E$48*BI456*$N$783,0)","v":2.1140570199810423E-3},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ452*$N$779+BJ453*$N$780)+Forudsætninger!$E$45*(BJ453*$N$780+BJ454*$N$781)+Forudsætninger!$E$46*(BJ454*$N$781+BJ455*$N$782)+Forudsætninger!$E$47*(BJ455*$N$782+BJ456*$N$783))+Forudsætninger!$E$48*BJ456*$N$783,0)","v":2.1337591507968605E-3},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK452*$N$779+BK453*$N$780)+Forudsætninger!$E$45*(BK453*$N$780+BK454*$N$781)+Forudsætninger!$E$46*(BK454*$N$781+BK455*$N$782)+Forudsætninger!$E$47*(BK455*$N$782+BK456*$N$783))+Forudsætninger!$E$48*BK456*$N$783,0)","v":2.1534612816126787E-3},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL452*$N$779+BL453*$N$780)+Forudsætninger!$E$45*(BL453*$N$780+BL454*$N$781)+Forudsætninger!$E$46*(BL454*$N$781+BL455*$N$782)+Forudsætninger!$E$47*(BL455*$N$782+BL456*$N$783))+Forudsætninger!$E$48*BL456*$N$783,0)","v":2.173163412428499E-3},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM452*$N$779+BM453*$N$780)+Forudsætninger!$E$45*(BM453*$N$780+BM454*$N$781)+Forudsætninger!$E$46*(BM454*$N$781+BM455*$N$782)+Forudsætninger!$E$47*(BM455*$N$782+BM456*$N$783))+Forudsætninger!$E$48*BM456*$N$783,0)","v":2.1928655432443172E-3},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN452*$N$779+BN453*$N$780)+Forudsætninger!$E$45*(BN453*$N$780+BN454*$N$781)+Forudsætninger!$E$46*(BN454*$N$781+BN455*$N$782)+Forudsætninger!$E$47*(BN455*$N$782+BN456*$N$783))+Forudsætninger!$E$48*BN456*$N$783,0)","v":2.2125676740601371E-3},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO452*$N$779+BO453*$N$780)+Forudsætninger!$E$45*(BO453*$N$780+BO454*$N$781)+Forudsætninger!$E$46*(BO454*$N$781+BO455*$N$782)+Forudsætninger!$E$47*(BO455*$N$782+BO456*$N$783))+Forudsætninger!$E$48*BO456*$N$783,0)","v":2.2322698048759561E-3},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP452*$N$779+BP453*$N$780)+Forudsætninger!$E$45*(BP453*$N$780+BP454*$N$781)+Forudsætninger!$E$46*(BP454*$N$781+BP455*$N$782)+Forudsætninger!$E$47*(BP455*$N$782+BP456*$N$783))+Forudsætninger!$E$48*BP456*$N$783,0)","v":2.249924843184837E-3},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ452*$N$779+BQ453*$N$780)+Forudsætninger!$E$45*(BQ453*$N$780+BQ454*$N$781)+Forudsætninger!$E$46*(BQ454*$N$781+BQ455*$N$782)+Forudsætninger!$E$47*(BQ455*$N$782+BQ456*$N$783))+Forudsætninger!$E$48*BQ456*$N$783,0)","v":2.2605020595216599E-3},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR452*$N$779+BR453*$N$780)+Forudsætninger!$E$45*(BR453*$N$780+BR454*$N$781)+Forudsætninger!$E$46*(BR454*$N$781+BR455*$N$782)+Forudsætninger!$E$47*(BR455*$N$782+BR456*$N$783))+Forudsætninger!$E$48*BR456*$N$783,0)","v":2.2710792758584833E-3},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS452*$N$779+BS453*$N$780)+Forudsætninger!$E$45*(BS453*$N$780+BS454*$N$781)+Forudsætninger!$E$46*(BS454*$N$781+BS455*$N$782)+Forudsætninger!$E$47*(BS455*$N$782+BS456*$N$783))+Forudsætninger!$E$48*BS456*$N$783,0)","v":2.2816564921953066E-3},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT452*$N$779+BT453*$N$780)+Forudsætninger!$E$45*(BT453*$N$780+BT454*$N$781)+Forudsætninger!$E$46*(BT454*$N$781+BT455*$N$782)+Forudsætninger!$E$47*(BT455*$N$782+BT456*$N$783))+Forudsætninger!$E$48*BT456*$N$783,0)","v":2.2922337085321295E-3},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU452*$N$779+BU453*$N$780)+Forudsætninger!$E$45*(BU453*$N$780+BU454*$N$781)+Forudsætninger!$E$46*(BU454*$N$781+BU455*$N$782)+Forudsætninger!$E$47*(BU455*$N$782+BU456*$N$783))+Forudsætninger!$E$48*BU456*$N$783,0)","v":2.3028109248689524E-3},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV452*$N$779+BV453*$N$780)+Forudsætninger!$E$45*(BV453*$N$780+BV454*$N$781)+Forudsætninger!$E$46*(BV454*$N$781+BV455*$N$782)+Forudsætninger!$E$47*(BV455*$N$782+BV456*$N$783))+Forudsætninger!$E$48*BV456*$N$783,0)","v":2.3133881412057758E-3},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW452*$N$779+BW453*$N$780)+Forudsætninger!$E$45*(BW453*$N$780+BW454*$N$781)+Forudsætninger!$E$46*(BW454*$N$781+BW455*$N$782)+Forudsætninger!$E$47*(BW455*$N$782+BW456*$N$783))+Forudsætninger!$E$48*BW456*$N$783,0)","v":2.3239653575425987E-3},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX452*$N$779+BX453*$N$780)+Forudsætninger!$E$45*(BX453*$N$780+BX454*$N$781)+Forudsætninger!$E$46*(BX454*$N$781+BX455*$N$782)+Forudsætninger!$E$47*(BX455*$N$782+BX456*$N$783))+Forudsætninger!$E$48*BX456*$N$783,0)","v":2.3345425738794216E-3},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY452*$N$779+BY453*$N$780)+Forudsætninger!$E$45*(BY453*$N$780+BY454*$N$781)+Forudsætninger!$E$46*(BY454*$N$781+BY455*$N$782)+Forudsætninger!$E$47*(BY455*$N$782+BY456*$N$783))+Forudsætninger!$E$48*BY456*$N$783,0)","v":2.3451197902162445E-3},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ452*$N$779+BZ453*$N$780)+Forudsætninger!$E$45*(BZ453*$N$780+BZ454*$N$781)+Forudsætninger!$E$46*(BZ454*$N$781+BZ455*$N$782)+Forudsætninger!$E$47*(BZ455*$N$782+BZ456*$N$783))+Forudsætninger!$E$48*BZ456*$N$783,0)","v":2.3556970065530683E-3},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA452*$N$779+CA453*$N$780)+Forudsætninger!$E$45*(CA453*$N$780+CA454*$N$781)+Forudsætninger!$E$46*(CA454*$N$781+CA455*$N$782)+Forudsætninger!$E$47*(CA455*$N$782+CA456*$N$783))+Forudsætninger!$E$48*CA456*$N$783,0)","v":2.3662742228898908E-3},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB452*$N$779+CB453*$N$780)+Forudsætninger!$E$45*(CB453*$N$780+CB454*$N$781)+Forudsætninger!$E$46*(CB454*$N$781+CB455*$N$782)+Forudsætninger!$E$47*(CB455*$N$782+CB456*$N$783))+Forudsætninger!$E$48*CB456*$N$783,0)","v":2.3783497608275369E-3},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC452*$N$779+CC453*$N$780)+Forudsætninger!$E$45*(CC453*$N$780+CC454*$N$781)+Forudsætninger!$E$46*(CC454*$N$781+CC455*$N$782)+Forudsætninger!$E$47*(CC455*$N$782+CC456*$N$783))+Forudsætninger!$E$48*CC456*$N$783,0)","v":2.3904821625360547E-3},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD452*$N$779+CD453*$N$780)+Forudsætninger!$E$45*(CD453*$N$780+CD454*$N$781)+Forudsætninger!$E$46*(CD454*$N$781+CD455*$N$782)+Forudsætninger!$E$47*(CD455*$N$782+CD456*$N$783))+Forudsætninger!$E$48*CD456*$N$783,0)","v":2.4026145642445729E-3},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE452*$N$779+CE453*$N$780)+Forudsætninger!$E$45*(CE453*$N$780+CE454*$N$781)+Forudsætninger!$E$46*(CE454*$N$781+CE455*$N$782)+Forudsætninger!$E$47*(CE455*$N$782+CE456*$N$783))+Forudsætninger!$E$48*CE456*$N$783,0)","v":2.4147469659530911E-3},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF452*$N$779+CF453*$N$780)+Forudsætninger!$E$45*(CF453*$N$780+CF454*$N$781)+Forudsætninger!$E$46*(CF454*$N$781+CF455*$N$782)+Forudsætninger!$E$47*(CF455*$N$782+CF456*$N$783))+Forudsætninger!$E$48*CF456*$N$783,0)","v":2.4268793676616089E-3},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG452*$N$779+CG453*$N$780)+Forudsætninger!$E$45*(CG453*$N$780+CG454*$N$781)+Forudsætninger!$E$46*(CG454*$N$781+CG455*$N$782)+Forudsætninger!$E$47*(CG455*$N$782+CG456*$N$783))+Forudsætninger!$E$48*CG456*$N$783,0)","v":2.4426134579693098E-3},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH452*$N$779+CH453*$N$780)+Forudsætninger!$E$45*(CH453*$N$780+CH454*$N$781)+Forudsætninger!$E$46*(CH454*$N$781+CH455*$N$782)+Forudsætninger!$E$47*(CH455*$N$782+CH456*$N$783))+Forudsætninger!$E$48*CH456*$N$783,0)","v":2.4604580081321404E-3},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI452*$N$779+CI453*$N$780)+Forudsætninger!$E$45*(CI453*$N$780+CI454*$N$781)+Forudsætninger!$E$46*(CI454*$N$781+CI455*$N$782)+Forudsætninger!$E$47*(CI455*$N$782+CI456*$N$783))+Forudsætninger!$E$48*CI456*$N$783,0)","v":2.4783025582949701E-3},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ452*$N$779+CJ453*$N$780)+Forudsætninger!$E$45*(CJ453*$N$780+CJ454*$N$781)+Forudsætninger!$E$46*(CJ454*$N$781+CJ455*$N$782)+Forudsætninger!$E$47*(CJ455*$N$782+CJ456*$N$783))+Forudsætninger!$E$48*CJ456*$N$783,0)","v":2.4961471084578007E-3},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK452*$N$779+CK453*$N$780)+Forudsætninger!$E$45*(CK453*$N$780+CK454*$N$781)+Forudsætninger!$E$46*(CK454*$N$781+CK455*$N$782)+Forudsætninger!$E$47*(CK455*$N$782+CK456*$N$783))+Forudsætninger!$E$48*CK456*$N$783,0)","v":2.5139916586206304E-3},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL452*$N$779+CL453*$N$780)+Forudsætninger!$E$45*(CL453*$N$780+CL454*$N$781)+Forudsætninger!$E$46*(CL454*$N$781+CL455*$N$782)+Forudsætninger!$E$47*(CL455*$N$782+CL456*$N$783))+Forudsætninger!$E$48*CL456*$N$783,0)","v":2.531836208783461E-3},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM452*$N$779+CM453*$N$780)+Forudsætninger!$E$45*(CM453*$N$780+CM454*$N$781)+Forudsætninger!$E$46*(CM454*$N$781+CM455*$N$782)+Forudsætninger!$E$47*(CM455*$N$782+CM456*$N$783))+Forudsætninger!$E$48*CM456*$N$783,0)","v":2.5496807589462907E-3},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN452*$N$779+CN453*$N$780)+Forudsætninger!$E$45*(CN453*$N$780+CN454*$N$781)+Forudsætninger!$E$46*(CN454*$N$781+CN455*$N$782)+Forudsætninger!$E$47*(CN455*$N$782+CN456*$N$783))+Forudsætninger!$E$48*CN456*$N$783,0)","v":2.5675253091091213E-3},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO452*$N$779+CO453*$N$780)+Forudsætninger!$E$45*(CO453*$N$780+CO454*$N$781)+Forudsætninger!$E$46*(CO454*$N$781+CO455*$N$782)+Forudsætninger!$E$47*(CO455*$N$782+CO456*$N$783))+Forudsætninger!$E$48*CO456*$N$783,0)","v":2.5853698592719506E-3},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP452*$N$779+CP453*$N$780)+Forudsætninger!$E$45*(CP453*$N$780+CP454*$N$781)+Forudsætninger!$E$46*(CP454*$N$781+CP455*$N$782)+Forudsætninger!$E$47*(CP455*$N$782+CP456*$N$783))+Forudsætninger!$E$48*CP456*$N$783,0)","v":2.6032144094347812E-3},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ452*$N$779+CQ453*$N$780)+Forudsætninger!$E$45*(CQ453*$N$780+CQ454*$N$781)+Forudsætninger!$E$46*(CQ454*$N$781+CQ455*$N$782)+Forudsætninger!$E$47*(CQ455*$N$782+CQ456*$N$783))+Forudsætninger!$E$48*CQ456*$N$783,0)","v":2.6210589595976118E-3},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR452*$N$779+CR453*$N$780)+Forudsætninger!$E$45*(CR453*$N$780+CR454*$N$781)+Forudsætninger!$E$46*(CR454*$N$781+CR455*$N$782)+Forudsætninger!$E$47*(CR455*$N$782+CR456*$N$783))+Forudsætninger!$E$48*CR456*$N$783,0)","v":2.6389035097604419E-3},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS452*$N$779+CS453*$N$780)+Forudsætninger!$E$45*(CS453*$N$780+CS454*$N$781)+Forudsætninger!$E$46*(CS454*$N$781+CS455*$N$782)+Forudsætninger!$E$47*(CS455*$N$782+CS456*$N$783))+Forudsætninger!$E$48*CS456*$N$783,0)","v":2.6567480599232712E-3},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT452*$N$779+CT453*$N$780)+Forudsætninger!$E$45*(CT453*$N$780+CT454*$N$781)+Forudsætninger!$E$46*(CT454*$N$781+CT455*$N$782)+Forudsætninger!$E$47*(CT455*$N$782+CT456*$N$783))+Forudsætninger!$E$48*CT456*$N$783,0)","v":2.6745926100861022E-3},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU452*$N$779+CU453*$N$780)+Forudsætninger!$E$45*(CU453*$N$780+CU454*$N$781)+Forudsætninger!$E$46*(CU454*$N$781+CU455*$N$782)+Forudsætninger!$E$47*(CU455*$N$782+CU456*$N$783))+Forudsætninger!$E$48*CU456*$N$783,0)","v":2.6924371602489315E-3},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV452*$N$779+CV453*$N$780)+Forudsætninger!$E$45*(CV453*$N$780+CV454*$N$781)+Forudsætninger!$E$46*(CV454*$N$781+CV455*$N$782)+Forudsætninger!$E$47*(CV455*$N$782+CV456*$N$783))+Forudsætninger!$E$48*CV456*$N$783,0)","v":2.7102817104117621E-3},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW452*$N$779+CW453*$N$780)+Forudsætninger!$E$45*(CW453*$N$780+CW454*$N$781)+Forudsætninger!$E$46*(CW454*$N$781+CW455*$N$782)+Forudsætninger!$E$47*(CW455*$N$782+CW456*$N$783))+Forudsætninger!$E$48*CW456*$N$783,0)","v":2.7281262605745923E-3},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX452*$N$779+CX453*$N$780)+Forudsætninger!$E$45*(CX453*$N$780+CX454*$N$781)+Forudsætninger!$E$46*(CX454*$N$781+CX455*$N$782)+Forudsætninger!$E$47*(CX455*$N$782+CX456*$N$783))+Forudsætninger!$E$48*CX456*$N$783,0)","v":2.745970810737422E-3},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY452*$N$779+CY453*$N$780)+Forudsætninger!$E$45*(CY453*$N$780+CY454*$N$781)+Forudsætninger!$E$46*(CY454*$N$781+CY455*$N$782)+Forudsætninger!$E$47*(CY455*$N$782+CY456*$N$783))+Forudsætninger!$E$48*CY456*$N$783,0)","v":2.763815360900253E-3},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ452*$N$779+CZ453*$N$780)+Forudsætninger!$E$45*(CZ453*$N$780+CZ454*$N$781)+Forudsætninger!$E$46*(CZ454*$N$781+CZ455*$N$782)+Forudsætninger!$E$47*(CZ455*$N$782+CZ456*$N$783))+Forudsætninger!$E$48*CZ456*$N$783,0)","v":2.7816599110630823E-3},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA452*$N$779+DA453*$N$780)+Forudsætninger!$E$45*(DA453*$N$780+DA454*$N$781)+Forudsætninger!$E$46*(DA454*$N$781+DA455*$N$782)+Forudsætninger!$E$47*(DA455*$N$782+DA456*$N$783))+Forudsætninger!$E$48*DA456*$N$783,0)","v":2.7995044612259125E-3}]
[null,null,null,"Elsvigt, offentlige",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E489*$O$779+E490*$O$780)+Forudsætninger!$E$45*(E490*$O$780+E491*$O$781)+Forudsætninger!$E$46*(E491*$O$781+E492*$O$782)+Forudsætninger!$E$47*(E492*$O$782+E493*$O$783))+Forudsætninger!$E$48*E493*$O$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F489*$O$779+F490*$O$780)+Forudsætninger!$E$45*(F490*$O$780+F491*$O$781)+Forudsætninger!$E$46*(F491*$O$781+F492*$O$782)+Forudsætninger!$E$47*(F492*$O$782+F493*$O$783))+Forudsætninger!$E$48*F493*$O$783,0)","v":0},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G489*$O$779+G490*$O$780)+Forudsætninger!$E$45*(G490*$O$780+G491*$O$781)+Forudsætninger!$E$46*(G491*$O$781+G492*$O$782)+Forudsætninger!$E$47*(G492*$O$782+G493*$O$783))+Forudsætninger!$E$48*G493*$O$783,0)","v":0},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H489*$O$779+H490*$O$780)+Forudsætninger!$E$45*(H490*$O$780+H491*$O$781)+Forudsætninger!$E$46*(H491*$O$781+H492*$O$782)+Forudsætninger!$E$47*(H492*$O$782+H493*$O$783))+Forudsætninger!$E$48*H493*$O$783,0)","v":0},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I489*$O$779+I490*$O$780)+Forudsætninger!$E$45*(I490*$O$780+I491*$O$781)+Forudsætninger!$E$46*(I491*$O$781+I492*$O$782)+Forudsætninger!$E$47*(I492*$O$782+I493*$O$783))+Forudsætninger!$E$48*I493*$O$783,0)","v":0},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J489*$O$779+J490*$O$780)+Forudsætninger!$E$45*(J490*$O$780+J491*$O$781)+Forudsætninger!$E$46*(J491*$O$781+J492*$O$782)+Forudsætninger!$E$47*(J492*$O$782+J493*$O$783))+Forudsætninger!$E$48*J493*$O$783,0)","v":0},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K489*$O$779+K490*$O$780)+Forudsætninger!$E$45*(K490*$O$780+K491*$O$781)+Forudsætninger!$E$46*(K491*$O$781+K492*$O$782)+Forudsætninger!$E$47*(K492*$O$782+K493*$O$783))+Forudsætninger!$E$48*K493*$O$783,0)","v":0},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L489*$O$779+L490*$O$780)+Forudsætninger!$E$45*(L490*$O$780+L491*$O$781)+Forudsætninger!$E$46*(L491*$O$781+L492*$O$782)+Forudsætninger!$E$47*(L492*$O$782+L493*$O$783))+Forudsætninger!$E$48*L493*$O$783,0)","v":0},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M489*$O$779+M490*$O$780)+Forudsætninger!$E$45*(M490*$O$780+M491*$O$781)+Forudsætninger!$E$46*(M491*$O$781+M492*$O$782)+Forudsætninger!$E$47*(M492*$O$782+M493*$O$783))+Forudsætninger!$E$48*M493*$O$783,0)","v":0},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N489*$O$779+N490*$O$780)+Forudsætninger!$E$45*(N490*$O$780+N491*$O$781)+Forudsætninger!$E$46*(N491*$O$781+N492*$O$782)+Forudsætninger!$E$47*(N492*$O$782+N493*$O$783))+Forudsætninger!$E$48*N493*$O$783,0)","v":0},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O489*$O$779+O490*$O$780)+Forudsætninger!$E$45*(O490*$O$780+O491*$O$781)+Forudsætninger!$E$46*(O491*$O$781+O492*$O$782)+Forudsætninger!$E$47*(O492*$O$782+O493*$O$783))+Forudsætninger!$E$48*O493*$O$783,0)","v":0},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P489*$O$779+P490*$O$780)+Forudsætninger!$E$45*(P490*$O$780+P491*$O$781)+Forudsætninger!$E$46*(P491*$O$781+P492*$O$782)+Forudsætninger!$E$47*(P492*$O$782+P493*$O$783))+Forudsætninger!$E$48*P493*$O$783,0)","v":0},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q489*$O$779+Q490*$O$780)+Forudsætninger!$E$45*(Q490*$O$780+Q491*$O$781)+Forudsætninger!$E$46*(Q491*$O$781+Q492*$O$782)+Forudsætninger!$E$47*(Q492*$O$782+Q493*$O$783))+Forudsætninger!$E$48*Q493*$O$783,0)","v":0},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R489*$O$779+R490*$O$780)+Forudsætninger!$E$45*(R490*$O$780+R491*$O$781)+Forudsætninger!$E$46*(R491*$O$781+R492*$O$782)+Forudsætninger!$E$47*(R492*$O$782+R493*$O$783))+Forudsætninger!$E$48*R493*$O$783,0)","v":0},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S489*$O$779+S490*$O$780)+Forudsætninger!$E$45*(S490*$O$780+S491*$O$781)+Forudsætninger!$E$46*(S491*$O$781+S492*$O$782)+Forudsætninger!$E$47*(S492*$O$782+S493*$O$783))+Forudsætninger!$E$48*S493*$O$783,0)","v":0},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T489*$O$779+T490*$O$780)+Forudsætninger!$E$45*(T490*$O$780+T491*$O$781)+Forudsætninger!$E$46*(T491*$O$781+T492*$O$782)+Forudsætninger!$E$47*(T492*$O$782+T493*$O$783))+Forudsætninger!$E$48*T493*$O$783,0)","v":0},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U489*$O$779+U490*$O$780)+Forudsætninger!$E$45*(U490*$O$780+U491*$O$781)+Forudsætninger!$E$46*(U491*$O$781+U492*$O$782)+Forudsætninger!$E$47*(U492*$O$782+U493*$O$783))+Forudsætninger!$E$48*U493*$O$783,0)","v":0},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V489*$O$779+V490*$O$780)+Forudsætninger!$E$45*(V490*$O$780+V491*$O$781)+Forudsætninger!$E$46*(V491*$O$781+V492*$O$782)+Forudsætninger!$E$47*(V492*$O$782+V493*$O$783))+Forudsætninger!$E$48*V493*$O$783,0)","v":0},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W489*$O$779+W490*$O$780)+Forudsætninger!$E$45*(W490*$O$780+W491*$O$781)+Forudsætninger!$E$46*(W491*$O$781+W492*$O$782)+Forudsætninger!$E$47*(W492*$O$782+W493*$O$783))+Forudsætninger!$E$48*W493*$O$783,0)","v":0},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X489*$O$779+X490*$O$780)+Forudsætninger!$E$45*(X490*$O$780+X491*$O$781)+Forudsætninger!$E$46*(X491*$O$781+X492*$O$782)+Forudsætninger!$E$47*(X492*$O$782+X493*$O$783))+Forudsætninger!$E$48*X493*$O$783,0)","v":0},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y489*$O$779+Y490*$O$780)+Forudsætninger!$E$45*(Y490*$O$780+Y491*$O$781)+Forudsætninger!$E$46*(Y491*$O$781+Y492*$O$782)+Forudsætninger!$E$47*(Y492*$O$782+Y493*$O$783))+Forudsætninger!$E$48*Y493*$O$783,0)","v":0},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z489*$O$779+Z490*$O$780)+Forudsætninger!$E$45*(Z490*$O$780+Z491*$O$781)+Forudsætninger!$E$46*(Z491*$O$781+Z492*$O$782)+Forudsætninger!$E$47*(Z492*$O$782+Z493*$O$783))+Forudsætninger!$E$48*Z493*$O$783,0)","v":0},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA489*$O$779+AA490*$O$780)+Forudsætninger!$E$45*(AA490*$O$780+AA491*$O$781)+Forudsætninger!$E$46*(AA491*$O$781+AA492*$O$782)+Forudsætninger!$E$47*(AA492*$O$782+AA493*$O$783))+Forudsætninger!$E$48*AA493*$O$783,0)","v":0},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB489*$O$779+AB490*$O$780)+Forudsætninger!$E$45*(AB490*$O$780+AB491*$O$781)+Forudsætninger!$E$46*(AB491*$O$781+AB492*$O$782)+Forudsætninger!$E$47*(AB492*$O$782+AB493*$O$783))+Forudsætninger!$E$48*AB493*$O$783,0)","v":0},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC489*$O$779+AC490*$O$780)+Forudsætninger!$E$45*(AC490*$O$780+AC491*$O$781)+Forudsætninger!$E$46*(AC491*$O$781+AC492*$O$782)+Forudsætninger!$E$47*(AC492*$O$782+AC493*$O$783))+Forudsætninger!$E$48*AC493*$O$783,0)","v":0},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD489*$O$779+AD490*$O$780)+Forudsætninger!$E$45*(AD490*$O$780+AD491*$O$781)+Forudsætninger!$E$46*(AD491*$O$781+AD492*$O$782)+Forudsætninger!$E$47*(AD492*$O$782+AD493*$O$783))+Forudsætninger!$E$48*AD493*$O$783,0)","v":0},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE489*$O$779+AE490*$O$780)+Forudsætninger!$E$45*(AE490*$O$780+AE491*$O$781)+Forudsætninger!$E$46*(AE491*$O$781+AE492*$O$782)+Forudsætninger!$E$47*(AE492*$O$782+AE493*$O$783))+Forudsætninger!$E$48*AE493*$O$783,0)","v":0},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF489*$O$779+AF490*$O$780)+Forudsætninger!$E$45*(AF490*$O$780+AF491*$O$781)+Forudsætninger!$E$46*(AF491*$O$781+AF492*$O$782)+Forudsætninger!$E$47*(AF492*$O$782+AF493*$O$783))+Forudsætninger!$E$48*AF493*$O$783,0)","v":0},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG489*$O$779+AG490*$O$780)+Forudsætninger!$E$45*(AG490*$O$780+AG491*$O$781)+Forudsætninger!$E$46*(AG491*$O$781+AG492*$O$782)+Forudsætninger!$E$47*(AG492*$O$782+AG493*$O$783))+Forudsætninger!$E$48*AG493*$O$783,0)","v":0},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH489*$O$779+AH490*$O$780)+Forudsætninger!$E$45*(AH490*$O$780+AH491*$O$781)+Forudsætninger!$E$46*(AH491*$O$781+AH492*$O$782)+Forudsætninger!$E$47*(AH492*$O$782+AH493*$O$783))+Forudsætninger!$E$48*AH493*$O$783,0)","v":0},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI489*$O$779+AI490*$O$780)+Forudsætninger!$E$45*(AI490*$O$780+AI491*$O$781)+Forudsætninger!$E$46*(AI491*$O$781+AI492*$O$782)+Forudsætninger!$E$47*(AI492*$O$782+AI493*$O$783))+Forudsætninger!$E$48*AI493*$O$783,0)","v":0},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ489*$O$779+AJ490*$O$780)+Forudsætninger!$E$45*(AJ490*$O$780+AJ491*$O$781)+Forudsætninger!$E$46*(AJ491*$O$781+AJ492*$O$782)+Forudsætninger!$E$47*(AJ492*$O$782+AJ493*$O$783))+Forudsætninger!$E$48*AJ493*$O$783,0)","v":0},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK489*$O$779+AK490*$O$780)+Forudsætninger!$E$45*(AK490*$O$780+AK491*$O$781)+Forudsætninger!$E$46*(AK491*$O$781+AK492*$O$782)+Forudsætninger!$E$47*(AK492*$O$782+AK493*$O$783))+Forudsætninger!$E$48*AK493*$O$783,0)","v":0},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL489*$O$779+AL490*$O$780)+Forudsætninger!$E$45*(AL490*$O$780+AL491*$O$781)+Forudsætninger!$E$46*(AL491*$O$781+AL492*$O$782)+Forudsætninger!$E$47*(AL492*$O$782+AL493*$O$783))+Forudsætninger!$E$48*AL493*$O$783,0)","v":0},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM489*$O$779+AM490*$O$780)+Forudsætninger!$E$45*(AM490*$O$780+AM491*$O$781)+Forudsætninger!$E$46*(AM491*$O$781+AM492*$O$782)+Forudsætninger!$E$47*(AM492*$O$782+AM493*$O$783))+Forudsætninger!$E$48*AM493*$O$783,0)","v":0},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN489*$O$779+AN490*$O$780)+Forudsætninger!$E$45*(AN490*$O$780+AN491*$O$781)+Forudsætninger!$E$46*(AN491*$O$781+AN492*$O$782)+Forudsætninger!$E$47*(AN492*$O$782+AN493*$O$783))+Forudsætninger!$E$48*AN493*$O$783,0)","v":0},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO489*$O$779+AO490*$O$780)+Forudsætninger!$E$45*(AO490*$O$780+AO491*$O$781)+Forudsætninger!$E$46*(AO491*$O$781+AO492*$O$782)+Forudsætninger!$E$47*(AO492*$O$782+AO493*$O$783))+Forudsætninger!$E$48*AO493*$O$783,0)","v":0},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP489*$O$779+AP490*$O$780)+Forudsætninger!$E$45*(AP490*$O$780+AP491*$O$781)+Forudsætninger!$E$46*(AP491*$O$781+AP492*$O$782)+Forudsætninger!$E$47*(AP492*$O$782+AP493*$O$783))+Forudsætninger!$E$48*AP493*$O$783,0)","v":0},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ489*$O$779+AQ490*$O$780)+Forudsætninger!$E$45*(AQ490*$O$780+AQ491*$O$781)+Forudsætninger!$E$46*(AQ491*$O$781+AQ492*$O$782)+Forudsætninger!$E$47*(AQ492*$O$782+AQ493*$O$783))+Forudsætninger!$E$48*AQ493*$O$783,0)","v":0},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR489*$O$779+AR490*$O$780)+Forudsætninger!$E$45*(AR490*$O$780+AR491*$O$781)+Forudsætninger!$E$46*(AR491*$O$781+AR492*$O$782)+Forudsætninger!$E$47*(AR492*$O$782+AR493*$O$783))+Forudsætninger!$E$48*AR493*$O$783,0)","v":0},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS489*$O$779+AS490*$O$780)+Forudsætninger!$E$45*(AS490*$O$780+AS491*$O$781)+Forudsætninger!$E$46*(AS491*$O$781+AS492*$O$782)+Forudsætninger!$E$47*(AS492*$O$782+AS493*$O$783))+Forudsætninger!$E$48*AS493*$O$783,0)","v":0},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT489*$O$779+AT490*$O$780)+Forudsætninger!$E$45*(AT490*$O$780+AT491*$O$781)+Forudsætninger!$E$46*(AT491*$O$781+AT492*$O$782)+Forudsætninger!$E$47*(AT492*$O$782+AT493*$O$783))+Forudsætninger!$E$48*AT493*$O$783,0)","v":0},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU489*$O$779+AU490*$O$780)+Forudsætninger!$E$45*(AU490*$O$780+AU491*$O$781)+Forudsætninger!$E$46*(AU491*$O$781+AU492*$O$782)+Forudsætninger!$E$47*(AU492*$O$782+AU493*$O$783))+Forudsætninger!$E$48*AU493*$O$783,0)","v":0},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV489*$O$779+AV490*$O$780)+Forudsætninger!$E$45*(AV490*$O$780+AV491*$O$781)+Forudsætninger!$E$46*(AV491*$O$781+AV492*$O$782)+Forudsætninger!$E$47*(AV492*$O$782+AV493*$O$783))+Forudsætninger!$E$48*AV493*$O$783,0)","v":0},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW489*$O$779+AW490*$O$780)+Forudsætninger!$E$45*(AW490*$O$780+AW491*$O$781)+Forudsætninger!$E$46*(AW491*$O$781+AW492*$O$782)+Forudsætninger!$E$47*(AW492*$O$782+AW493*$O$783))+Forudsætninger!$E$48*AW493*$O$783,0)","v":0},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX489*$O$779+AX490*$O$780)+Forudsætninger!$E$45*(AX490*$O$780+AX491*$O$781)+Forudsætninger!$E$46*(AX491*$O$781+AX492*$O$782)+Forudsætninger!$E$47*(AX492*$O$782+AX493*$O$783))+Forudsætninger!$E$48*AX493*$O$783,0)","v":0},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY489*$O$779+AY490*$O$780)+Forudsætninger!$E$45*(AY490*$O$780+AY491*$O$781)+Forudsætninger!$E$46*(AY491*$O$781+AY492*$O$782)+Forudsætninger!$E$47*(AY492*$O$782+AY493*$O$783))+Forudsætninger!$E$48*AY493*$O$783,0)","v":0},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ489*$O$779+AZ490*$O$780)+Forudsætninger!$E$45*(AZ490*$O$780+AZ491*$O$781)+Forudsætninger!$E$46*(AZ491*$O$781+AZ492*$O$782)+Forudsætninger!$E$47*(AZ492*$O$782+AZ493*$O$783))+Forudsætninger!$E$48*AZ493*$O$783,0)","v":0},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA489*$O$779+BA490*$O$780)+Forudsætninger!$E$45*(BA490*$O$780+BA491*$O$781)+Forudsætninger!$E$46*(BA491*$O$781+BA492*$O$782)+Forudsætninger!$E$47*(BA492*$O$782+BA493*$O$783))+Forudsætninger!$E$48*BA493*$O$783,0)","v":0},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB489*$O$779+BB490*$O$780)+Forudsætninger!$E$45*(BB490*$O$780+BB491*$O$781)+Forudsætninger!$E$46*(BB491*$O$781+BB492*$O$782)+Forudsætninger!$E$47*(BB492*$O$782+BB493*$O$783))+Forudsætninger!$E$48*BB493*$O$783,0)","v":0},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC489*$O$779+BC490*$O$780)+Forudsætninger!$E$45*(BC490*$O$780+BC491*$O$781)+Forudsætninger!$E$46*(BC491*$O$781+BC492*$O$782)+Forudsætninger!$E$47*(BC492*$O$782+BC493*$O$783))+Forudsætninger!$E$48*BC493*$O$783,0)","v":0},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD489*$O$779+BD490*$O$780)+Forudsætninger!$E$45*(BD490*$O$780+BD491*$O$781)+Forudsætninger!$E$46*(BD491*$O$781+BD492*$O$782)+Forudsætninger!$E$47*(BD492*$O$782+BD493*$O$783))+Forudsætninger!$E$48*BD493*$O$783,0)","v":0},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE489*$O$779+BE490*$O$780)+Forudsætninger!$E$45*(BE490*$O$780+BE491*$O$781)+Forudsætninger!$E$46*(BE491*$O$781+BE492*$O$782)+Forudsætninger!$E$47*(BE492*$O$782+BE493*$O$783))+Forudsætninger!$E$48*BE493*$O$783,0)","v":0},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF489*$O$779+BF490*$O$780)+Forudsætninger!$E$45*(BF490*$O$780+BF491*$O$781)+Forudsætninger!$E$46*(BF491*$O$781+BF492*$O$782)+Forudsætninger!$E$47*(BF492*$O$782+BF493*$O$783))+Forudsætninger!$E$48*BF493*$O$783,0)","v":0},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG489*$O$779+BG490*$O$780)+Forudsætninger!$E$45*(BG490*$O$780+BG491*$O$781)+Forudsætninger!$E$46*(BG491*$O$781+BG492*$O$782)+Forudsætninger!$E$47*(BG492*$O$782+BG493*$O$783))+Forudsætninger!$E$48*BG493*$O$783,0)","v":0},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH489*$O$779+BH490*$O$780)+Forudsætninger!$E$45*(BH490*$O$780+BH491*$O$781)+Forudsætninger!$E$46*(BH491*$O$781+BH492*$O$782)+Forudsætninger!$E$47*(BH492*$O$782+BH493*$O$783))+Forudsætninger!$E$48*BH493*$O$783,0)","v":0},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI489*$O$779+BI490*$O$780)+Forudsætninger!$E$45*(BI490*$O$780+BI491*$O$781)+Forudsætninger!$E$46*(BI491*$O$781+BI492*$O$782)+Forudsætninger!$E$47*(BI492*$O$782+BI493*$O$783))+Forudsætninger!$E$48*BI493*$O$783,0)","v":0},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ489*$O$779+BJ490*$O$780)+Forudsætninger!$E$45*(BJ490*$O$780+BJ491*$O$781)+Forudsætninger!$E$46*(BJ491*$O$781+BJ492*$O$782)+Forudsætninger!$E$47*(BJ492*$O$782+BJ493*$O$783))+Forudsætninger!$E$48*BJ493*$O$783,0)","v":0},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK489*$O$779+BK490*$O$780)+Forudsætninger!$E$45*(BK490*$O$780+BK491*$O$781)+Forudsætninger!$E$46*(BK491*$O$781+BK492*$O$782)+Forudsætninger!$E$47*(BK492*$O$782+BK493*$O$783))+Forudsætninger!$E$48*BK493*$O$783,0)","v":0},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL489*$O$779+BL490*$O$780)+Forudsætninger!$E$45*(BL490*$O$780+BL491*$O$781)+Forudsætninger!$E$46*(BL491*$O$781+BL492*$O$782)+Forudsætninger!$E$47*(BL492*$O$782+BL493*$O$783))+Forudsætninger!$E$48*BL493*$O$783,0)","v":0},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM489*$O$779+BM490*$O$780)+Forudsætninger!$E$45*(BM490*$O$780+BM491*$O$781)+Forudsætninger!$E$46*(BM491*$O$781+BM492*$O$782)+Forudsætninger!$E$47*(BM492*$O$782+BM493*$O$783))+Forudsætninger!$E$48*BM493*$O$783,0)","v":0},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN489*$O$779+BN490*$O$780)+Forudsætninger!$E$45*(BN490*$O$780+BN491*$O$781)+Forudsætninger!$E$46*(BN491*$O$781+BN492*$O$782)+Forudsætninger!$E$47*(BN492*$O$782+BN493*$O$783))+Forudsætninger!$E$48*BN493*$O$783,0)","v":0},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO489*$O$779+BO490*$O$780)+Forudsætninger!$E$45*(BO490*$O$780+BO491*$O$781)+Forudsætninger!$E$46*(BO491*$O$781+BO492*$O$782)+Forudsætninger!$E$47*(BO492*$O$782+BO493*$O$783))+Forudsætninger!$E$48*BO493*$O$783,0)","v":0},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP489*$O$779+BP490*$O$780)+Forudsætninger!$E$45*(BP490*$O$780+BP491*$O$781)+Forudsætninger!$E$46*(BP491*$O$781+BP492*$O$782)+Forudsætninger!$E$47*(BP492*$O$782+BP493*$O$783))+Forudsætninger!$E$48*BP493*$O$783,0)","v":0},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ489*$O$779+BQ490*$O$780)+Forudsætninger!$E$45*(BQ490*$O$780+BQ491*$O$781)+Forudsætninger!$E$46*(BQ491*$O$781+BQ492*$O$782)+Forudsætninger!$E$47*(BQ492*$O$782+BQ493*$O$783))+Forudsætninger!$E$48*BQ493*$O$783,0)","v":0},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR489*$O$779+BR490*$O$780)+Forudsætninger!$E$45*(BR490*$O$780+BR491*$O$781)+Forudsætninger!$E$46*(BR491*$O$781+BR492*$O$782)+Forudsætninger!$E$47*(BR492*$O$782+BR493*$O$783))+Forudsætninger!$E$48*BR493*$O$783,0)","v":0},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS489*$O$779+BS490*$O$780)+Forudsætninger!$E$45*(BS490*$O$780+BS491*$O$781)+Forudsætninger!$E$46*(BS491*$O$781+BS492*$O$782)+Forudsætninger!$E$47*(BS492*$O$782+BS493*$O$783))+Forudsætninger!$E$48*BS493*$O$783,0)","v":0},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT489*$O$779+BT490*$O$780)+Forudsætninger!$E$45*(BT490*$O$780+BT491*$O$781)+Forudsætninger!$E$46*(BT491*$O$781+BT492*$O$782)+Forudsætninger!$E$47*(BT492*$O$782+BT493*$O$783))+Forudsætninger!$E$48*BT493*$O$783,0)","v":0},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU489*$O$779+BU490*$O$780)+Forudsætninger!$E$45*(BU490*$O$780+BU491*$O$781)+Forudsætninger!$E$46*(BU491*$O$781+BU492*$O$782)+Forudsætninger!$E$47*(BU492*$O$782+BU493*$O$783))+Forudsætninger!$E$48*BU493*$O$783,0)","v":0},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV489*$O$779+BV490*$O$780)+Forudsætninger!$E$45*(BV490*$O$780+BV491*$O$781)+Forudsætninger!$E$46*(BV491*$O$781+BV492*$O$782)+Forudsætninger!$E$47*(BV492*$O$782+BV493*$O$783))+Forudsætninger!$E$48*BV493*$O$783,0)","v":0},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW489*$O$779+BW490*$O$780)+Forudsætninger!$E$45*(BW490*$O$780+BW491*$O$781)+Forudsætninger!$E$46*(BW491*$O$781+BW492*$O$782)+Forudsætninger!$E$47*(BW492*$O$782+BW493*$O$783))+Forudsætninger!$E$48*BW493*$O$783,0)","v":0},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX489*$O$779+BX490*$O$780)+Forudsætninger!$E$45*(BX490*$O$780+BX491*$O$781)+Forudsætninger!$E$46*(BX491*$O$781+BX492*$O$782)+Forudsætninger!$E$47*(BX492*$O$782+BX493*$O$783))+Forudsætninger!$E$48*BX493*$O$783,0)","v":0},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY489*$O$779+BY490*$O$780)+Forudsætninger!$E$45*(BY490*$O$780+BY491*$O$781)+Forudsætninger!$E$46*(BY491*$O$781+BY492*$O$782)+Forudsætninger!$E$47*(BY492*$O$782+BY493*$O$783))+Forudsætninger!$E$48*BY493*$O$783,0)","v":0},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ489*$O$779+BZ490*$O$780)+Forudsætninger!$E$45*(BZ490*$O$780+BZ491*$O$781)+Forudsætninger!$E$46*(BZ491*$O$781+BZ492*$O$782)+Forudsætninger!$E$47*(BZ492*$O$782+BZ493*$O$783))+Forudsætninger!$E$48*BZ493*$O$783,0)","v":0},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA489*$O$779+CA490*$O$780)+Forudsætninger!$E$45*(CA490*$O$780+CA491*$O$781)+Forudsætninger!$E$46*(CA491*$O$781+CA492*$O$782)+Forudsætninger!$E$47*(CA492*$O$782+CA493*$O$783))+Forudsætninger!$E$48*CA493*$O$783,0)","v":0},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB489*$O$779+CB490*$O$780)+Forudsætninger!$E$45*(CB490*$O$780+CB491*$O$781)+Forudsætninger!$E$46*(CB491*$O$781+CB492*$O$782)+Forudsætninger!$E$47*(CB492*$O$782+CB493*$O$783))+Forudsætninger!$E$48*CB493*$O$783,0)","v":0},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC489*$O$779+CC490*$O$780)+Forudsætninger!$E$45*(CC490*$O$780+CC491*$O$781)+Forudsætninger!$E$46*(CC491*$O$781+CC492*$O$782)+Forudsætninger!$E$47*(CC492*$O$782+CC493*$O$783))+Forudsætninger!$E$48*CC493*$O$783,0)","v":0},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD489*$O$779+CD490*$O$780)+Forudsætninger!$E$45*(CD490*$O$780+CD491*$O$781)+Forudsætninger!$E$46*(CD491*$O$781+CD492*$O$782)+Forudsætninger!$E$47*(CD492*$O$782+CD493*$O$783))+Forudsætninger!$E$48*CD493*$O$783,0)","v":0},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE489*$O$779+CE490*$O$780)+Forudsætninger!$E$45*(CE490*$O$780+CE491*$O$781)+Forudsætninger!$E$46*(CE491*$O$781+CE492*$O$782)+Forudsætninger!$E$47*(CE492*$O$782+CE493*$O$783))+Forudsætninger!$E$48*CE493*$O$783,0)","v":0},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF489*$O$779+CF490*$O$780)+Forudsætninger!$E$45*(CF490*$O$780+CF491*$O$781)+Forudsætninger!$E$46*(CF491*$O$781+CF492*$O$782)+Forudsætninger!$E$47*(CF492*$O$782+CF493*$O$783))+Forudsætninger!$E$48*CF493*$O$783,0)","v":0},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG489*$O$779+CG490*$O$780)+Forudsætninger!$E$45*(CG490*$O$780+CG491*$O$781)+Forudsætninger!$E$46*(CG491*$O$781+CG492*$O$782)+Forudsætninger!$E$47*(CG492*$O$782+CG493*$O$783))+Forudsætninger!$E$48*CG493*$O$783,0)","v":0},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH489*$O$779+CH490*$O$780)+Forudsætninger!$E$45*(CH490*$O$780+CH491*$O$781)+Forudsætninger!$E$46*(CH491*$O$781+CH492*$O$782)+Forudsætninger!$E$47*(CH492*$O$782+CH493*$O$783))+Forudsætninger!$E$48*CH493*$O$783,0)","v":0},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI489*$O$779+CI490*$O$780)+Forudsætninger!$E$45*(CI490*$O$780+CI491*$O$781)+Forudsætninger!$E$46*(CI491*$O$781+CI492*$O$782)+Forudsætninger!$E$47*(CI492*$O$782+CI493*$O$783))+Forudsætninger!$E$48*CI493*$O$783,0)","v":0},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ489*$O$779+CJ490*$O$780)+Forudsætninger!$E$45*(CJ490*$O$780+CJ491*$O$781)+Forudsætninger!$E$46*(CJ491*$O$781+CJ492*$O$782)+Forudsætninger!$E$47*(CJ492*$O$782+CJ493*$O$783))+Forudsætninger!$E$48*CJ493*$O$783,0)","v":0},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK489*$O$779+CK490*$O$780)+Forudsætninger!$E$45*(CK490*$O$780+CK491*$O$781)+Forudsætninger!$E$46*(CK491*$O$781+CK492*$O$782)+Forudsætninger!$E$47*(CK492*$O$782+CK493*$O$783))+Forudsætninger!$E$48*CK493*$O$783,0)","v":0},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL489*$O$779+CL490*$O$780)+Forudsætninger!$E$45*(CL490*$O$780+CL491*$O$781)+Forudsætninger!$E$46*(CL491*$O$781+CL492*$O$782)+Forudsætninger!$E$47*(CL492*$O$782+CL493*$O$783))+Forudsætninger!$E$48*CL493*$O$783,0)","v":0},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM489*$O$779+CM490*$O$780)+Forudsætninger!$E$45*(CM490*$O$780+CM491*$O$781)+Forudsætninger!$E$46*(CM491*$O$781+CM492*$O$782)+Forudsætninger!$E$47*(CM492*$O$782+CM493*$O$783))+Forudsætninger!$E$48*CM493*$O$783,0)","v":0},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN489*$O$779+CN490*$O$780)+Forudsætninger!$E$45*(CN490*$O$780+CN491*$O$781)+Forudsætninger!$E$46*(CN491*$O$781+CN492*$O$782)+Forudsætninger!$E$47*(CN492*$O$782+CN493*$O$783))+Forudsætninger!$E$48*CN493*$O$783,0)","v":0},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO489*$O$779+CO490*$O$780)+Forudsætninger!$E$45*(CO490*$O$780+CO491*$O$781)+Forudsætninger!$E$46*(CO491*$O$781+CO492*$O$782)+Forudsætninger!$E$47*(CO492*$O$782+CO493*$O$783))+Forudsætninger!$E$48*CO493*$O$783,0)","v":0},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP489*$O$779+CP490*$O$780)+Forudsætninger!$E$45*(CP490*$O$780+CP491*$O$781)+Forudsætninger!$E$46*(CP491*$O$781+CP492*$O$782)+Forudsætninger!$E$47*(CP492*$O$782+CP493*$O$783))+Forudsætninger!$E$48*CP493*$O$783,0)","v":0},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ489*$O$779+CQ490*$O$780)+Forudsætninger!$E$45*(CQ490*$O$780+CQ491*$O$781)+Forudsætninger!$E$46*(CQ491*$O$781+CQ492*$O$782)+Forudsætninger!$E$47*(CQ492*$O$782+CQ493*$O$783))+Forudsætninger!$E$48*CQ493*$O$783,0)","v":0},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR489*$O$779+CR490*$O$780)+Forudsætninger!$E$45*(CR490*$O$780+CR491*$O$781)+Forudsætninger!$E$46*(CR491*$O$781+CR492*$O$782)+Forudsætninger!$E$47*(CR492*$O$782+CR493*$O$783))+Forudsætninger!$E$48*CR493*$O$783,0)","v":0},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS489*$O$779+CS490*$O$780)+Forudsætninger!$E$45*(CS490*$O$780+CS491*$O$781)+Forudsætninger!$E$46*(CS491*$O$781+CS492*$O$782)+Forudsætninger!$E$47*(CS492*$O$782+CS493*$O$783))+Forudsætninger!$E$48*CS493*$O$783,0)","v":0},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT489*$O$779+CT490*$O$780)+Forudsætninger!$E$45*(CT490*$O$780+CT491*$O$781)+Forudsætninger!$E$46*(CT491*$O$781+CT492*$O$782)+Forudsætninger!$E$47*(CT492*$O$782+CT493*$O$783))+Forudsætninger!$E$48*CT493*$O$783,0)","v":0},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU489*$O$779+CU490*$O$780)+Forudsætninger!$E$45*(CU490*$O$780+CU491*$O$781)+Forudsætninger!$E$46*(CU491*$O$781+CU492*$O$782)+Forudsætninger!$E$47*(CU492*$O$782+CU493*$O$783))+Forudsætninger!$E$48*CU493*$O$783,0)","v":0},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV489*$O$779+CV490*$O$780)+Forudsætninger!$E$45*(CV490*$O$780+CV491*$O$781)+Forudsætninger!$E$46*(CV491*$O$781+CV492*$O$782)+Forudsætninger!$E$47*(CV492*$O$782+CV493*$O$783))+Forudsætninger!$E$48*CV493*$O$783,0)","v":0},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW489*$O$779+CW490*$O$780)+Forudsætninger!$E$45*(CW490*$O$780+CW491*$O$781)+Forudsætninger!$E$46*(CW491*$O$781+CW492*$O$782)+Forudsætninger!$E$47*(CW492*$O$782+CW493*$O$783))+Forudsætninger!$E$48*CW493*$O$783,0)","v":0},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX489*$O$779+CX490*$O$780)+Forudsætninger!$E$45*(CX490*$O$780+CX491*$O$781)+Forudsætninger!$E$46*(CX491*$O$781+CX492*$O$782)+Forudsætninger!$E$47*(CX492*$O$782+CX493*$O$783))+Forudsætninger!$E$48*CX493*$O$783,0)","v":0},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY489*$O$779+CY490*$O$780)+Forudsætninger!$E$45*(CY490*$O$780+CY491*$O$781)+Forudsætninger!$E$46*(CY491*$O$781+CY492*$O$782)+Forudsætninger!$E$47*(CY492*$O$782+CY493*$O$783))+Forudsætninger!$E$48*CY493*$O$783,0)","v":0},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ489*$O$779+CZ490*$O$780)+Forudsætninger!$E$45*(CZ490*$O$780+CZ491*$O$781)+Forudsætninger!$E$46*(CZ491*$O$781+CZ492*$O$782)+Forudsætninger!$E$47*(CZ492*$O$782+CZ493*$O$783))+Forudsætninger!$E$48*CZ493*$O$783,0)","v":0},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA489*$O$779+DA490*$O$780)+Forudsætninger!$E$45*(DA490*$O$780+DA491*$O$781)+Forudsætninger!$E$46*(DA491*$O$781+DA492*$O$782)+Forudsætninger!$E$47*(DA492*$O$782+DA493*$O$783))+Forudsætninger!$E$48*DA493*$O$783,0)","v":0}]
[null,null,null,"Elsvigt, erhverv",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E526*$P$779+E527*$P$780)+Forudsætninger!$E$45*(E527*$P$780+E528*$P$781)+Forudsætninger!$E$46*(E528*$P$781+E529*$P$782)+Forudsætninger!$E$47*(E529*$P$782+E530*$P$783))+Forudsætninger!$E$48*E530*$P$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F526*$P$779+F527*$P$780)+Forudsætninger!$E$45*(F527*$P$780+F528*$P$781)+Forudsætninger!$E$46*(F528*$P$781+F529*$P$782)+Forudsætninger!$E$47*(F529*$P$782+F530*$P$783))+Forudsætninger!$E$48*F530*$P$783,0)","v":9.7991723154815981E-5},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G526*$P$779+G527*$P$780)+Forudsætninger!$E$45*(G527*$P$780+G528*$P$781)+Forudsætninger!$E$46*(G528*$P$781+G529*$P$782)+Forudsætninger!$E$47*(G529*$P$782+G530*$P$783))+Forudsætninger!$E$48*G530*$P$783,0)","v":1.0314387199580136E-4},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H526*$P$779+H527*$P$780)+Forudsætninger!$E$45*(H527*$P$780+H528*$P$781)+Forudsætninger!$E$46*(H528*$P$781+H529*$P$782)+Forudsætninger!$E$47*(H529*$P$782+H530*$P$783))+Forudsætninger!$E$48*H530*$P$783,0)","v":1.0829602083678666E-4},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I526*$P$779+I527*$P$780)+Forudsætninger!$E$45*(I527*$P$780+I528*$P$781)+Forudsætninger!$E$46*(I528*$P$781+I529*$P$782)+Forudsætninger!$E$47*(I529*$P$782+I530*$P$783))+Forudsætninger!$E$48*I530*$P$783,0)","v":1.1344816967777182E-4},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J526*$P$779+J527*$P$780)+Forudsætninger!$E$45*(J527*$P$780+J528*$P$781)+Forudsætninger!$E$46*(J528*$P$781+J529*$P$782)+Forudsætninger!$E$47*(J529*$P$782+J530*$P$783))+Forudsætninger!$E$48*J530*$P$783,0)","v":1.1860031851875714E-4},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K526*$P$779+K527*$P$780)+Forudsætninger!$E$45*(K527*$P$780+K528*$P$781)+Forudsætninger!$E$46*(K528*$P$781+K529*$P$782)+Forudsætninger!$E$47*(K529*$P$782+K530*$P$783))+Forudsætninger!$E$48*K530*$P$783,0)","v":1.2375246735974252E-4},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L526*$P$779+L527*$P$780)+Forudsætninger!$E$45*(L527*$P$780+L528*$P$781)+Forudsætninger!$E$46*(L528*$P$781+L529*$P$782)+Forudsætninger!$E$47*(L529*$P$782+L530*$P$783))+Forudsætninger!$E$48*L530*$P$783,0)","v":1.2890461620072781E-4},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M526*$P$779+M527*$P$780)+Forudsætninger!$E$45*(M527*$P$780+M528*$P$781)+Forudsætninger!$E$46*(M528*$P$781+M529*$P$782)+Forudsætninger!$E$47*(M529*$P$782+M530*$P$783))+Forudsætninger!$E$48*M530*$P$783,0)","v":1.3405676504171302E-4},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N526*$P$779+N527*$P$780)+Forudsætninger!$E$45*(N527*$P$780+N528*$P$781)+Forudsætninger!$E$46*(N528*$P$781+N529*$P$782)+Forudsætninger!$E$47*(N529*$P$782+N530*$P$783))+Forudsætninger!$E$48*N530*$P$783,0)","v":1.3920891388269848E-4},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O526*$P$779+O527*$P$780)+Forudsætninger!$E$45*(O527*$P$780+O528*$P$781)+Forudsætninger!$E$46*(O528*$P$781+O529*$P$782)+Forudsætninger!$E$47*(O529*$P$782+O530*$P$783))+Forudsætninger!$E$48*O530*$P$783,0)","v":1.4436106272368358E-4},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P526*$P$779+P527*$P$780)+Forudsætninger!$E$45*(P527*$P$780+P528*$P$781)+Forudsætninger!$E$46*(P528*$P$781+P529*$P$782)+Forudsætninger!$E$47*(P529*$P$782+P530*$P$783))+Forudsætninger!$E$48*P530*$P$783,0)","v":1.4951321156466896E-4},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q526*$P$779+Q527*$P$780)+Forudsætninger!$E$45*(Q527*$P$780+Q528*$P$781)+Forudsætninger!$E$46*(Q528*$P$781+Q529*$P$782)+Forudsætninger!$E$47*(Q529*$P$782+Q530*$P$783))+Forudsætninger!$E$48*Q530*$P$783,0)","v":1.5466536040565425E-4},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R526*$P$779+R527*$P$780)+Forudsætninger!$E$45*(R527*$P$780+R528*$P$781)+Forudsætninger!$E$46*(R528*$P$781+R529*$P$782)+Forudsætninger!$E$47*(R529*$P$782+R530*$P$783))+Forudsætninger!$E$48*R530*$P$783,0)","v":1.5981750924663949E-4},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S526*$P$779+S527*$P$780)+Forudsætninger!$E$45*(S527*$P$780+S528*$P$781)+Forudsætninger!$E$46*(S528*$P$781+S529*$P$782)+Forudsætninger!$E$47*(S529*$P$782+S530*$P$783))+Forudsætninger!$E$48*S530*$P$783,0)","v":1.6496965808762495E-4},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T526*$P$779+T527*$P$780)+Forudsætninger!$E$45*(T527*$P$780+T528*$P$781)+Forudsætninger!$E$46*(T528*$P$781+T529*$P$782)+Forudsætninger!$E$47*(T529*$P$782+T530*$P$783))+Forudsætninger!$E$48*T530*$P$783,0)","v":1.7012180692861011E-4},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U526*$P$779+U527*$P$780)+Forudsætninger!$E$45*(U527*$P$780+U528*$P$781)+Forudsætninger!$E$46*(U528*$P$781+U529*$P$782)+Forudsætninger!$E$47*(U529*$P$782+U530*$P$783))+Forudsætninger!$E$48*U530*$P$783,0)","v":1.752739557695954E-4},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V526*$P$779+V527*$P$780)+Forudsætninger!$E$45*(V527*$P$780+V528*$P$781)+Forudsætninger!$E$46*(V528*$P$781+V529*$P$782)+Forudsætninger!$E$47*(V529*$P$782+V530*$P$783))+Forudsætninger!$E$48*V530*$P$783,0)","v":1.8042610461058061E-4},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W526*$P$779+W527*$P$780)+Forudsætninger!$E$45*(W527*$P$780+W528*$P$781)+Forudsætninger!$E$46*(W528*$P$781+W529*$P$782)+Forudsætninger!$E$47*(W529*$P$782+W530*$P$783))+Forudsætninger!$E$48*W530*$P$783,0)","v":1.8557825345156609E-4},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X526*$P$779+X527*$P$780)+Forudsætninger!$E$45*(X527*$P$780+X528*$P$781)+Forudsætninger!$E$46*(X528*$P$781+X529*$P$782)+Forudsætninger!$E$47*(X529*$P$782+X530*$P$783))+Forudsætninger!$E$48*X530*$P$783,0)","v":1.9073040229255128E-4},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y526*$P$779+Y527*$P$780)+Forudsætninger!$E$45*(Y527*$P$780+Y528*$P$781)+Forudsætninger!$E$46*(Y528*$P$781+Y529*$P$782)+Forudsætninger!$E$47*(Y529*$P$782+Y530*$P$783))+Forudsætninger!$E$48*Y530*$P$783,0)","v":1.9588255113353657E-4},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z526*$P$779+Z527*$P$780)+Forudsætninger!$E$45*(Z527*$P$780+Z528*$P$781)+Forudsætninger!$E$46*(Z528*$P$781+Z529*$P$782)+Forudsætninger!$E$47*(Z529*$P$782+Z530*$P$783))+Forudsætninger!$E$48*Z530*$P$783,0)","v":2.0103469997452195E-4},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA526*$P$779+AA527*$P$780)+Forudsætninger!$E$45*(AA527*$P$780+AA528*$P$781)+Forudsætninger!$E$46*(AA528*$P$781+AA529*$P$782)+Forudsætninger!$E$47*(AA529*$P$782+AA530*$P$783))+Forudsætninger!$E$48*AA530*$P$783,0)","v":2.0618684881550705E-4},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB526*$P$779+AB527*$P$780)+Forudsætninger!$E$45*(AB527*$P$780+AB528*$P$781)+Forudsætninger!$E$46*(AB528*$P$781+AB529*$P$782)+Forudsætninger!$E$47*(AB529*$P$782+AB530*$P$783))+Forudsætninger!$E$48*AB530*$P$783,0)","v":2.1133899765649256E-4},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC526*$P$779+AC527*$P$780)+Forudsætninger!$E$45*(AC527*$P$780+AC528*$P$781)+Forudsætninger!$E$46*(AC528*$P$781+AC529*$P$782)+Forudsætninger!$E$47*(AC529*$P$782+AC530*$P$783))+Forudsætninger!$E$48*AC530*$P$783,0)","v":2.1649114649747775E-4},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD526*$P$779+AD527*$P$780)+Forudsætninger!$E$45*(AD527*$P$780+AD528*$P$781)+Forudsætninger!$E$46*(AD528*$P$781+AD529*$P$782)+Forudsætninger!$E$47*(AD529*$P$782+AD530*$P$783))+Forudsætninger!$E$48*AD530*$P$783,0)","v":2.216432953384632E-4},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE526*$P$779+AE527*$P$780)+Forudsætninger!$E$45*(AE527*$P$780+AE528*$P$781)+Forudsætninger!$E$46*(AE528*$P$781+AE529*$P$782)+Forudsætninger!$E$47*(AE529*$P$782+AE530*$P$783))+Forudsætninger!$E$48*AE530*$P$783,0)","v":2.2679544417944844E-4},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF526*$P$779+AF527*$P$780)+Forudsætninger!$E$45*(AF527*$P$780+AF528*$P$781)+Forudsætninger!$E$46*(AF528*$P$781+AF529*$P$782)+Forudsætninger!$E$47*(AF529*$P$782+AF530*$P$783))+Forudsætninger!$E$48*AF530*$P$783,0)","v":2.3194759302043385E-4},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG526*$P$779+AG527*$P$780)+Forudsætninger!$E$45*(AG527*$P$780+AG528*$P$781)+Forudsætninger!$E$46*(AG528*$P$781+AG529*$P$782)+Forudsætninger!$E$47*(AG529*$P$782+AG530*$P$783))+Forudsætninger!$E$48*AG530*$P$783,0)","v":2.3709974186141909E-4},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH526*$P$779+AH527*$P$780)+Forudsætninger!$E$45*(AH527*$P$780+AH528*$P$781)+Forudsætninger!$E$46*(AH528*$P$781+AH529*$P$782)+Forudsætninger!$E$47*(AH529*$P$782+AH530*$P$783))+Forudsætninger!$E$48*AH530*$P$783,0)","v":2.4225189070240416E-4},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI526*$P$779+AI527*$P$780)+Forudsætninger!$E$45*(AI527*$P$780+AI528*$P$781)+Forudsætninger!$E$46*(AI528*$P$781+AI529*$P$782)+Forudsætninger!$E$47*(AI529*$P$782+AI530*$P$783))+Forudsætninger!$E$48*AI530*$P$783,0)","v":2.4740403954338951E-4},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ526*$P$779+AJ527*$P$780)+Forudsætninger!$E$45*(AJ527*$P$780+AJ528*$P$781)+Forudsætninger!$E$46*(AJ528*$P$781+AJ529*$P$782)+Forudsætninger!$E$47*(AJ529*$P$782+AJ530*$P$783))+Forudsætninger!$E$48*AJ530*$P$783,0)","v":2.5255618838437486E-4},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK526*$P$779+AK527*$P$780)+Forudsætninger!$E$45*(AK527*$P$780+AK528*$P$781)+Forudsætninger!$E$46*(AK528*$P$781+AK529*$P$782)+Forudsætninger!$E$47*(AK529*$P$782+AK530*$P$783))+Forudsætninger!$E$48*AK530*$P$783,0)","v":2.577083372253601E-4},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL526*$P$779+AL527*$P$780)+Forudsætninger!$E$45*(AL527*$P$780+AL528*$P$781)+Forudsætninger!$E$46*(AL528*$P$781+AL529*$P$782)+Forudsætninger!$E$47*(AL529*$P$782+AL530*$P$783))+Forudsætninger!$E$48*AL530*$P$783,0)","v":2.6286048606634555E-4},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM526*$P$779+AM527*$P$780)+Forudsætninger!$E$45*(AM527*$P$780+AM528*$P$781)+Forudsætninger!$E$46*(AM528*$P$781+AM529*$P$782)+Forudsætninger!$E$47*(AM529*$P$782+AM530*$P$783))+Forudsætninger!$E$48*AM530*$P$783,0)","v":2.6801263490733068E-4},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN526*$P$779+AN527*$P$780)+Forudsætninger!$E$45*(AN527*$P$780+AN528*$P$781)+Forudsætninger!$E$46*(AN528*$P$781+AN529*$P$782)+Forudsætninger!$E$47*(AN529*$P$782+AN530*$P$783))+Forudsætninger!$E$48*AN530*$P$783,0)","v":2.7316478374831609E-4},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO526*$P$779+AO527*$P$780)+Forudsætninger!$E$45*(AO527*$P$780+AO528*$P$781)+Forudsætninger!$E$46*(AO528*$P$781+AO529*$P$782)+Forudsætninger!$E$47*(AO529*$P$782+AO530*$P$783))+Forudsætninger!$E$48*AO530*$P$783,0)","v":2.7831693258930127E-4},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP526*$P$779+AP527*$P$780)+Forudsætninger!$E$45*(AP527*$P$780+AP528*$P$781)+Forudsætninger!$E$46*(AP528*$P$781+AP529*$P$782)+Forudsætninger!$E$47*(AP529*$P$782+AP530*$P$783))+Forudsætninger!$E$48*AP530*$P$783,0)","v":2.8346908143028667E-4},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ526*$P$779+AQ527*$P$780)+Forudsætninger!$E$45*(AQ527*$P$780+AQ528*$P$781)+Forudsætninger!$E$46*(AQ528*$P$781+AQ529*$P$782)+Forudsætninger!$E$47*(AQ529*$P$782+AQ530*$P$783))+Forudsætninger!$E$48*AQ530*$P$783,0)","v":2.8862123027127202E-4},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR526*$P$779+AR527*$P$780)+Forudsætninger!$E$45*(AR527*$P$780+AR528*$P$781)+Forudsætninger!$E$46*(AR528*$P$781+AR529*$P$782)+Forudsætninger!$E$47*(AR529*$P$782+AR530*$P$783))+Forudsætninger!$E$48*AR530*$P$783,0)","v":2.9377337911225731E-4},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS526*$P$779+AS527*$P$780)+Forudsætninger!$E$45*(AS527*$P$780+AS528*$P$781)+Forudsætninger!$E$46*(AS528*$P$781+AS529*$P$782)+Forudsætninger!$E$47*(AS529*$P$782+AS530*$P$783))+Forudsætninger!$E$48*AS530*$P$783,0)","v":2.9892552795324255E-4},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT526*$P$779+AT527*$P$780)+Forudsætninger!$E$45*(AT527*$P$780+AT528*$P$781)+Forudsætninger!$E$46*(AT528*$P$781+AT529*$P$782)+Forudsætninger!$E$47*(AT529*$P$782+AT530*$P$783))+Forudsætninger!$E$48*AT530*$P$783,0)","v":3.0407767679422769E-4},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU526*$P$779+AU527*$P$780)+Forudsætninger!$E$45*(AU527*$P$780+AU528*$P$781)+Forudsætninger!$E$46*(AU528*$P$781+AU529*$P$782)+Forudsætninger!$E$47*(AU529*$P$782+AU530*$P$783))+Forudsætninger!$E$48*AU530*$P$783,0)","v":3.092298256352132E-4},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV526*$P$779+AV527*$P$780)+Forudsætninger!$E$45*(AV527*$P$780+AV528*$P$781)+Forudsætninger!$E$46*(AV528*$P$781+AV529*$P$782)+Forudsætninger!$E$47*(AV529*$P$782+AV530*$P$783))+Forudsætninger!$E$48*AV530*$P$783,0)","v":3.1438197447619838E-4},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW526*$P$779+AW527*$P$780)+Forudsætninger!$E$45*(AW527*$P$780+AW528*$P$781)+Forudsætninger!$E$46*(AW528*$P$781+AW529*$P$782)+Forudsætninger!$E$47*(AW529*$P$782+AW530*$P$783))+Forudsætninger!$E$48*AW530*$P$783,0)","v":3.1953412331718373E-4},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX526*$P$779+AX527*$P$780)+Forudsætninger!$E$45*(AX527*$P$780+AX528*$P$781)+Forudsætninger!$E$46*(AX528*$P$781+AX529*$P$782)+Forudsætninger!$E$47*(AX529*$P$782+AX530*$P$783))+Forudsætninger!$E$48*AX530*$P$783,0)","v":3.2468627215816902E-4},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY526*$P$779+AY527*$P$780)+Forudsætninger!$E$45*(AY527*$P$780+AY528*$P$781)+Forudsætninger!$E$46*(AY528*$P$781+AY529*$P$782)+Forudsætninger!$E$47*(AY529*$P$782+AY530*$P$783))+Forudsætninger!$E$48*AY530*$P$783,0)","v":3.2983842099915432E-4},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ526*$P$779+AZ527*$P$780)+Forudsætninger!$E$45*(AZ527*$P$780+AZ528*$P$781)+Forudsætninger!$E$46*(AZ528*$P$781+AZ529*$P$782)+Forudsætninger!$E$47*(AZ529*$P$782+AZ530*$P$783))+Forudsætninger!$E$48*AZ530*$P$783,0)","v":3.3499056984013966E-4},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA526*$P$779+BA527*$P$780)+Forudsætninger!$E$45*(BA527*$P$780+BA528*$P$781)+Forudsætninger!$E$46*(BA528*$P$781+BA529*$P$782)+Forudsætninger!$E$47*(BA529*$P$782+BA530*$P$783))+Forudsætninger!$E$48*BA530*$P$783,0)","v":3.401427186811249E-4},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB526*$P$779+BB527*$P$780)+Forudsætninger!$E$45*(BB527*$P$780+BB528*$P$781)+Forudsætninger!$E$46*(BB528*$P$781+BB529*$P$782)+Forudsætninger!$E$47*(BB529*$P$782+BB530*$P$783))+Forudsætninger!$E$48*BB530*$P$783,0)","v":3.4529486752211014E-4},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC526*$P$779+BC527*$P$780)+Forudsætninger!$E$45*(BC527*$P$780+BC528*$P$781)+Forudsætninger!$E$46*(BC528*$P$781+BC529*$P$782)+Forudsætninger!$E$47*(BC529*$P$782+BC530*$P$783))+Forudsætninger!$E$48*BC530*$P$783,0)","v":3.5044701636309538E-4},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD526*$P$779+BD527*$P$780)+Forudsætninger!$E$45*(BD527*$P$780+BD528*$P$781)+Forudsætninger!$E$46*(BD528*$P$781+BD529*$P$782)+Forudsætninger!$E$47*(BD529*$P$782+BD530*$P$783))+Forudsætninger!$E$48*BD530*$P$783,0)","v":3.5559916520408068E-4},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE526*$P$779+BE527*$P$780)+Forudsætninger!$E$45*(BE527*$P$780+BE528*$P$781)+Forudsætninger!$E$46*(BE528*$P$781+BE529*$P$782)+Forudsætninger!$E$47*(BE529*$P$782+BE530*$P$783))+Forudsætninger!$E$48*BE530*$P$783,0)","v":3.6075131404506608E-4},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF526*$P$779+BF527*$P$780)+Forudsætninger!$E$45*(BF527*$P$780+BF528*$P$781)+Forudsætninger!$E$46*(BF528*$P$781+BF529*$P$782)+Forudsætninger!$E$47*(BF529*$P$782+BF530*$P$783))+Forudsætninger!$E$48*BF530*$P$783,0)","v":3.6590346288605132E-4},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG526*$P$779+BG527*$P$780)+Forudsætninger!$E$45*(BG527*$P$780+BG528*$P$781)+Forudsætninger!$E$46*(BG528*$P$781+BG529*$P$782)+Forudsætninger!$E$47*(BG529*$P$782+BG530*$P$783))+Forudsætninger!$E$48*BG530*$P$783,0)","v":3.7105561172703656E-4},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH526*$P$779+BH527*$P$780)+Forudsætninger!$E$45*(BH527*$P$780+BH528*$P$781)+Forudsætninger!$E$46*(BH528*$P$781+BH529*$P$782)+Forudsætninger!$E$47*(BH529*$P$782+BH530*$P$783))+Forudsætninger!$E$48*BH530*$P$783,0)","v":3.762077605680218E-4},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI526*$P$779+BI527*$P$780)+Forudsætninger!$E$45*(BI527*$P$780+BI528*$P$781)+Forudsætninger!$E$46*(BI528*$P$781+BI529*$P$782)+Forudsætninger!$E$47*(BI529*$P$782+BI530*$P$783))+Forudsætninger!$E$48*BI530*$P$783,0)","v":3.8135990940900725E-4},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ526*$P$779+BJ527*$P$780)+Forudsætninger!$E$45*(BJ527*$P$780+BJ528*$P$781)+Forudsætninger!$E$46*(BJ528*$P$781+BJ529*$P$782)+Forudsætninger!$E$47*(BJ529*$P$782+BJ530*$P$783))+Forudsætninger!$E$48*BJ530*$P$783,0)","v":3.8651205824999276E-4},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK526*$P$779+BK527*$P$780)+Forudsætninger!$E$45*(BK527*$P$780+BK528*$P$781)+Forudsætninger!$E$46*(BK528*$P$781+BK529*$P$782)+Forudsætninger!$E$47*(BK529*$P$782+BK530*$P$783))+Forudsætninger!$E$48*BK530*$P$783,0)","v":3.9166420709097784E-4},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL526*$P$779+BL527*$P$780)+Forudsætninger!$E$45*(BL527*$P$780+BL528*$P$781)+Forudsætninger!$E$46*(BL528*$P$781+BL529*$P$782)+Forudsætninger!$E$47*(BL529*$P$782+BL530*$P$783))+Forudsætninger!$E$48*BL530*$P$783,0)","v":3.9681635593196319E-4},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM526*$P$779+BM527*$P$780)+Forudsætninger!$E$45*(BM527*$P$780+BM528*$P$781)+Forudsætninger!$E$46*(BM528*$P$781+BM529*$P$782)+Forudsætninger!$E$47*(BM529*$P$782+BM530*$P$783))+Forudsætninger!$E$48*BM530*$P$783,0)","v":4.0196850477294837E-4},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN526*$P$779+BN527*$P$780)+Forudsætninger!$E$45*(BN527*$P$780+BN528*$P$781)+Forudsætninger!$E$46*(BN528*$P$781+BN529*$P$782)+Forudsætninger!$E$47*(BN529*$P$782+BN530*$P$783))+Forudsætninger!$E$48*BN530*$P$783,0)","v":4.0712065361393388E-4},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO526*$P$779+BO527*$P$780)+Forudsætninger!$E$45*(BO527*$P$780+BO528*$P$781)+Forudsætninger!$E$46*(BO528*$P$781+BO529*$P$782)+Forudsætninger!$E$47*(BO529*$P$782+BO530*$P$783))+Forudsætninger!$E$48*BO530*$P$783,0)","v":4.1227280245491912E-4},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP526*$P$779+BP527*$P$780)+Forudsætninger!$E$45*(BP527*$P$780+BP528*$P$781)+Forudsætninger!$E$46*(BP528*$P$781+BP529*$P$782)+Forudsætninger!$E$47*(BP529*$P$782+BP530*$P$783))+Forudsætninger!$E$48*BP530*$P$783,0)","v":4.1742495129590436E-4},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ526*$P$779+BQ527*$P$780)+Forudsætninger!$E$45*(BQ527*$P$780+BQ528*$P$781)+Forudsætninger!$E$46*(BQ528*$P$781+BQ529*$P$782)+Forudsætninger!$E$47*(BQ529*$P$782+BQ530*$P$783))+Forudsætninger!$E$48*BQ530*$P$783,0)","v":4.2257710013688982E-4},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR526*$P$779+BR527*$P$780)+Forudsætninger!$E$45*(BR527*$P$780+BR528*$P$781)+Forudsætninger!$E$46*(BR528*$P$781+BR529*$P$782)+Forudsætninger!$E$47*(BR529*$P$782+BR530*$P$783))+Forudsætninger!$E$48*BR530*$P$783,0)","v":4.2772924897787506E-4},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS526*$P$779+BS527*$P$780)+Forudsætninger!$E$45*(BS527*$P$780+BS528*$P$781)+Forudsætninger!$E$46*(BS528*$P$781+BS529*$P$782)+Forudsætninger!$E$47*(BS529*$P$782+BS530*$P$783))+Forudsætninger!$E$48*BS530*$P$783,0)","v":4.3288139781886051E-4},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT526*$P$779+BT527*$P$780)+Forudsætninger!$E$45*(BT527*$P$780+BT528*$P$781)+Forudsætninger!$E$46*(BT528*$P$781+BT529*$P$782)+Forudsætninger!$E$47*(BT529*$P$782+BT530*$P$783))+Forudsætninger!$E$48*BT530*$P$783,0)","v":4.3803354665984554E-4},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU526*$P$779+BU527*$P$780)+Forudsætninger!$E$45*(BU527*$P$780+BU528*$P$781)+Forudsætninger!$E$46*(BU528*$P$781+BU529*$P$782)+Forudsætninger!$E$47*(BU529*$P$782+BU530*$P$783))+Forudsætninger!$E$48*BU530*$P$783,0)","v":4.4318569550083088E-4},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV526*$P$779+BV527*$P$780)+Forudsætninger!$E$45*(BV527*$P$780+BV528*$P$781)+Forudsætninger!$E$46*(BV528*$P$781+BV529*$P$782)+Forudsætninger!$E$47*(BV529*$P$782+BV530*$P$783))+Forudsætninger!$E$48*BV530*$P$783,0)","v":4.4833784434181623E-4},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW526*$P$779+BW527*$P$780)+Forudsætninger!$E$45*(BW527*$P$780+BW528*$P$781)+Forudsætninger!$E$46*(BW528*$P$781+BW529*$P$782)+Forudsætninger!$E$47*(BW529*$P$782+BW530*$P$783))+Forudsætninger!$E$48*BW530*$P$783,0)","v":4.5348999318280169E-4},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX526*$P$779+BX527*$P$780)+Forudsætninger!$E$45*(BX527*$P$780+BX528*$P$781)+Forudsætninger!$E$46*(BX528*$P$781+BX529*$P$782)+Forudsætninger!$E$47*(BX529*$P$782+BX530*$P$783))+Forudsætninger!$E$48*BX530*$P$783,0)","v":4.5864214202378671E-4},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY526*$P$779+BY527*$P$780)+Forudsætninger!$E$45*(BY527*$P$780+BY528*$P$781)+Forudsætninger!$E$46*(BY528*$P$781+BY529*$P$782)+Forudsætninger!$E$47*(BY529*$P$782+BY530*$P$783))+Forudsætninger!$E$48*BY530*$P$783,0)","v":4.6379429086477168E-4},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ526*$P$779+BZ527*$P$780)+Forudsætninger!$E$45*(BZ527*$P$780+BZ528*$P$781)+Forudsætninger!$E$46*(BZ528*$P$781+BZ529*$P$782)+Forudsætninger!$E$47*(BZ529*$P$782+BZ530*$P$783))+Forudsætninger!$E$48*BZ530*$P$783,0)","v":4.689464397057573E-4},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA526*$P$779+CA527*$P$780)+Forudsætninger!$E$45*(CA527*$P$780+CA528*$P$781)+Forudsætninger!$E$46*(CA528*$P$781+CA529*$P$782)+Forudsætninger!$E$47*(CA529*$P$782+CA530*$P$783))+Forudsætninger!$E$48*CA530*$P$783,0)","v":4.7409858854674265E-4},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB526*$P$779+CB527*$P$780)+Forudsætninger!$E$45*(CB527*$P$780+CB528*$P$781)+Forudsætninger!$E$46*(CB528*$P$781+CB529*$P$782)+Forudsætninger!$E$47*(CB529*$P$782+CB530*$P$783))+Forudsætninger!$E$48*CB530*$P$783,0)","v":4.8289709630984436E-4},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC526*$P$779+CC527*$P$780)+Forudsætninger!$E$45*(CC527*$P$780+CC528*$P$781)+Forudsætninger!$E$46*(CC528*$P$781+CC529*$P$782)+Forudsætninger!$E$47*(CC529*$P$782+CC530*$P$783))+Forudsætninger!$E$48*CC530*$P$783,0)","v":4.9183398939566404E-4},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD526*$P$779+CD527*$P$780)+Forudsætninger!$E$45*(CD527*$P$780+CD528*$P$781)+Forudsætninger!$E$46*(CD528*$P$781+CD529*$P$782)+Forudsætninger!$E$47*(CD529*$P$782+CD530*$P$783))+Forudsætninger!$E$48*CD530*$P$783,0)","v":5.0077088248148339E-4},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE526*$P$779+CE527*$P$780)+Forudsætninger!$E$45*(CE527*$P$780+CE528*$P$781)+Forudsætninger!$E$46*(CE528*$P$781+CE529*$P$782)+Forudsætninger!$E$47*(CE529*$P$782+CE530*$P$783))+Forudsætninger!$E$48*CE530*$P$783,0)","v":5.0970777556730317E-4},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF526*$P$779+CF527*$P$780)+Forudsætninger!$E$45*(CF527*$P$780+CF528*$P$781)+Forudsætninger!$E$46*(CF528*$P$781+CF529*$P$782)+Forudsætninger!$E$47*(CF529*$P$782+CF530*$P$783))+Forudsætninger!$E$48*CF530*$P$783,0)","v":5.1864466865312242E-4},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG526*$P$779+CG527*$P$780)+Forudsætninger!$E$45*(CG527*$P$780+CG528*$P$781)+Forudsætninger!$E$46*(CG528*$P$781+CG529*$P$782)+Forudsætninger!$E$47*(CG529*$P$782+CG530*$P$783))+Forudsætninger!$E$48*CG530*$P$783,0)","v":5.2758156173894188E-4},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH526*$P$779+CH527*$P$780)+Forudsætninger!$E$45*(CH527*$P$780+CH528*$P$781)+Forudsætninger!$E$46*(CH528*$P$781+CH529*$P$782)+Forudsætninger!$E$47*(CH529*$P$782+CH530*$P$783))+Forudsætninger!$E$48*CH530*$P$783,0)","v":5.3651845482476166E-4},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI526*$P$779+CI527*$P$780)+Forudsætninger!$E$45*(CI527*$P$780+CI528*$P$781)+Forudsætninger!$E$46*(CI528*$P$781+CI529*$P$782)+Forudsætninger!$E$47*(CI529*$P$782+CI530*$P$783))+Forudsætninger!$E$48*CI530*$P$783,0)","v":5.4545534791058123E-4},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ526*$P$779+CJ527*$P$780)+Forudsætninger!$E$45*(CJ527*$P$780+CJ528*$P$781)+Forudsætninger!$E$46*(CJ528*$P$781+CJ529*$P$782)+Forudsætninger!$E$47*(CJ529*$P$782+CJ530*$P$783))+Forudsætninger!$E$48*CJ530*$P$783,0)","v":5.543922409964008E-4},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK526*$P$779+CK527*$P$780)+Forudsætninger!$E$45*(CK527*$P$780+CK528*$P$781)+Forudsætninger!$E$46*(CK528*$P$781+CK529*$P$782)+Forudsætninger!$E$47*(CK529*$P$782+CK530*$P$783))+Forudsætninger!$E$48*CK530*$P$783,0)","v":5.6332913408222026E-4},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL526*$P$779+CL527*$P$780)+Forudsætninger!$E$45*(CL527*$P$780+CL528*$P$781)+Forudsætninger!$E$46*(CL528*$P$781+CL529*$P$782)+Forudsætninger!$E$47*(CL529*$P$782+CL530*$P$783))+Forudsætninger!$E$48*CL530*$P$783,0)","v":5.7226602716803983E-4},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM526*$P$779+CM527*$P$780)+Forudsætninger!$E$45*(CM527*$P$780+CM528*$P$781)+Forudsætninger!$E$46*(CM528*$P$781+CM529*$P$782)+Forudsætninger!$E$47*(CM529*$P$782+CM530*$P$783))+Forudsætninger!$E$48*CM530*$P$783,0)","v":5.8120292025385951E-4},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN526*$P$779+CN527*$P$780)+Forudsætninger!$E$45*(CN527*$P$780+CN528*$P$781)+Forudsætninger!$E$46*(CN528*$P$781+CN529*$P$782)+Forudsætninger!$E$47*(CN529*$P$782+CN530*$P$783))+Forudsætninger!$E$48*CN530*$P$783,0)","v":5.9013981333967908E-4},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO526*$P$779+CO527*$P$780)+Forudsætninger!$E$45*(CO527*$P$780+CO528*$P$781)+Forudsætninger!$E$46*(CO528*$P$781+CO529*$P$782)+Forudsætninger!$E$47*(CO529*$P$782+CO530*$P$783))+Forudsætninger!$E$48*CO530*$P$783,0)","v":5.9907670642549843E-4},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP526*$P$779+CP527*$P$780)+Forudsætninger!$E$45*(CP527*$P$780+CP528*$P$781)+Forudsætninger!$E$46*(CP528*$P$781+CP529*$P$782)+Forudsætninger!$E$47*(CP529*$P$782+CP530*$P$783))+Forudsætninger!$E$48*CP530*$P$783,0)","v":6.0801359951131789E-4},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ526*$P$779+CQ527*$P$780)+Forudsætninger!$E$45*(CQ527*$P$780+CQ528*$P$781)+Forudsætninger!$E$46*(CQ528*$P$781+CQ529*$P$782)+Forudsætninger!$E$47*(CQ529*$P$782+CQ530*$P$783))+Forudsætninger!$E$48*CQ530*$P$783,0)","v":6.1695049259713757E-4},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR526*$P$779+CR527*$P$780)+Forudsætninger!$E$45*(CR527*$P$780+CR528*$P$781)+Forudsætninger!$E$46*(CR528*$P$781+CR529*$P$782)+Forudsætninger!$E$47*(CR529*$P$782+CR530*$P$783))+Forudsætninger!$E$48*CR530*$P$783,0)","v":6.2588738568295714E-4},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS526*$P$779+CS527*$P$780)+Forudsætninger!$E$45*(CS527*$P$780+CS528*$P$781)+Forudsætninger!$E$46*(CS528*$P$781+CS529*$P$782)+Forudsætninger!$E$47*(CS529*$P$782+CS530*$P$783))+Forudsætninger!$E$48*CS530*$P$783,0)","v":6.348242787687767E-4},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT526*$P$779+CT527*$P$780)+Forudsætninger!$E$45*(CT527*$P$780+CT528*$P$781)+Forudsætninger!$E$46*(CT528*$P$781+CT529*$P$782)+Forudsætninger!$E$47*(CT529*$P$782+CT530*$P$783))+Forudsætninger!$E$48*CT530*$P$783,0)","v":6.4376117185459616E-4},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU526*$P$779+CU527*$P$780)+Forudsætninger!$E$45*(CU527*$P$780+CU528*$P$781)+Forudsætninger!$E$46*(CU528*$P$781+CU529*$P$782)+Forudsætninger!$E$47*(CU529*$P$782+CU530*$P$783))+Forudsætninger!$E$48*CU530*$P$783,0)","v":6.5269806494041552E-4},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV526*$P$779+CV527*$P$780)+Forudsætninger!$E$45*(CV527*$P$780+CV528*$P$781)+Forudsætninger!$E$46*(CV528*$P$781+CV529*$P$782)+Forudsætninger!$E$47*(CV529*$P$782+CV530*$P$783))+Forudsætninger!$E$48*CV530*$P$783,0)","v":6.616349580262353E-4},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW526*$P$779+CW527*$P$780)+Forudsætninger!$E$45*(CW527*$P$780+CW528*$P$781)+Forudsætninger!$E$46*(CW528*$P$781+CW529*$P$782)+Forudsætninger!$E$47*(CW529*$P$782+CW530*$P$783))+Forudsætninger!$E$48*CW530*$P$783,0)","v":6.7057185111205498E-4},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX526*$P$779+CX527*$P$780)+Forudsætninger!$E$45*(CX527*$P$780+CX528*$P$781)+Forudsætninger!$E$46*(CX528*$P$781+CX529*$P$782)+Forudsætninger!$E$47*(CX529*$P$782+CX530*$P$783))+Forudsætninger!$E$48*CX530*$P$783,0)","v":6.7950874419787422E-4},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY526*$P$779+CY527*$P$780)+Forudsætninger!$E$45*(CY527*$P$780+CY528*$P$781)+Forudsætninger!$E$46*(CY528*$P$781+CY529*$P$782)+Forudsætninger!$E$47*(CY529*$P$782+CY530*$P$783))+Forudsætninger!$E$48*CY530*$P$783,0)","v":6.8844563728369401E-4},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ526*$P$779+CZ527*$P$780)+Forudsætninger!$E$45*(CZ527*$P$780+CZ528*$P$781)+Forudsætninger!$E$46*(CZ528*$P$781+CZ529*$P$782)+Forudsætninger!$E$47*(CZ529*$P$782+CZ530*$P$783))+Forudsætninger!$E$48*CZ530*$P$783,0)","v":6.9738253036951358E-4},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA526*$P$779+DA527*$P$780)+Forudsætninger!$E$45*(DA527*$P$780+DA528*$P$781)+Forudsætninger!$E$46*(DA528*$P$781+DA529*$P$782)+Forudsætninger!$E$47*(DA529*$P$782+DA530*$P$783))+Forudsætninger!$E$48*DA530*$P$783,0)","v":7.0631942345533304E-4}]
[null,null,null,"Landbrug"]
[null,null,null,"Husdyr, kvæg",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E565*$Q$779+E566*$Q$780)+Forudsætninger!$E$45*(E566*$Q$780+E567*$Q$781)+Forudsætninger!$E$46*(E567*$Q$781+E568*$Q$782)+Forudsætninger!$E$47*(E568*$Q$782+E569*$Q$783))+Forudsætninger!$E$48*E569*$Q$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F565*$Q$779+F566*$Q$780)+Forudsætninger!$E$45*(F566*$Q$780+F567*$Q$781)+Forudsætninger!$E$46*(F567*$Q$781+F568*$Q$782)+Forudsætninger!$E$47*(F568*$Q$782+F569*$Q$783))+Forudsætninger!$E$48*F569*$Q$783,0)","v":0},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G565*$Q$779+G566*$Q$780)+Forudsætninger!$E$45*(G566*$Q$780+G567*$Q$781)+Forudsætninger!$E$46*(G567*$Q$781+G568*$Q$782)+Forudsætninger!$E$47*(G568*$Q$782+G569*$Q$783))+Forudsætninger!$E$48*G569*$Q$783,0)","v":0},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H565*$Q$779+H566*$Q$780)+Forudsætninger!$E$45*(H566*$Q$780+H567*$Q$781)+Forudsætninger!$E$46*(H567*$Q$781+H568*$Q$782)+Forudsætninger!$E$47*(H568*$Q$782+H569*$Q$783))+Forudsætninger!$E$48*H569*$Q$783,0)","v":0},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I565*$Q$779+I566*$Q$780)+Forudsætninger!$E$45*(I566*$Q$780+I567*$Q$781)+Forudsætninger!$E$46*(I567*$Q$781+I568*$Q$782)+Forudsætninger!$E$47*(I568*$Q$782+I569*$Q$783))+Forudsætninger!$E$48*I569*$Q$783,0)","v":0},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J565*$Q$779+J566*$Q$780)+Forudsætninger!$E$45*(J566*$Q$780+J567*$Q$781)+Forudsætninger!$E$46*(J567*$Q$781+J568*$Q$782)+Forudsætninger!$E$47*(J568*$Q$782+J569*$Q$783))+Forudsætninger!$E$48*J569*$Q$783,0)","v":0},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K565*$Q$779+K566*$Q$780)+Forudsætninger!$E$45*(K566*$Q$780+K567*$Q$781)+Forudsætninger!$E$46*(K567*$Q$781+K568*$Q$782)+Forudsætninger!$E$47*(K568*$Q$782+K569*$Q$783))+Forudsætninger!$E$48*K569*$Q$783,0)","v":0},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L565*$Q$779+L566*$Q$780)+Forudsætninger!$E$45*(L566*$Q$780+L567*$Q$781)+Forudsætninger!$E$46*(L567*$Q$781+L568*$Q$782)+Forudsætninger!$E$47*(L568*$Q$782+L569*$Q$783))+Forudsætninger!$E$48*L569*$Q$783,0)","v":0},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M565*$Q$779+M566*$Q$780)+Forudsætninger!$E$45*(M566*$Q$780+M567*$Q$781)+Forudsætninger!$E$46*(M567*$Q$781+M568*$Q$782)+Forudsætninger!$E$47*(M568*$Q$782+M569*$Q$783))+Forudsætninger!$E$48*M569*$Q$783,0)","v":0},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N565*$Q$779+N566*$Q$780)+Forudsætninger!$E$45*(N566*$Q$780+N567*$Q$781)+Forudsætninger!$E$46*(N567*$Q$781+N568*$Q$782)+Forudsætninger!$E$47*(N568*$Q$782+N569*$Q$783))+Forudsætninger!$E$48*N569*$Q$783,0)","v":0},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O565*$Q$779+O566*$Q$780)+Forudsætninger!$E$45*(O566*$Q$780+O567*$Q$781)+Forudsætninger!$E$46*(O567*$Q$781+O568*$Q$782)+Forudsætninger!$E$47*(O568*$Q$782+O569*$Q$783))+Forudsætninger!$E$48*O569*$Q$783,0)","v":0},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P565*$Q$779+P566*$Q$780)+Forudsætninger!$E$45*(P566*$Q$780+P567*$Q$781)+Forudsætninger!$E$46*(P567*$Q$781+P568*$Q$782)+Forudsætninger!$E$47*(P568*$Q$782+P569*$Q$783))+Forudsætninger!$E$48*P569*$Q$783,0)","v":0},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q565*$Q$779+Q566*$Q$780)+Forudsætninger!$E$45*(Q566*$Q$780+Q567*$Q$781)+Forudsætninger!$E$46*(Q567*$Q$781+Q568*$Q$782)+Forudsætninger!$E$47*(Q568*$Q$782+Q569*$Q$783))+Forudsætninger!$E$48*Q569*$Q$783,0)","v":0},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R565*$Q$779+R566*$Q$780)+Forudsætninger!$E$45*(R566*$Q$780+R567*$Q$781)+Forudsætninger!$E$46*(R567*$Q$781+R568*$Q$782)+Forudsætninger!$E$47*(R568*$Q$782+R569*$Q$783))+Forudsætninger!$E$48*R569*$Q$783,0)","v":0},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S565*$Q$779+S566*$Q$780)+Forudsætninger!$E$45*(S566*$Q$780+S567*$Q$781)+Forudsætninger!$E$46*(S567*$Q$781+S568*$Q$782)+Forudsætninger!$E$47*(S568*$Q$782+S569*$Q$783))+Forudsætninger!$E$48*S569*$Q$783,0)","v":0},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T565*$Q$779+T566*$Q$780)+Forudsætninger!$E$45*(T566*$Q$780+T567*$Q$781)+Forudsætninger!$E$46*(T567*$Q$781+T568*$Q$782)+Forudsætninger!$E$47*(T568*$Q$782+T569*$Q$783))+Forudsætninger!$E$48*T569*$Q$783,0)","v":0},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U565*$Q$779+U566*$Q$780)+Forudsætninger!$E$45*(U566*$Q$780+U567*$Q$781)+Forudsætninger!$E$46*(U567*$Q$781+U568*$Q$782)+Forudsætninger!$E$47*(U568*$Q$782+U569*$Q$783))+Forudsætninger!$E$48*U569*$Q$783,0)","v":0},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V565*$Q$779+V566*$Q$780)+Forudsætninger!$E$45*(V566*$Q$780+V567*$Q$781)+Forudsætninger!$E$46*(V567*$Q$781+V568*$Q$782)+Forudsætninger!$E$47*(V568*$Q$782+V569*$Q$783))+Forudsætninger!$E$48*V569*$Q$783,0)","v":0},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W565*$Q$779+W566*$Q$780)+Forudsætninger!$E$45*(W566*$Q$780+W567*$Q$781)+Forudsætninger!$E$46*(W567*$Q$781+W568*$Q$782)+Forudsætninger!$E$47*(W568*$Q$782+W569*$Q$783))+Forudsætninger!$E$48*W569*$Q$783,0)","v":0},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X565*$Q$779+X566*$Q$780)+Forudsætninger!$E$45*(X566*$Q$780+X567*$Q$781)+Forudsætninger!$E$46*(X567*$Q$781+X568*$Q$782)+Forudsætninger!$E$47*(X568*$Q$782+X569*$Q$783))+Forudsætninger!$E$48*X569*$Q$783,0)","v":0},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y565*$Q$779+Y566*$Q$780)+Forudsætninger!$E$45*(Y566*$Q$780+Y567*$Q$781)+Forudsætninger!$E$46*(Y567*$Q$781+Y568*$Q$782)+Forudsætninger!$E$47*(Y568*$Q$782+Y569*$Q$783))+Forudsætninger!$E$48*Y569*$Q$783,0)","v":0},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z565*$Q$779+Z566*$Q$780)+Forudsætninger!$E$45*(Z566*$Q$780+Z567*$Q$781)+Forudsætninger!$E$46*(Z567*$Q$781+Z568*$Q$782)+Forudsætninger!$E$47*(Z568*$Q$782+Z569*$Q$783))+Forudsætninger!$E$48*Z569*$Q$783,0)","v":0},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA565*$Q$779+AA566*$Q$780)+Forudsætninger!$E$45*(AA566*$Q$780+AA567*$Q$781)+Forudsætninger!$E$46*(AA567*$Q$781+AA568*$Q$782)+Forudsætninger!$E$47*(AA568*$Q$782+AA569*$Q$783))+Forudsætninger!$E$48*AA569*$Q$783,0)","v":0},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB565*$Q$779+AB566*$Q$780)+Forudsætninger!$E$45*(AB566*$Q$780+AB567*$Q$781)+Forudsætninger!$E$46*(AB567*$Q$781+AB568*$Q$782)+Forudsætninger!$E$47*(AB568*$Q$782+AB569*$Q$783))+Forudsætninger!$E$48*AB569*$Q$783,0)","v":0},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC565*$Q$779+AC566*$Q$780)+Forudsætninger!$E$45*(AC566*$Q$780+AC567*$Q$781)+Forudsætninger!$E$46*(AC567*$Q$781+AC568*$Q$782)+Forudsætninger!$E$47*(AC568*$Q$782+AC569*$Q$783))+Forudsætninger!$E$48*AC569*$Q$783,0)","v":0},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD565*$Q$779+AD566*$Q$780)+Forudsætninger!$E$45*(AD566*$Q$780+AD567*$Q$781)+Forudsætninger!$E$46*(AD567*$Q$781+AD568*$Q$782)+Forudsætninger!$E$47*(AD568*$Q$782+AD569*$Q$783))+Forudsætninger!$E$48*AD569*$Q$783,0)","v":0},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE565*$Q$779+AE566*$Q$780)+Forudsætninger!$E$45*(AE566*$Q$780+AE567*$Q$781)+Forudsætninger!$E$46*(AE567*$Q$781+AE568*$Q$782)+Forudsætninger!$E$47*(AE568*$Q$782+AE569*$Q$783))+Forudsætninger!$E$48*AE569*$Q$783,0)","v":0},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF565*$Q$779+AF566*$Q$780)+Forudsætninger!$E$45*(AF566*$Q$780+AF567*$Q$781)+Forudsætninger!$E$46*(AF567*$Q$781+AF568*$Q$782)+Forudsætninger!$E$47*(AF568*$Q$782+AF569*$Q$783))+Forudsætninger!$E$48*AF569*$Q$783,0)","v":0},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG565*$Q$779+AG566*$Q$780)+Forudsætninger!$E$45*(AG566*$Q$780+AG567*$Q$781)+Forudsætninger!$E$46*(AG567*$Q$781+AG568*$Q$782)+Forudsætninger!$E$47*(AG568*$Q$782+AG569*$Q$783))+Forudsætninger!$E$48*AG569*$Q$783,0)","v":0},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH565*$Q$779+AH566*$Q$780)+Forudsætninger!$E$45*(AH566*$Q$780+AH567*$Q$781)+Forudsætninger!$E$46*(AH567*$Q$781+AH568*$Q$782)+Forudsætninger!$E$47*(AH568*$Q$782+AH569*$Q$783))+Forudsætninger!$E$48*AH569*$Q$783,0)","v":0},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI565*$Q$779+AI566*$Q$780)+Forudsætninger!$E$45*(AI566*$Q$780+AI567*$Q$781)+Forudsætninger!$E$46*(AI567*$Q$781+AI568*$Q$782)+Forudsætninger!$E$47*(AI568*$Q$782+AI569*$Q$783))+Forudsætninger!$E$48*AI569*$Q$783,0)","v":0},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ565*$Q$779+AJ566*$Q$780)+Forudsætninger!$E$45*(AJ566*$Q$780+AJ567*$Q$781)+Forudsætninger!$E$46*(AJ567*$Q$781+AJ568*$Q$782)+Forudsætninger!$E$47*(AJ568*$Q$782+AJ569*$Q$783))+Forudsætninger!$E$48*AJ569*$Q$783,0)","v":0},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK565*$Q$779+AK566*$Q$780)+Forudsætninger!$E$45*(AK566*$Q$780+AK567*$Q$781)+Forudsætninger!$E$46*(AK567*$Q$781+AK568*$Q$782)+Forudsætninger!$E$47*(AK568*$Q$782+AK569*$Q$783))+Forudsætninger!$E$48*AK569*$Q$783,0)","v":0},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL565*$Q$779+AL566*$Q$780)+Forudsætninger!$E$45*(AL566*$Q$780+AL567*$Q$781)+Forudsætninger!$E$46*(AL567*$Q$781+AL568*$Q$782)+Forudsætninger!$E$47*(AL568*$Q$782+AL569*$Q$783))+Forudsætninger!$E$48*AL569*$Q$783,0)","v":0},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM565*$Q$779+AM566*$Q$780)+Forudsætninger!$E$45*(AM566*$Q$780+AM567*$Q$781)+Forudsætninger!$E$46*(AM567*$Q$781+AM568*$Q$782)+Forudsætninger!$E$47*(AM568*$Q$782+AM569*$Q$783))+Forudsætninger!$E$48*AM569*$Q$783,0)","v":0},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN565*$Q$779+AN566*$Q$780)+Forudsætninger!$E$45*(AN566*$Q$780+AN567*$Q$781)+Forudsætninger!$E$46*(AN567*$Q$781+AN568*$Q$782)+Forudsætninger!$E$47*(AN568*$Q$782+AN569*$Q$783))+Forudsætninger!$E$48*AN569*$Q$783,0)","v":0},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO565*$Q$779+AO566*$Q$780)+Forudsætninger!$E$45*(AO566*$Q$780+AO567*$Q$781)+Forudsætninger!$E$46*(AO567*$Q$781+AO568*$Q$782)+Forudsætninger!$E$47*(AO568*$Q$782+AO569*$Q$783))+Forudsætninger!$E$48*AO569*$Q$783,0)","v":0},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP565*$Q$779+AP566*$Q$780)+Forudsætninger!$E$45*(AP566*$Q$780+AP567*$Q$781)+Forudsætninger!$E$46*(AP567*$Q$781+AP568*$Q$782)+Forudsætninger!$E$47*(AP568*$Q$782+AP569*$Q$783))+Forudsætninger!$E$48*AP569*$Q$783,0)","v":0},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ565*$Q$779+AQ566*$Q$780)+Forudsætninger!$E$45*(AQ566*$Q$780+AQ567*$Q$781)+Forudsætninger!$E$46*(AQ567*$Q$781+AQ568*$Q$782)+Forudsætninger!$E$47*(AQ568*$Q$782+AQ569*$Q$783))+Forudsætninger!$E$48*AQ569*$Q$783,0)","v":0},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR565*$Q$779+AR566*$Q$780)+Forudsætninger!$E$45*(AR566*$Q$780+AR567*$Q$781)+Forudsætninger!$E$46*(AR567*$Q$781+AR568*$Q$782)+Forudsætninger!$E$47*(AR568*$Q$782+AR569*$Q$783))+Forudsætninger!$E$48*AR569*$Q$783,0)","v":0},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS565*$Q$779+AS566*$Q$780)+Forudsætninger!$E$45*(AS566*$Q$780+AS567*$Q$781)+Forudsætninger!$E$46*(AS567*$Q$781+AS568*$Q$782)+Forudsætninger!$E$47*(AS568*$Q$782+AS569*$Q$783))+Forudsætninger!$E$48*AS569*$Q$783,0)","v":0},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT565*$Q$779+AT566*$Q$780)+Forudsætninger!$E$45*(AT566*$Q$780+AT567*$Q$781)+Forudsætninger!$E$46*(AT567*$Q$781+AT568*$Q$782)+Forudsætninger!$E$47*(AT568*$Q$782+AT569*$Q$783))+Forudsætninger!$E$48*AT569*$Q$783,0)","v":0},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU565*$Q$779+AU566*$Q$780)+Forudsætninger!$E$45*(AU566*$Q$780+AU567*$Q$781)+Forudsætninger!$E$46*(AU567*$Q$781+AU568*$Q$782)+Forudsætninger!$E$47*(AU568*$Q$782+AU569*$Q$783))+Forudsætninger!$E$48*AU569*$Q$783,0)","v":0},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV565*$Q$779+AV566*$Q$780)+Forudsætninger!$E$45*(AV566*$Q$780+AV567*$Q$781)+Forudsætninger!$E$46*(AV567*$Q$781+AV568*$Q$782)+Forudsætninger!$E$47*(AV568*$Q$782+AV569*$Q$783))+Forudsætninger!$E$48*AV569*$Q$783,0)","v":0},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW565*$Q$779+AW566*$Q$780)+Forudsætninger!$E$45*(AW566*$Q$780+AW567*$Q$781)+Forudsætninger!$E$46*(AW567*$Q$781+AW568*$Q$782)+Forudsætninger!$E$47*(AW568*$Q$782+AW569*$Q$783))+Forudsætninger!$E$48*AW569*$Q$783,0)","v":0},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX565*$Q$779+AX566*$Q$780)+Forudsætninger!$E$45*(AX566*$Q$780+AX567*$Q$781)+Forudsætninger!$E$46*(AX567*$Q$781+AX568*$Q$782)+Forudsætninger!$E$47*(AX568*$Q$782+AX569*$Q$783))+Forudsætninger!$E$48*AX569*$Q$783,0)","v":0},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY565*$Q$779+AY566*$Q$780)+Forudsætninger!$E$45*(AY566*$Q$780+AY567*$Q$781)+Forudsætninger!$E$46*(AY567*$Q$781+AY568*$Q$782)+Forudsætninger!$E$47*(AY568*$Q$782+AY569*$Q$783))+Forudsætninger!$E$48*AY569*$Q$783,0)","v":0},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ565*$Q$779+AZ566*$Q$780)+Forudsætninger!$E$45*(AZ566*$Q$780+AZ567*$Q$781)+Forudsætninger!$E$46*(AZ567*$Q$781+AZ568*$Q$782)+Forudsætninger!$E$47*(AZ568*$Q$782+AZ569*$Q$783))+Forudsætninger!$E$48*AZ569*$Q$783,0)","v":0},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA565*$Q$779+BA566*$Q$780)+Forudsætninger!$E$45*(BA566*$Q$780+BA567*$Q$781)+Forudsætninger!$E$46*(BA567*$Q$781+BA568*$Q$782)+Forudsætninger!$E$47*(BA568*$Q$782+BA569*$Q$783))+Forudsætninger!$E$48*BA569*$Q$783,0)","v":0},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB565*$Q$779+BB566*$Q$780)+Forudsætninger!$E$45*(BB566*$Q$780+BB567*$Q$781)+Forudsætninger!$E$46*(BB567*$Q$781+BB568*$Q$782)+Forudsætninger!$E$47*(BB568*$Q$782+BB569*$Q$783))+Forudsætninger!$E$48*BB569*$Q$783,0)","v":0},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC565*$Q$779+BC566*$Q$780)+Forudsætninger!$E$45*(BC566*$Q$780+BC567*$Q$781)+Forudsætninger!$E$46*(BC567*$Q$781+BC568*$Q$782)+Forudsætninger!$E$47*(BC568*$Q$782+BC569*$Q$783))+Forudsætninger!$E$48*BC569*$Q$783,0)","v":0},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD565*$Q$779+BD566*$Q$780)+Forudsætninger!$E$45*(BD566*$Q$780+BD567*$Q$781)+Forudsætninger!$E$46*(BD567*$Q$781+BD568*$Q$782)+Forudsætninger!$E$47*(BD568*$Q$782+BD569*$Q$783))+Forudsætninger!$E$48*BD569*$Q$783,0)","v":0},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE565*$Q$779+BE566*$Q$780)+Forudsætninger!$E$45*(BE566*$Q$780+BE567*$Q$781)+Forudsætninger!$E$46*(BE567*$Q$781+BE568*$Q$782)+Forudsætninger!$E$47*(BE568*$Q$782+BE569*$Q$783))+Forudsætninger!$E$48*BE569*$Q$783,0)","v":0},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF565*$Q$779+BF566*$Q$780)+Forudsætninger!$E$45*(BF566*$Q$780+BF567*$Q$781)+Forudsætninger!$E$46*(BF567*$Q$781+BF568*$Q$782)+Forudsætninger!$E$47*(BF568*$Q$782+BF569*$Q$783))+Forudsætninger!$E$48*BF569*$Q$783,0)","v":0},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG565*$Q$779+BG566*$Q$780)+Forudsætninger!$E$45*(BG566*$Q$780+BG567*$Q$781)+Forudsætninger!$E$46*(BG567*$Q$781+BG568*$Q$782)+Forudsætninger!$E$47*(BG568*$Q$782+BG569*$Q$783))+Forudsætninger!$E$48*BG569*$Q$783,0)","v":0},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH565*$Q$779+BH566*$Q$780)+Forudsætninger!$E$45*(BH566*$Q$780+BH567*$Q$781)+Forudsætninger!$E$46*(BH567*$Q$781+BH568*$Q$782)+Forudsætninger!$E$47*(BH568*$Q$782+BH569*$Q$783))+Forudsætninger!$E$48*BH569*$Q$783,0)","v":0},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI565*$Q$779+BI566*$Q$780)+Forudsætninger!$E$45*(BI566*$Q$780+BI567*$Q$781)+Forudsætninger!$E$46*(BI567*$Q$781+BI568*$Q$782)+Forudsætninger!$E$47*(BI568*$Q$782+BI569*$Q$783))+Forudsætninger!$E$48*BI569*$Q$783,0)","v":0},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ565*$Q$779+BJ566*$Q$780)+Forudsætninger!$E$45*(BJ566*$Q$780+BJ567*$Q$781)+Forudsætninger!$E$46*(BJ567*$Q$781+BJ568*$Q$782)+Forudsætninger!$E$47*(BJ568*$Q$782+BJ569*$Q$783))+Forudsætninger!$E$48*BJ569*$Q$783,0)","v":0},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK565*$Q$779+BK566*$Q$780)+Forudsætninger!$E$45*(BK566*$Q$780+BK567*$Q$781)+Forudsætninger!$E$46*(BK567*$Q$781+BK568*$Q$782)+Forudsætninger!$E$47*(BK568*$Q$782+BK569*$Q$783))+Forudsætninger!$E$48*BK569*$Q$783,0)","v":0},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL565*$Q$779+BL566*$Q$780)+Forudsætninger!$E$45*(BL566*$Q$780+BL567*$Q$781)+Forudsætninger!$E$46*(BL567*$Q$781+BL568*$Q$782)+Forudsætninger!$E$47*(BL568*$Q$782+BL569*$Q$783))+Forudsætninger!$E$48*BL569*$Q$783,0)","v":0},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM565*$Q$779+BM566*$Q$780)+Forudsætninger!$E$45*(BM566*$Q$780+BM567*$Q$781)+Forudsætninger!$E$46*(BM567*$Q$781+BM568*$Q$782)+Forudsætninger!$E$47*(BM568*$Q$782+BM569*$Q$783))+Forudsætninger!$E$48*BM569*$Q$783,0)","v":0},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN565*$Q$779+BN566*$Q$780)+Forudsætninger!$E$45*(BN566*$Q$780+BN567*$Q$781)+Forudsætninger!$E$46*(BN567*$Q$781+BN568*$Q$782)+Forudsætninger!$E$47*(BN568*$Q$782+BN569*$Q$783))+Forudsætninger!$E$48*BN569*$Q$783,0)","v":0},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO565*$Q$779+BO566*$Q$780)+Forudsætninger!$E$45*(BO566*$Q$780+BO567*$Q$781)+Forudsætninger!$E$46*(BO567*$Q$781+BO568*$Q$782)+Forudsætninger!$E$47*(BO568*$Q$782+BO569*$Q$783))+Forudsætninger!$E$48*BO569*$Q$783,0)","v":0},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP565*$Q$779+BP566*$Q$780)+Forudsætninger!$E$45*(BP566*$Q$780+BP567*$Q$781)+Forudsætninger!$E$46*(BP567*$Q$781+BP568*$Q$782)+Forudsætninger!$E$47*(BP568*$Q$782+BP569*$Q$783))+Forudsætninger!$E$48*BP569*$Q$783,0)","v":0},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ565*$Q$779+BQ566*$Q$780)+Forudsætninger!$E$45*(BQ566*$Q$780+BQ567*$Q$781)+Forudsætninger!$E$46*(BQ567*$Q$781+BQ568*$Q$782)+Forudsætninger!$E$47*(BQ568*$Q$782+BQ569*$Q$783))+Forudsætninger!$E$48*BQ569*$Q$783,0)","v":0},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR565*$Q$779+BR566*$Q$780)+Forudsætninger!$E$45*(BR566*$Q$780+BR567*$Q$781)+Forudsætninger!$E$46*(BR567*$Q$781+BR568*$Q$782)+Forudsætninger!$E$47*(BR568*$Q$782+BR569*$Q$783))+Forudsætninger!$E$48*BR569*$Q$783,0)","v":0},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS565*$Q$779+BS566*$Q$780)+Forudsætninger!$E$45*(BS566*$Q$780+BS567*$Q$781)+Forudsætninger!$E$46*(BS567*$Q$781+BS568*$Q$782)+Forudsætninger!$E$47*(BS568*$Q$782+BS569*$Q$783))+Forudsætninger!$E$48*BS569*$Q$783,0)","v":0},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT565*$Q$779+BT566*$Q$780)+Forudsætninger!$E$45*(BT566*$Q$780+BT567*$Q$781)+Forudsætninger!$E$46*(BT567*$Q$781+BT568*$Q$782)+Forudsætninger!$E$47*(BT568*$Q$782+BT569*$Q$783))+Forudsætninger!$E$48*BT569*$Q$783,0)","v":0},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU565*$Q$779+BU566*$Q$780)+Forudsætninger!$E$45*(BU566*$Q$780+BU567*$Q$781)+Forudsætninger!$E$46*(BU567*$Q$781+BU568*$Q$782)+Forudsætninger!$E$47*(BU568*$Q$782+BU569*$Q$783))+Forudsætninger!$E$48*BU569*$Q$783,0)","v":0},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV565*$Q$779+BV566*$Q$780)+Forudsætninger!$E$45*(BV566*$Q$780+BV567*$Q$781)+Forudsætninger!$E$46*(BV567*$Q$781+BV568*$Q$782)+Forudsætninger!$E$47*(BV568*$Q$782+BV569*$Q$783))+Forudsætninger!$E$48*BV569*$Q$783,0)","v":0},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW565*$Q$779+BW566*$Q$780)+Forudsætninger!$E$45*(BW566*$Q$780+BW567*$Q$781)+Forudsætninger!$E$46*(BW567*$Q$781+BW568*$Q$782)+Forudsætninger!$E$47*(BW568*$Q$782+BW569*$Q$783))+Forudsætninger!$E$48*BW569*$Q$783,0)","v":0},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX565*$Q$779+BX566*$Q$780)+Forudsætninger!$E$45*(BX566*$Q$780+BX567*$Q$781)+Forudsætninger!$E$46*(BX567*$Q$781+BX568*$Q$782)+Forudsætninger!$E$47*(BX568*$Q$782+BX569*$Q$783))+Forudsætninger!$E$48*BX569*$Q$783,0)","v":0},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY565*$Q$779+BY566*$Q$780)+Forudsætninger!$E$45*(BY566*$Q$780+BY567*$Q$781)+Forudsætninger!$E$46*(BY567*$Q$781+BY568*$Q$782)+Forudsætninger!$E$47*(BY568*$Q$782+BY569*$Q$783))+Forudsætninger!$E$48*BY569*$Q$783,0)","v":0},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ565*$Q$779+BZ566*$Q$780)+Forudsætninger!$E$45*(BZ566*$Q$780+BZ567*$Q$781)+Forudsætninger!$E$46*(BZ567*$Q$781+BZ568*$Q$782)+Forudsætninger!$E$47*(BZ568*$Q$782+BZ569*$Q$783))+Forudsætninger!$E$48*BZ569*$Q$783,0)","v":0},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA565*$Q$779+CA566*$Q$780)+Forudsætninger!$E$45*(CA566*$Q$780+CA567*$Q$781)+Forudsætninger!$E$46*(CA567*$Q$781+CA568*$Q$782)+Forudsætninger!$E$47*(CA568*$Q$782+CA569*$Q$783))+Forudsætninger!$E$48*CA569*$Q$783,0)","v":0},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB565*$Q$779+CB566*$Q$780)+Forudsætninger!$E$45*(CB566*$Q$780+CB567*$Q$781)+Forudsætninger!$E$46*(CB567*$Q$781+CB568*$Q$782)+Forudsætninger!$E$47*(CB568*$Q$782+CB569*$Q$783))+Forudsætninger!$E$48*CB569*$Q$783,0)","v":0},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC565*$Q$779+CC566*$Q$780)+Forudsætninger!$E$45*(CC566*$Q$780+CC567*$Q$781)+Forudsætninger!$E$46*(CC567*$Q$781+CC568*$Q$782)+Forudsætninger!$E$47*(CC568*$Q$782+CC569*$Q$783))+Forudsætninger!$E$48*CC569*$Q$783,0)","v":0},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD565*$Q$779+CD566*$Q$780)+Forudsætninger!$E$45*(CD566*$Q$780+CD567*$Q$781)+Forudsætninger!$E$46*(CD567*$Q$781+CD568*$Q$782)+Forudsætninger!$E$47*(CD568*$Q$782+CD569*$Q$783))+Forudsætninger!$E$48*CD569*$Q$783,0)","v":0},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE565*$Q$779+CE566*$Q$780)+Forudsætninger!$E$45*(CE566*$Q$780+CE567*$Q$781)+Forudsætninger!$E$46*(CE567*$Q$781+CE568*$Q$782)+Forudsætninger!$E$47*(CE568*$Q$782+CE569*$Q$783))+Forudsætninger!$E$48*CE569*$Q$783,0)","v":0},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF565*$Q$779+CF566*$Q$780)+Forudsætninger!$E$45*(CF566*$Q$780+CF567*$Q$781)+Forudsætninger!$E$46*(CF567*$Q$781+CF568*$Q$782)+Forudsætninger!$E$47*(CF568*$Q$782+CF569*$Q$783))+Forudsætninger!$E$48*CF569*$Q$783,0)","v":0},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG565*$Q$779+CG566*$Q$780)+Forudsætninger!$E$45*(CG566*$Q$780+CG567*$Q$781)+Forudsætninger!$E$46*(CG567*$Q$781+CG568*$Q$782)+Forudsætninger!$E$47*(CG568*$Q$782+CG569*$Q$783))+Forudsætninger!$E$48*CG569*$Q$783,0)","v":0},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH565*$Q$779+CH566*$Q$780)+Forudsætninger!$E$45*(CH566*$Q$780+CH567*$Q$781)+Forudsætninger!$E$46*(CH567*$Q$781+CH568*$Q$782)+Forudsætninger!$E$47*(CH568*$Q$782+CH569*$Q$783))+Forudsætninger!$E$48*CH569*$Q$783,0)","v":0},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI565*$Q$779+CI566*$Q$780)+Forudsætninger!$E$45*(CI566*$Q$780+CI567*$Q$781)+Forudsætninger!$E$46*(CI567*$Q$781+CI568*$Q$782)+Forudsætninger!$E$47*(CI568*$Q$782+CI569*$Q$783))+Forudsætninger!$E$48*CI569*$Q$783,0)","v":0},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ565*$Q$779+CJ566*$Q$780)+Forudsætninger!$E$45*(CJ566*$Q$780+CJ567*$Q$781)+Forudsætninger!$E$46*(CJ567*$Q$781+CJ568*$Q$782)+Forudsætninger!$E$47*(CJ568*$Q$782+CJ569*$Q$783))+Forudsætninger!$E$48*CJ569*$Q$783,0)","v":0},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK565*$Q$779+CK566*$Q$780)+Forudsætninger!$E$45*(CK566*$Q$780+CK567*$Q$781)+Forudsætninger!$E$46*(CK567*$Q$781+CK568*$Q$782)+Forudsætninger!$E$47*(CK568*$Q$782+CK569*$Q$783))+Forudsætninger!$E$48*CK569*$Q$783,0)","v":0},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL565*$Q$779+CL566*$Q$780)+Forudsætninger!$E$45*(CL566*$Q$780+CL567*$Q$781)+Forudsætninger!$E$46*(CL567*$Q$781+CL568*$Q$782)+Forudsætninger!$E$47*(CL568*$Q$782+CL569*$Q$783))+Forudsætninger!$E$48*CL569*$Q$783,0)","v":0},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM565*$Q$779+CM566*$Q$780)+Forudsætninger!$E$45*(CM566*$Q$780+CM567*$Q$781)+Forudsætninger!$E$46*(CM567*$Q$781+CM568*$Q$782)+Forudsætninger!$E$47*(CM568*$Q$782+CM569*$Q$783))+Forudsætninger!$E$48*CM569*$Q$783,0)","v":0},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN565*$Q$779+CN566*$Q$780)+Forudsætninger!$E$45*(CN566*$Q$780+CN567*$Q$781)+Forudsætninger!$E$46*(CN567*$Q$781+CN568*$Q$782)+Forudsætninger!$E$47*(CN568*$Q$782+CN569*$Q$783))+Forudsætninger!$E$48*CN569*$Q$783,0)","v":0},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO565*$Q$779+CO566*$Q$780)+Forudsætninger!$E$45*(CO566*$Q$780+CO567*$Q$781)+Forudsætninger!$E$46*(CO567*$Q$781+CO568*$Q$782)+Forudsætninger!$E$47*(CO568*$Q$782+CO569*$Q$783))+Forudsætninger!$E$48*CO569*$Q$783,0)","v":0},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP565*$Q$779+CP566*$Q$780)+Forudsætninger!$E$45*(CP566*$Q$780+CP567*$Q$781)+Forudsætninger!$E$46*(CP567*$Q$781+CP568*$Q$782)+Forudsætninger!$E$47*(CP568*$Q$782+CP569*$Q$783))+Forudsætninger!$E$48*CP569*$Q$783,0)","v":0},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ565*$Q$779+CQ566*$Q$780)+Forudsætninger!$E$45*(CQ566*$Q$780+CQ567*$Q$781)+Forudsætninger!$E$46*(CQ567*$Q$781+CQ568*$Q$782)+Forudsætninger!$E$47*(CQ568*$Q$782+CQ569*$Q$783))+Forudsætninger!$E$48*CQ569*$Q$783,0)","v":0},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR565*$Q$779+CR566*$Q$780)+Forudsætninger!$E$45*(CR566*$Q$780+CR567*$Q$781)+Forudsætninger!$E$46*(CR567*$Q$781+CR568*$Q$782)+Forudsætninger!$E$47*(CR568*$Q$782+CR569*$Q$783))+Forudsætninger!$E$48*CR569*$Q$783,0)","v":0},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS565*$Q$779+CS566*$Q$780)+Forudsætninger!$E$45*(CS566*$Q$780+CS567*$Q$781)+Forudsætninger!$E$46*(CS567*$Q$781+CS568*$Q$782)+Forudsætninger!$E$47*(CS568*$Q$782+CS569*$Q$783))+Forudsætninger!$E$48*CS569*$Q$783,0)","v":0},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT565*$Q$779+CT566*$Q$780)+Forudsætninger!$E$45*(CT566*$Q$780+CT567*$Q$781)+Forudsætninger!$E$46*(CT567*$Q$781+CT568*$Q$782)+Forudsætninger!$E$47*(CT568*$Q$782+CT569*$Q$783))+Forudsætninger!$E$48*CT569*$Q$783,0)","v":0},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU565*$Q$779+CU566*$Q$780)+Forudsætninger!$E$45*(CU566*$Q$780+CU567*$Q$781)+Forudsætninger!$E$46*(CU567*$Q$781+CU568*$Q$782)+Forudsætninger!$E$47*(CU568*$Q$782+CU569*$Q$783))+Forudsætninger!$E$48*CU569*$Q$783,0)","v":0},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV565*$Q$779+CV566*$Q$780)+Forudsætninger!$E$45*(CV566*$Q$780+CV567*$Q$781)+Forudsætninger!$E$46*(CV567*$Q$781+CV568*$Q$782)+Forudsætninger!$E$47*(CV568*$Q$782+CV569*$Q$783))+Forudsætninger!$E$48*CV569*$Q$783,0)","v":0},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW565*$Q$779+CW566*$Q$780)+Forudsætninger!$E$45*(CW566*$Q$780+CW567*$Q$781)+Forudsætninger!$E$46*(CW567*$Q$781+CW568*$Q$782)+Forudsætninger!$E$47*(CW568*$Q$782+CW569*$Q$783))+Forudsætninger!$E$48*CW569*$Q$783,0)","v":0},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX565*$Q$779+CX566*$Q$780)+Forudsætninger!$E$45*(CX566*$Q$780+CX567*$Q$781)+Forudsætninger!$E$46*(CX567*$Q$781+CX568*$Q$782)+Forudsætninger!$E$47*(CX568*$Q$782+CX569*$Q$783))+Forudsætninger!$E$48*CX569*$Q$783,0)","v":0},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY565*$Q$779+CY566*$Q$780)+Forudsætninger!$E$45*(CY566*$Q$780+CY567*$Q$781)+Forudsætninger!$E$46*(CY567*$Q$781+CY568*$Q$782)+Forudsætninger!$E$47*(CY568*$Q$782+CY569*$Q$783))+Forudsætninger!$E$48*CY569*$Q$783,0)","v":0},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ565*$Q$779+CZ566*$Q$780)+Forudsætninger!$E$45*(CZ566*$Q$780+CZ567*$Q$781)+Forudsætninger!$E$46*(CZ567*$Q$781+CZ568*$Q$782)+Forudsætninger!$E$47*(CZ568*$Q$782+CZ569*$Q$783))+Forudsætninger!$E$48*CZ569*$Q$783,0)","v":0},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA565*$Q$779+DA566*$Q$780)+Forudsætninger!$E$45*(DA566*$Q$780+DA567*$Q$781)+Forudsætninger!$E$46*(DA567*$Q$781+DA568*$Q$782)+Forudsætninger!$E$47*(DA568*$Q$782+DA569*$Q$783))+Forudsætninger!$E$48*DA569*$Q$783,0)","v":0}]
[null,null,null,"Husdyr, svin",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E602*$R$779+E603*$R$780)+Forudsætninger!$E$45*(E603*$R$780+E604*$R$781)+Forudsætninger!$E$46*(E604*$R$781+E605*$R$782)+Forudsætninger!$E$47*(E605*$R$782+E606*$R$783))+Forudsætninger!$E$48*E606*$R$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F602*$R$779+F603*$R$780)+Forudsætninger!$E$45*(F603*$R$780+F604*$R$781)+Forudsætninger!$E$46*(F604*$R$781+F605*$R$782)+Forudsætninger!$E$47*(F605*$R$782+F606*$R$783))+Forudsætninger!$E$48*F606*$R$783,0)","v":0},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G602*$R$779+G603*$R$780)+Forudsætninger!$E$45*(G603*$R$780+G604*$R$781)+Forudsætninger!$E$46*(G604*$R$781+G605*$R$782)+Forudsætninger!$E$47*(G605*$R$782+G606*$R$783))+Forudsætninger!$E$48*G606*$R$783,0)","v":0},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H602*$R$779+H603*$R$780)+Forudsætninger!$E$45*(H603*$R$780+H604*$R$781)+Forudsætninger!$E$46*(H604*$R$781+H605*$R$782)+Forudsætninger!$E$47*(H605*$R$782+H606*$R$783))+Forudsætninger!$E$48*H606*$R$783,0)","v":0},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I602*$R$779+I603*$R$780)+Forudsætninger!$E$45*(I603*$R$780+I604*$R$781)+Forudsætninger!$E$46*(I604*$R$781+I605*$R$782)+Forudsætninger!$E$47*(I605*$R$782+I606*$R$783))+Forudsætninger!$E$48*I606*$R$783,0)","v":0},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J602*$R$779+J603*$R$780)+Forudsætninger!$E$45*(J603*$R$780+J604*$R$781)+Forudsætninger!$E$46*(J604*$R$781+J605*$R$782)+Forudsætninger!$E$47*(J605*$R$782+J606*$R$783))+Forudsætninger!$E$48*J606*$R$783,0)","v":0},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K602*$R$779+K603*$R$780)+Forudsætninger!$E$45*(K603*$R$780+K604*$R$781)+Forudsætninger!$E$46*(K604*$R$781+K605*$R$782)+Forudsætninger!$E$47*(K605*$R$782+K606*$R$783))+Forudsætninger!$E$48*K606*$R$783,0)","v":0},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L602*$R$779+L603*$R$780)+Forudsætninger!$E$45*(L603*$R$780+L604*$R$781)+Forudsætninger!$E$46*(L604*$R$781+L605*$R$782)+Forudsætninger!$E$47*(L605*$R$782+L606*$R$783))+Forudsætninger!$E$48*L606*$R$783,0)","v":0},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M602*$R$779+M603*$R$780)+Forudsætninger!$E$45*(M603*$R$780+M604*$R$781)+Forudsætninger!$E$46*(M604*$R$781+M605*$R$782)+Forudsætninger!$E$47*(M605*$R$782+M606*$R$783))+Forudsætninger!$E$48*M606*$R$783,0)","v":0},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N602*$R$779+N603*$R$780)+Forudsætninger!$E$45*(N603*$R$780+N604*$R$781)+Forudsætninger!$E$46*(N604*$R$781+N605*$R$782)+Forudsætninger!$E$47*(N605*$R$782+N606*$R$783))+Forudsætninger!$E$48*N606*$R$783,0)","v":0},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O602*$R$779+O603*$R$780)+Forudsætninger!$E$45*(O603*$R$780+O604*$R$781)+Forudsætninger!$E$46*(O604*$R$781+O605*$R$782)+Forudsætninger!$E$47*(O605*$R$782+O606*$R$783))+Forudsætninger!$E$48*O606*$R$783,0)","v":0},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P602*$R$779+P603*$R$780)+Forudsætninger!$E$45*(P603*$R$780+P604*$R$781)+Forudsætninger!$E$46*(P604*$R$781+P605*$R$782)+Forudsætninger!$E$47*(P605*$R$782+P606*$R$783))+Forudsætninger!$E$48*P606*$R$783,0)","v":0},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q602*$R$779+Q603*$R$780)+Forudsætninger!$E$45*(Q603*$R$780+Q604*$R$781)+Forudsætninger!$E$46*(Q604*$R$781+Q605*$R$782)+Forudsætninger!$E$47*(Q605*$R$782+Q606*$R$783))+Forudsætninger!$E$48*Q606*$R$783,0)","v":0},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R602*$R$779+R603*$R$780)+Forudsætninger!$E$45*(R603*$R$780+R604*$R$781)+Forudsætninger!$E$46*(R604*$R$781+R605*$R$782)+Forudsætninger!$E$47*(R605*$R$782+R606*$R$783))+Forudsætninger!$E$48*R606*$R$783,0)","v":0},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S602*$R$779+S603*$R$780)+Forudsætninger!$E$45*(S603*$R$780+S604*$R$781)+Forudsætninger!$E$46*(S604*$R$781+S605*$R$782)+Forudsætninger!$E$47*(S605*$R$782+S606*$R$783))+Forudsætninger!$E$48*S606*$R$783,0)","v":0},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T602*$R$779+T603*$R$780)+Forudsætninger!$E$45*(T603*$R$780+T604*$R$781)+Forudsætninger!$E$46*(T604*$R$781+T605*$R$782)+Forudsætninger!$E$47*(T605*$R$782+T606*$R$783))+Forudsætninger!$E$48*T606*$R$783,0)","v":0},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U602*$R$779+U603*$R$780)+Forudsætninger!$E$45*(U603*$R$780+U604*$R$781)+Forudsætninger!$E$46*(U604*$R$781+U605*$R$782)+Forudsætninger!$E$47*(U605*$R$782+U606*$R$783))+Forudsætninger!$E$48*U606*$R$783,0)","v":0},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V602*$R$779+V603*$R$780)+Forudsætninger!$E$45*(V603*$R$780+V604*$R$781)+Forudsætninger!$E$46*(V604*$R$781+V605*$R$782)+Forudsætninger!$E$47*(V605*$R$782+V606*$R$783))+Forudsætninger!$E$48*V606*$R$783,0)","v":0},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W602*$R$779+W603*$R$780)+Forudsætninger!$E$45*(W603*$R$780+W604*$R$781)+Forudsætninger!$E$46*(W604*$R$781+W605*$R$782)+Forudsætninger!$E$47*(W605*$R$782+W606*$R$783))+Forudsætninger!$E$48*W606*$R$783,0)","v":0},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X602*$R$779+X603*$R$780)+Forudsætninger!$E$45*(X603*$R$780+X604*$R$781)+Forudsætninger!$E$46*(X604*$R$781+X605*$R$782)+Forudsætninger!$E$47*(X605*$R$782+X606*$R$783))+Forudsætninger!$E$48*X606*$R$783,0)","v":0},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y602*$R$779+Y603*$R$780)+Forudsætninger!$E$45*(Y603*$R$780+Y604*$R$781)+Forudsætninger!$E$46*(Y604*$R$781+Y605*$R$782)+Forudsætninger!$E$47*(Y605*$R$782+Y606*$R$783))+Forudsætninger!$E$48*Y606*$R$783,0)","v":0},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z602*$R$779+Z603*$R$780)+Forudsætninger!$E$45*(Z603*$R$780+Z604*$R$781)+Forudsætninger!$E$46*(Z604*$R$781+Z605*$R$782)+Forudsætninger!$E$47*(Z605*$R$782+Z606*$R$783))+Forudsætninger!$E$48*Z606*$R$783,0)","v":0},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA602*$R$779+AA603*$R$780)+Forudsætninger!$E$45*(AA603*$R$780+AA604*$R$781)+Forudsætninger!$E$46*(AA604*$R$781+AA605*$R$782)+Forudsætninger!$E$47*(AA605*$R$782+AA606*$R$783))+Forudsætninger!$E$48*AA606*$R$783,0)","v":0},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB602*$R$779+AB603*$R$780)+Forudsætninger!$E$45*(AB603*$R$780+AB604*$R$781)+Forudsætninger!$E$46*(AB604*$R$781+AB605*$R$782)+Forudsætninger!$E$47*(AB605*$R$782+AB606*$R$783))+Forudsætninger!$E$48*AB606*$R$783,0)","v":0},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC602*$R$779+AC603*$R$780)+Forudsætninger!$E$45*(AC603*$R$780+AC604*$R$781)+Forudsætninger!$E$46*(AC604*$R$781+AC605*$R$782)+Forudsætninger!$E$47*(AC605*$R$782+AC606*$R$783))+Forudsætninger!$E$48*AC606*$R$783,0)","v":0},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD602*$R$779+AD603*$R$780)+Forudsætninger!$E$45*(AD603*$R$780+AD604*$R$781)+Forudsætninger!$E$46*(AD604*$R$781+AD605*$R$782)+Forudsætninger!$E$47*(AD605*$R$782+AD606*$R$783))+Forudsætninger!$E$48*AD606*$R$783,0)","v":0},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE602*$R$779+AE603*$R$780)+Forudsætninger!$E$45*(AE603*$R$780+AE604*$R$781)+Forudsætninger!$E$46*(AE604*$R$781+AE605*$R$782)+Forudsætninger!$E$47*(AE605*$R$782+AE606*$R$783))+Forudsætninger!$E$48*AE606*$R$783,0)","v":0},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF602*$R$779+AF603*$R$780)+Forudsætninger!$E$45*(AF603*$R$780+AF604*$R$781)+Forudsætninger!$E$46*(AF604*$R$781+AF605*$R$782)+Forudsætninger!$E$47*(AF605*$R$782+AF606*$R$783))+Forudsætninger!$E$48*AF606*$R$783,0)","v":0},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG602*$R$779+AG603*$R$780)+Forudsætninger!$E$45*(AG603*$R$780+AG604*$R$781)+Forudsætninger!$E$46*(AG604*$R$781+AG605*$R$782)+Forudsætninger!$E$47*(AG605*$R$782+AG606*$R$783))+Forudsætninger!$E$48*AG606*$R$783,0)","v":0},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH602*$R$779+AH603*$R$780)+Forudsætninger!$E$45*(AH603*$R$780+AH604*$R$781)+Forudsætninger!$E$46*(AH604*$R$781+AH605*$R$782)+Forudsætninger!$E$47*(AH605*$R$782+AH606*$R$783))+Forudsætninger!$E$48*AH606*$R$783,0)","v":0},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI602*$R$779+AI603*$R$780)+Forudsætninger!$E$45*(AI603*$R$780+AI604*$R$781)+Forudsætninger!$E$46*(AI604*$R$781+AI605*$R$782)+Forudsætninger!$E$47*(AI605*$R$782+AI606*$R$783))+Forudsætninger!$E$48*AI606*$R$783,0)","v":0},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ602*$R$779+AJ603*$R$780)+Forudsætninger!$E$45*(AJ603*$R$780+AJ604*$R$781)+Forudsætninger!$E$46*(AJ604*$R$781+AJ605*$R$782)+Forudsætninger!$E$47*(AJ605*$R$782+AJ606*$R$783))+Forudsætninger!$E$48*AJ606*$R$783,0)","v":0},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK602*$R$779+AK603*$R$780)+Forudsætninger!$E$45*(AK603*$R$780+AK604*$R$781)+Forudsætninger!$E$46*(AK604*$R$781+AK605*$R$782)+Forudsætninger!$E$47*(AK605*$R$782+AK606*$R$783))+Forudsætninger!$E$48*AK606*$R$783,0)","v":0},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL602*$R$779+AL603*$R$780)+Forudsætninger!$E$45*(AL603*$R$780+AL604*$R$781)+Forudsætninger!$E$46*(AL604*$R$781+AL605*$R$782)+Forudsætninger!$E$47*(AL605*$R$782+AL606*$R$783))+Forudsætninger!$E$48*AL606*$R$783,0)","v":0},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM602*$R$779+AM603*$R$780)+Forudsætninger!$E$45*(AM603*$R$780+AM604*$R$781)+Forudsætninger!$E$46*(AM604*$R$781+AM605*$R$782)+Forudsætninger!$E$47*(AM605*$R$782+AM606*$R$783))+Forudsætninger!$E$48*AM606*$R$783,0)","v":0},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN602*$R$779+AN603*$R$780)+Forudsætninger!$E$45*(AN603*$R$780+AN604*$R$781)+Forudsætninger!$E$46*(AN604*$R$781+AN605*$R$782)+Forudsætninger!$E$47*(AN605*$R$782+AN606*$R$783))+Forudsætninger!$E$48*AN606*$R$783,0)","v":0},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO602*$R$779+AO603*$R$780)+Forudsætninger!$E$45*(AO603*$R$780+AO604*$R$781)+Forudsætninger!$E$46*(AO604*$R$781+AO605*$R$782)+Forudsætninger!$E$47*(AO605*$R$782+AO606*$R$783))+Forudsætninger!$E$48*AO606*$R$783,0)","v":0},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP602*$R$779+AP603*$R$780)+Forudsætninger!$E$45*(AP603*$R$780+AP604*$R$781)+Forudsætninger!$E$46*(AP604*$R$781+AP605*$R$782)+Forudsætninger!$E$47*(AP605*$R$782+AP606*$R$783))+Forudsætninger!$E$48*AP606*$R$783,0)","v":0},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ602*$R$779+AQ603*$R$780)+Forudsætninger!$E$45*(AQ603*$R$780+AQ604*$R$781)+Forudsætninger!$E$46*(AQ604*$R$781+AQ605*$R$782)+Forudsætninger!$E$47*(AQ605*$R$782+AQ606*$R$783))+Forudsætninger!$E$48*AQ606*$R$783,0)","v":0},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR602*$R$779+AR603*$R$780)+Forudsætninger!$E$45*(AR603*$R$780+AR604*$R$781)+Forudsætninger!$E$46*(AR604*$R$781+AR605*$R$782)+Forudsætninger!$E$47*(AR605*$R$782+AR606*$R$783))+Forudsætninger!$E$48*AR606*$R$783,0)","v":0},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS602*$R$779+AS603*$R$780)+Forudsætninger!$E$45*(AS603*$R$780+AS604*$R$781)+Forudsætninger!$E$46*(AS604*$R$781+AS605*$R$782)+Forudsætninger!$E$47*(AS605*$R$782+AS606*$R$783))+Forudsætninger!$E$48*AS606*$R$783,0)","v":0},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT602*$R$779+AT603*$R$780)+Forudsætninger!$E$45*(AT603*$R$780+AT604*$R$781)+Forudsætninger!$E$46*(AT604*$R$781+AT605*$R$782)+Forudsætninger!$E$47*(AT605*$R$782+AT606*$R$783))+Forudsætninger!$E$48*AT606*$R$783,0)","v":0},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU602*$R$779+AU603*$R$780)+Forudsætninger!$E$45*(AU603*$R$780+AU604*$R$781)+Forudsætninger!$E$46*(AU604*$R$781+AU605*$R$782)+Forudsætninger!$E$47*(AU605*$R$782+AU606*$R$783))+Forudsætninger!$E$48*AU606*$R$783,0)","v":0},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV602*$R$779+AV603*$R$780)+Forudsætninger!$E$45*(AV603*$R$780+AV604*$R$781)+Forudsætninger!$E$46*(AV604*$R$781+AV605*$R$782)+Forudsætninger!$E$47*(AV605*$R$782+AV606*$R$783))+Forudsætninger!$E$48*AV606*$R$783,0)","v":0},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW602*$R$779+AW603*$R$780)+Forudsætninger!$E$45*(AW603*$R$780+AW604*$R$781)+Forudsætninger!$E$46*(AW604*$R$781+AW605*$R$782)+Forudsætninger!$E$47*(AW605*$R$782+AW606*$R$783))+Forudsætninger!$E$48*AW606*$R$783,0)","v":0},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX602*$R$779+AX603*$R$780)+Forudsætninger!$E$45*(AX603*$R$780+AX604*$R$781)+Forudsætninger!$E$46*(AX604*$R$781+AX605*$R$782)+Forudsætninger!$E$47*(AX605*$R$782+AX606*$R$783))+Forudsætninger!$E$48*AX606*$R$783,0)","v":0},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY602*$R$779+AY603*$R$780)+Forudsætninger!$E$45*(AY603*$R$780+AY604*$R$781)+Forudsætninger!$E$46*(AY604*$R$781+AY605*$R$782)+Forudsætninger!$E$47*(AY605*$R$782+AY606*$R$783))+Forudsætninger!$E$48*AY606*$R$783,0)","v":0},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ602*$R$779+AZ603*$R$780)+Forudsætninger!$E$45*(AZ603*$R$780+AZ604*$R$781)+Forudsætninger!$E$46*(AZ604*$R$781+AZ605*$R$782)+Forudsætninger!$E$47*(AZ605*$R$782+AZ606*$R$783))+Forudsætninger!$E$48*AZ606*$R$783,0)","v":0},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA602*$R$779+BA603*$R$780)+Forudsætninger!$E$45*(BA603*$R$780+BA604*$R$781)+Forudsætninger!$E$46*(BA604*$R$781+BA605*$R$782)+Forudsætninger!$E$47*(BA605*$R$782+BA606*$R$783))+Forudsætninger!$E$48*BA606*$R$783,0)","v":0},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB602*$R$779+BB603*$R$780)+Forudsætninger!$E$45*(BB603*$R$780+BB604*$R$781)+Forudsætninger!$E$46*(BB604*$R$781+BB605*$R$782)+Forudsætninger!$E$47*(BB605*$R$782+BB606*$R$783))+Forudsætninger!$E$48*BB606*$R$783,0)","v":0},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC602*$R$779+BC603*$R$780)+Forudsætninger!$E$45*(BC603*$R$780+BC604*$R$781)+Forudsætninger!$E$46*(BC604*$R$781+BC605*$R$782)+Forudsætninger!$E$47*(BC605*$R$782+BC606*$R$783))+Forudsætninger!$E$48*BC606*$R$783,0)","v":0},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD602*$R$779+BD603*$R$780)+Forudsætninger!$E$45*(BD603*$R$780+BD604*$R$781)+Forudsætninger!$E$46*(BD604*$R$781+BD605*$R$782)+Forudsætninger!$E$47*(BD605*$R$782+BD606*$R$783))+Forudsætninger!$E$48*BD606*$R$783,0)","v":0},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE602*$R$779+BE603*$R$780)+Forudsætninger!$E$45*(BE603*$R$780+BE604*$R$781)+Forudsætninger!$E$46*(BE604*$R$781+BE605*$R$782)+Forudsætninger!$E$47*(BE605*$R$782+BE606*$R$783))+Forudsætninger!$E$48*BE606*$R$783,0)","v":0},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF602*$R$779+BF603*$R$780)+Forudsætninger!$E$45*(BF603*$R$780+BF604*$R$781)+Forudsætninger!$E$46*(BF604*$R$781+BF605*$R$782)+Forudsætninger!$E$47*(BF605*$R$782+BF606*$R$783))+Forudsætninger!$E$48*BF606*$R$783,0)","v":0},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG602*$R$779+BG603*$R$780)+Forudsætninger!$E$45*(BG603*$R$780+BG604*$R$781)+Forudsætninger!$E$46*(BG604*$R$781+BG605*$R$782)+Forudsætninger!$E$47*(BG605*$R$782+BG606*$R$783))+Forudsætninger!$E$48*BG606*$R$783,0)","v":0},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH602*$R$779+BH603*$R$780)+Forudsætninger!$E$45*(BH603*$R$780+BH604*$R$781)+Forudsætninger!$E$46*(BH604*$R$781+BH605*$R$782)+Forudsætninger!$E$47*(BH605*$R$782+BH606*$R$783))+Forudsætninger!$E$48*BH606*$R$783,0)","v":0},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI602*$R$779+BI603*$R$780)+Forudsætninger!$E$45*(BI603*$R$780+BI604*$R$781)+Forudsætninger!$E$46*(BI604*$R$781+BI605*$R$782)+Forudsætninger!$E$47*(BI605*$R$782+BI606*$R$783))+Forudsætninger!$E$48*BI606*$R$783,0)","v":0},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ602*$R$779+BJ603*$R$780)+Forudsætninger!$E$45*(BJ603*$R$780+BJ604*$R$781)+Forudsætninger!$E$46*(BJ604*$R$781+BJ605*$R$782)+Forudsætninger!$E$47*(BJ605*$R$782+BJ606*$R$783))+Forudsætninger!$E$48*BJ606*$R$783,0)","v":0},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK602*$R$779+BK603*$R$780)+Forudsætninger!$E$45*(BK603*$R$780+BK604*$R$781)+Forudsætninger!$E$46*(BK604*$R$781+BK605*$R$782)+Forudsætninger!$E$47*(BK605*$R$782+BK606*$R$783))+Forudsætninger!$E$48*BK606*$R$783,0)","v":0},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL602*$R$779+BL603*$R$780)+Forudsætninger!$E$45*(BL603*$R$780+BL604*$R$781)+Forudsætninger!$E$46*(BL604*$R$781+BL605*$R$782)+Forudsætninger!$E$47*(BL605*$R$782+BL606*$R$783))+Forudsætninger!$E$48*BL606*$R$783,0)","v":0},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM602*$R$779+BM603*$R$780)+Forudsætninger!$E$45*(BM603*$R$780+BM604*$R$781)+Forudsætninger!$E$46*(BM604*$R$781+BM605*$R$782)+Forudsætninger!$E$47*(BM605*$R$782+BM606*$R$783))+Forudsætninger!$E$48*BM606*$R$783,0)","v":0},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN602*$R$779+BN603*$R$780)+Forudsætninger!$E$45*(BN603*$R$780+BN604*$R$781)+Forudsætninger!$E$46*(BN604*$R$781+BN605*$R$782)+Forudsætninger!$E$47*(BN605*$R$782+BN606*$R$783))+Forudsætninger!$E$48*BN606*$R$783,0)","v":0},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO602*$R$779+BO603*$R$780)+Forudsætninger!$E$45*(BO603*$R$780+BO604*$R$781)+Forudsætninger!$E$46*(BO604*$R$781+BO605*$R$782)+Forudsætninger!$E$47*(BO605*$R$782+BO606*$R$783))+Forudsætninger!$E$48*BO606*$R$783,0)","v":0},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP602*$R$779+BP603*$R$780)+Forudsætninger!$E$45*(BP603*$R$780+BP604*$R$781)+Forudsætninger!$E$46*(BP604*$R$781+BP605*$R$782)+Forudsætninger!$E$47*(BP605*$R$782+BP606*$R$783))+Forudsætninger!$E$48*BP606*$R$783,0)","v":0},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ602*$R$779+BQ603*$R$780)+Forudsætninger!$E$45*(BQ603*$R$780+BQ604*$R$781)+Forudsætninger!$E$46*(BQ604*$R$781+BQ605*$R$782)+Forudsætninger!$E$47*(BQ605*$R$782+BQ606*$R$783))+Forudsætninger!$E$48*BQ606*$R$783,0)","v":0},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR602*$R$779+BR603*$R$780)+Forudsætninger!$E$45*(BR603*$R$780+BR604*$R$781)+Forudsætninger!$E$46*(BR604*$R$781+BR605*$R$782)+Forudsætninger!$E$47*(BR605*$R$782+BR606*$R$783))+Forudsætninger!$E$48*BR606*$R$783,0)","v":0},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS602*$R$779+BS603*$R$780)+Forudsætninger!$E$45*(BS603*$R$780+BS604*$R$781)+Forudsætninger!$E$46*(BS604*$R$781+BS605*$R$782)+Forudsætninger!$E$47*(BS605*$R$782+BS606*$R$783))+Forudsætninger!$E$48*BS606*$R$783,0)","v":0},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT602*$R$779+BT603*$R$780)+Forudsætninger!$E$45*(BT603*$R$780+BT604*$R$781)+Forudsætninger!$E$46*(BT604*$R$781+BT605*$R$782)+Forudsætninger!$E$47*(BT605*$R$782+BT606*$R$783))+Forudsætninger!$E$48*BT606*$R$783,0)","v":0},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU602*$R$779+BU603*$R$780)+Forudsætninger!$E$45*(BU603*$R$780+BU604*$R$781)+Forudsætninger!$E$46*(BU604*$R$781+BU605*$R$782)+Forudsætninger!$E$47*(BU605*$R$782+BU606*$R$783))+Forudsætninger!$E$48*BU606*$R$783,0)","v":0},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV602*$R$779+BV603*$R$780)+Forudsætninger!$E$45*(BV603*$R$780+BV604*$R$781)+Forudsætninger!$E$46*(BV604*$R$781+BV605*$R$782)+Forudsætninger!$E$47*(BV605*$R$782+BV606*$R$783))+Forudsætninger!$E$48*BV606*$R$783,0)","v":0},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW602*$R$779+BW603*$R$780)+Forudsætninger!$E$45*(BW603*$R$780+BW604*$R$781)+Forudsætninger!$E$46*(BW604*$R$781+BW605*$R$782)+Forudsætninger!$E$47*(BW605*$R$782+BW606*$R$783))+Forudsætninger!$E$48*BW606*$R$783,0)","v":0},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX602*$R$779+BX603*$R$780)+Forudsætninger!$E$45*(BX603*$R$780+BX604*$R$781)+Forudsætninger!$E$46*(BX604*$R$781+BX605*$R$782)+Forudsætninger!$E$47*(BX605*$R$782+BX606*$R$783))+Forudsætninger!$E$48*BX606*$R$783,0)","v":0},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY602*$R$779+BY603*$R$780)+Forudsætninger!$E$45*(BY603*$R$780+BY604*$R$781)+Forudsætninger!$E$46*(BY604*$R$781+BY605*$R$782)+Forudsætninger!$E$47*(BY605*$R$782+BY606*$R$783))+Forudsætninger!$E$48*BY606*$R$783,0)","v":0},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ602*$R$779+BZ603*$R$780)+Forudsætninger!$E$45*(BZ603*$R$780+BZ604*$R$781)+Forudsætninger!$E$46*(BZ604*$R$781+BZ605*$R$782)+Forudsætninger!$E$47*(BZ605*$R$782+BZ606*$R$783))+Forudsætninger!$E$48*BZ606*$R$783,0)","v":0},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA602*$R$779+CA603*$R$780)+Forudsætninger!$E$45*(CA603*$R$780+CA604*$R$781)+Forudsætninger!$E$46*(CA604*$R$781+CA605*$R$782)+Forudsætninger!$E$47*(CA605*$R$782+CA606*$R$783))+Forudsætninger!$E$48*CA606*$R$783,0)","v":0},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB602*$R$779+CB603*$R$780)+Forudsætninger!$E$45*(CB603*$R$780+CB604*$R$781)+Forudsætninger!$E$46*(CB604*$R$781+CB605*$R$782)+Forudsætninger!$E$47*(CB605*$R$782+CB606*$R$783))+Forudsætninger!$E$48*CB606*$R$783,0)","v":0},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC602*$R$779+CC603*$R$780)+Forudsætninger!$E$45*(CC603*$R$780+CC604*$R$781)+Forudsætninger!$E$46*(CC604*$R$781+CC605*$R$782)+Forudsætninger!$E$47*(CC605*$R$782+CC606*$R$783))+Forudsætninger!$E$48*CC606*$R$783,0)","v":0},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD602*$R$779+CD603*$R$780)+Forudsætninger!$E$45*(CD603*$R$780+CD604*$R$781)+Forudsætninger!$E$46*(CD604*$R$781+CD605*$R$782)+Forudsætninger!$E$47*(CD605*$R$782+CD606*$R$783))+Forudsætninger!$E$48*CD606*$R$783,0)","v":0},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE602*$R$779+CE603*$R$780)+Forudsætninger!$E$45*(CE603*$R$780+CE604*$R$781)+Forudsætninger!$E$46*(CE604*$R$781+CE605*$R$782)+Forudsætninger!$E$47*(CE605*$R$782+CE606*$R$783))+Forudsætninger!$E$48*CE606*$R$783,0)","v":0},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF602*$R$779+CF603*$R$780)+Forudsætninger!$E$45*(CF603*$R$780+CF604*$R$781)+Forudsætninger!$E$46*(CF604*$R$781+CF605*$R$782)+Forudsætninger!$E$47*(CF605*$R$782+CF606*$R$783))+Forudsætninger!$E$48*CF606*$R$783,0)","v":0},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG602*$R$779+CG603*$R$780)+Forudsætninger!$E$45*(CG603*$R$780+CG604*$R$781)+Forudsætninger!$E$46*(CG604*$R$781+CG605*$R$782)+Forudsætninger!$E$47*(CG605*$R$782+CG606*$R$783))+Forudsætninger!$E$48*CG606*$R$783,0)","v":0},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH602*$R$779+CH603*$R$780)+Forudsætninger!$E$45*(CH603*$R$780+CH604*$R$781)+Forudsætninger!$E$46*(CH604*$R$781+CH605*$R$782)+Forudsætninger!$E$47*(CH605*$R$782+CH606*$R$783))+Forudsætninger!$E$48*CH606*$R$783,0)","v":0},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI602*$R$779+CI603*$R$780)+Forudsætninger!$E$45*(CI603*$R$780+CI604*$R$781)+Forudsætninger!$E$46*(CI604*$R$781+CI605*$R$782)+Forudsætninger!$E$47*(CI605*$R$782+CI606*$R$783))+Forudsætninger!$E$48*CI606*$R$783,0)","v":0},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ602*$R$779+CJ603*$R$780)+Forudsætninger!$E$45*(CJ603*$R$780+CJ604*$R$781)+Forudsætninger!$E$46*(CJ604*$R$781+CJ605*$R$782)+Forudsætninger!$E$47*(CJ605*$R$782+CJ606*$R$783))+Forudsætninger!$E$48*CJ606*$R$783,0)","v":0},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK602*$R$779+CK603*$R$780)+Forudsætninger!$E$45*(CK603*$R$780+CK604*$R$781)+Forudsætninger!$E$46*(CK604*$R$781+CK605*$R$782)+Forudsætninger!$E$47*(CK605*$R$782+CK606*$R$783))+Forudsætninger!$E$48*CK606*$R$783,0)","v":0},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL602*$R$779+CL603*$R$780)+Forudsætninger!$E$45*(CL603*$R$780+CL604*$R$781)+Forudsætninger!$E$46*(CL604*$R$781+CL605*$R$782)+Forudsætninger!$E$47*(CL605*$R$782+CL606*$R$783))+Forudsætninger!$E$48*CL606*$R$783,0)","v":0},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM602*$R$779+CM603*$R$780)+Forudsætninger!$E$45*(CM603*$R$780+CM604*$R$781)+Forudsætninger!$E$46*(CM604*$R$781+CM605*$R$782)+Forudsætninger!$E$47*(CM605*$R$782+CM606*$R$783))+Forudsætninger!$E$48*CM606*$R$783,0)","v":0},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN602*$R$779+CN603*$R$780)+Forudsætninger!$E$45*(CN603*$R$780+CN604*$R$781)+Forudsætninger!$E$46*(CN604*$R$781+CN605*$R$782)+Forudsætninger!$E$47*(CN605*$R$782+CN606*$R$783))+Forudsætninger!$E$48*CN606*$R$783,0)","v":0},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO602*$R$779+CO603*$R$780)+Forudsætninger!$E$45*(CO603*$R$780+CO604*$R$781)+Forudsætninger!$E$46*(CO604*$R$781+CO605*$R$782)+Forudsætninger!$E$47*(CO605*$R$782+CO606*$R$783))+Forudsætninger!$E$48*CO606*$R$783,0)","v":0},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP602*$R$779+CP603*$R$780)+Forudsætninger!$E$45*(CP603*$R$780+CP604*$R$781)+Forudsætninger!$E$46*(CP604*$R$781+CP605*$R$782)+Forudsætninger!$E$47*(CP605*$R$782+CP606*$R$783))+Forudsætninger!$E$48*CP606*$R$783,0)","v":0},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ602*$R$779+CQ603*$R$780)+Forudsætninger!$E$45*(CQ603*$R$780+CQ604*$R$781)+Forudsætninger!$E$46*(CQ604*$R$781+CQ605*$R$782)+Forudsætninger!$E$47*(CQ605*$R$782+CQ606*$R$783))+Forudsætninger!$E$48*CQ606*$R$783,0)","v":0},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR602*$R$779+CR603*$R$780)+Forudsætninger!$E$45*(CR603*$R$780+CR604*$R$781)+Forudsætninger!$E$46*(CR604*$R$781+CR605*$R$782)+Forudsætninger!$E$47*(CR605*$R$782+CR606*$R$783))+Forudsætninger!$E$48*CR606*$R$783,0)","v":0},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS602*$R$779+CS603*$R$780)+Forudsætninger!$E$45*(CS603*$R$780+CS604*$R$781)+Forudsætninger!$E$46*(CS604*$R$781+CS605*$R$782)+Forudsætninger!$E$47*(CS605*$R$782+CS606*$R$783))+Forudsætninger!$E$48*CS606*$R$783,0)","v":0},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT602*$R$779+CT603*$R$780)+Forudsætninger!$E$45*(CT603*$R$780+CT604*$R$781)+Forudsætninger!$E$46*(CT604*$R$781+CT605*$R$782)+Forudsætninger!$E$47*(CT605*$R$782+CT606*$R$783))+Forudsætninger!$E$48*CT606*$R$783,0)","v":0},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU602*$R$779+CU603*$R$780)+Forudsætninger!$E$45*(CU603*$R$780+CU604*$R$781)+Forudsætninger!$E$46*(CU604*$R$781+CU605*$R$782)+Forudsætninger!$E$47*(CU605*$R$782+CU606*$R$783))+Forudsætninger!$E$48*CU606*$R$783,0)","v":0},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV602*$R$779+CV603*$R$780)+Forudsætninger!$E$45*(CV603*$R$780+CV604*$R$781)+Forudsætninger!$E$46*(CV604*$R$781+CV605*$R$782)+Forudsætninger!$E$47*(CV605*$R$782+CV606*$R$783))+Forudsætninger!$E$48*CV606*$R$783,0)","v":0},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW602*$R$779+CW603*$R$780)+Forudsætninger!$E$45*(CW603*$R$780+CW604*$R$781)+Forudsætninger!$E$46*(CW604*$R$781+CW605*$R$782)+Forudsætninger!$E$47*(CW605*$R$782+CW606*$R$783))+Forudsætninger!$E$48*CW606*$R$783,0)","v":0},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX602*$R$779+CX603*$R$780)+Forudsætninger!$E$45*(CX603*$R$780+CX604*$R$781)+Forudsætninger!$E$46*(CX604*$R$781+CX605*$R$782)+Forudsætninger!$E$47*(CX605*$R$782+CX606*$R$783))+Forudsætninger!$E$48*CX606*$R$783,0)","v":0},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY602*$R$779+CY603*$R$780)+Forudsætninger!$E$45*(CY603*$R$780+CY604*$R$781)+Forudsætninger!$E$46*(CY604*$R$781+CY605*$R$782)+Forudsætninger!$E$47*(CY605*$R$782+CY606*$R$783))+Forudsætninger!$E$48*CY606*$R$783,0)","v":0},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ602*$R$779+CZ603*$R$780)+Forudsætninger!$E$45*(CZ603*$R$780+CZ604*$R$781)+Forudsætninger!$E$46*(CZ604*$R$781+CZ605*$R$782)+Forudsætninger!$E$47*(CZ605*$R$782+CZ606*$R$783))+Forudsætninger!$E$48*CZ606*$R$783,0)","v":0},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA602*$R$779+DA603*$R$780)+Forudsætninger!$E$45*(DA603*$R$780+DA604*$R$781)+Forudsætninger!$E$46*(DA604*$R$781+DA605*$R$782)+Forudsætninger!$E$47*(DA605*$R$782+DA606*$R$783))+Forudsætninger!$E$48*DA606*$R$783,0)","v":0}]
[null,null,null,"Afgrøder",{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E639*$S$779+E640*$S$780)+Forudsætninger!$E$45*(E640*$S$780+E641*$S$781)+Forudsætninger!$E$46*(E641*$S$781+E642*$S$782)+Forudsætninger!$E$47*(E642*$S$782+E643*$S$783))+Forudsætninger!$E$48*E643*$S$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F639*$S$779+F640*$S$780)+Forudsætninger!$E$45*(F640*$S$780+F641*$S$781)+Forudsætninger!$E$46*(F641*$S$781+F642*$S$782)+Forudsætninger!$E$47*(F642*$S$782+F643*$S$783))+Forudsætninger!$E$48*F643*$S$783,0)","v":0},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G639*$S$779+G640*$S$780)+Forudsætninger!$E$45*(G640*$S$780+G641*$S$781)+Forudsætninger!$E$46*(G641*$S$781+G642*$S$782)+Forudsætninger!$E$47*(G642*$S$782+G643*$S$783))+Forudsætninger!$E$48*G643*$S$783,0)","v":0},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H639*$S$779+H640*$S$780)+Forudsætninger!$E$45*(H640*$S$780+H641*$S$781)+Forudsætninger!$E$46*(H641*$S$781+H642*$S$782)+Forudsætninger!$E$47*(H642*$S$782+H643*$S$783))+Forudsætninger!$E$48*H643*$S$783,0)","v":0},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I639*$S$779+I640*$S$780)+Forudsætninger!$E$45*(I640*$S$780+I641*$S$781)+Forudsætninger!$E$46*(I641*$S$781+I642*$S$782)+Forudsætninger!$E$47*(I642*$S$782+I643*$S$783))+Forudsætninger!$E$48*I643*$S$783,0)","v":0},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J639*$S$779+J640*$S$780)+Forudsætninger!$E$45*(J640*$S$780+J641*$S$781)+Forudsætninger!$E$46*(J641*$S$781+J642*$S$782)+Forudsætninger!$E$47*(J642*$S$782+J643*$S$783))+Forudsætninger!$E$48*J643*$S$783,0)","v":0},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K639*$S$779+K640*$S$780)+Forudsætninger!$E$45*(K640*$S$780+K641*$S$781)+Forudsætninger!$E$46*(K641*$S$781+K642*$S$782)+Forudsætninger!$E$47*(K642*$S$782+K643*$S$783))+Forudsætninger!$E$48*K643*$S$783,0)","v":0},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L639*$S$779+L640*$S$780)+Forudsætninger!$E$45*(L640*$S$780+L641*$S$781)+Forudsætninger!$E$46*(L641*$S$781+L642*$S$782)+Forudsætninger!$E$47*(L642*$S$782+L643*$S$783))+Forudsætninger!$E$48*L643*$S$783,0)","v":0},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M639*$S$779+M640*$S$780)+Forudsætninger!$E$45*(M640*$S$780+M641*$S$781)+Forudsætninger!$E$46*(M641*$S$781+M642*$S$782)+Forudsætninger!$E$47*(M642*$S$782+M643*$S$783))+Forudsætninger!$E$48*M643*$S$783,0)","v":0},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N639*$S$779+N640*$S$780)+Forudsætninger!$E$45*(N640*$S$780+N641*$S$781)+Forudsætninger!$E$46*(N641*$S$781+N642*$S$782)+Forudsætninger!$E$47*(N642*$S$782+N643*$S$783))+Forudsætninger!$E$48*N643*$S$783,0)","v":0},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O639*$S$779+O640*$S$780)+Forudsætninger!$E$45*(O640*$S$780+O641*$S$781)+Forudsætninger!$E$46*(O641*$S$781+O642*$S$782)+Forudsætninger!$E$47*(O642*$S$782+O643*$S$783))+Forudsætninger!$E$48*O643*$S$783,0)","v":0},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P639*$S$779+P640*$S$780)+Forudsætninger!$E$45*(P640*$S$780+P641*$S$781)+Forudsætninger!$E$46*(P641*$S$781+P642*$S$782)+Forudsætninger!$E$47*(P642*$S$782+P643*$S$783))+Forudsætninger!$E$48*P643*$S$783,0)","v":0},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q639*$S$779+Q640*$S$780)+Forudsætninger!$E$45*(Q640*$S$780+Q641*$S$781)+Forudsætninger!$E$46*(Q641*$S$781+Q642*$S$782)+Forudsætninger!$E$47*(Q642*$S$782+Q643*$S$783))+Forudsætninger!$E$48*Q643*$S$783,0)","v":0},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R639*$S$779+R640*$S$780)+Forudsætninger!$E$45*(R640*$S$780+R641*$S$781)+Forudsætninger!$E$46*(R641*$S$781+R642*$S$782)+Forudsætninger!$E$47*(R642*$S$782+R643*$S$783))+Forudsætninger!$E$48*R643*$S$783,0)","v":0},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S639*$S$779+S640*$S$780)+Forudsætninger!$E$45*(S640*$S$780+S641*$S$781)+Forudsætninger!$E$46*(S641*$S$781+S642*$S$782)+Forudsætninger!$E$47*(S642*$S$782+S643*$S$783))+Forudsætninger!$E$48*S643*$S$783,0)","v":0},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T639*$S$779+T640*$S$780)+Forudsætninger!$E$45*(T640*$S$780+T641*$S$781)+Forudsætninger!$E$46*(T641*$S$781+T642*$S$782)+Forudsætninger!$E$47*(T642*$S$782+T643*$S$783))+Forudsætninger!$E$48*T643*$S$783,0)","v":0},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U639*$S$779+U640*$S$780)+Forudsætninger!$E$45*(U640*$S$780+U641*$S$781)+Forudsætninger!$E$46*(U641*$S$781+U642*$S$782)+Forudsætninger!$E$47*(U642*$S$782+U643*$S$783))+Forudsætninger!$E$48*U643*$S$783,0)","v":0},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V639*$S$779+V640*$S$780)+Forudsætninger!$E$45*(V640*$S$780+V641*$S$781)+Forudsætninger!$E$46*(V641*$S$781+V642*$S$782)+Forudsætninger!$E$47*(V642*$S$782+V643*$S$783))+Forudsætninger!$E$48*V643*$S$783,0)","v":0},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W639*$S$779+W640*$S$780)+Forudsætninger!$E$45*(W640*$S$780+W641*$S$781)+Forudsætninger!$E$46*(W641*$S$781+W642*$S$782)+Forudsætninger!$E$47*(W642*$S$782+W643*$S$783))+Forudsætninger!$E$48*W643*$S$783,0)","v":0},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X639*$S$779+X640*$S$780)+Forudsætninger!$E$45*(X640*$S$780+X641*$S$781)+Forudsætninger!$E$46*(X641*$S$781+X642*$S$782)+Forudsætninger!$E$47*(X642*$S$782+X643*$S$783))+Forudsætninger!$E$48*X643*$S$783,0)","v":0},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y639*$S$779+Y640*$S$780)+Forudsætninger!$E$45*(Y640*$S$780+Y641*$S$781)+Forudsætninger!$E$46*(Y641*$S$781+Y642*$S$782)+Forudsætninger!$E$47*(Y642*$S$782+Y643*$S$783))+Forudsætninger!$E$48*Y643*$S$783,0)","v":0},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z639*$S$779+Z640*$S$780)+Forudsætninger!$E$45*(Z640*$S$780+Z641*$S$781)+Forudsætninger!$E$46*(Z641*$S$781+Z642*$S$782)+Forudsætninger!$E$47*(Z642*$S$782+Z643*$S$783))+Forudsætninger!$E$48*Z643*$S$783,0)","v":0},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA639*$S$779+AA640*$S$780)+Forudsætninger!$E$45*(AA640*$S$780+AA641*$S$781)+Forudsætninger!$E$46*(AA641*$S$781+AA642*$S$782)+Forudsætninger!$E$47*(AA642*$S$782+AA643*$S$783))+Forudsætninger!$E$48*AA643*$S$783,0)","v":0},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB639*$S$779+AB640*$S$780)+Forudsætninger!$E$45*(AB640*$S$780+AB641*$S$781)+Forudsætninger!$E$46*(AB641*$S$781+AB642*$S$782)+Forudsætninger!$E$47*(AB642*$S$782+AB643*$S$783))+Forudsætninger!$E$48*AB643*$S$783,0)","v":0},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC639*$S$779+AC640*$S$780)+Forudsætninger!$E$45*(AC640*$S$780+AC641*$S$781)+Forudsætninger!$E$46*(AC641*$S$781+AC642*$S$782)+Forudsætninger!$E$47*(AC642*$S$782+AC643*$S$783))+Forudsætninger!$E$48*AC643*$S$783,0)","v":0},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD639*$S$779+AD640*$S$780)+Forudsætninger!$E$45*(AD640*$S$780+AD641*$S$781)+Forudsætninger!$E$46*(AD641*$S$781+AD642*$S$782)+Forudsætninger!$E$47*(AD642*$S$782+AD643*$S$783))+Forudsætninger!$E$48*AD643*$S$783,0)","v":0},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE639*$S$779+AE640*$S$780)+Forudsætninger!$E$45*(AE640*$S$780+AE641*$S$781)+Forudsætninger!$E$46*(AE641*$S$781+AE642*$S$782)+Forudsætninger!$E$47*(AE642*$S$782+AE643*$S$783))+Forudsætninger!$E$48*AE643*$S$783,0)","v":0},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF639*$S$779+AF640*$S$780)+Forudsætninger!$E$45*(AF640*$S$780+AF641*$S$781)+Forudsætninger!$E$46*(AF641*$S$781+AF642*$S$782)+Forudsætninger!$E$47*(AF642*$S$782+AF643*$S$783))+Forudsætninger!$E$48*AF643*$S$783,0)","v":0},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG639*$S$779+AG640*$S$780)+Forudsætninger!$E$45*(AG640*$S$780+AG641*$S$781)+Forudsætninger!$E$46*(AG641*$S$781+AG642*$S$782)+Forudsætninger!$E$47*(AG642*$S$782+AG643*$S$783))+Forudsætninger!$E$48*AG643*$S$783,0)","v":0},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH639*$S$779+AH640*$S$780)+Forudsætninger!$E$45*(AH640*$S$780+AH641*$S$781)+Forudsætninger!$E$46*(AH641*$S$781+AH642*$S$782)+Forudsætninger!$E$47*(AH642*$S$782+AH643*$S$783))+Forudsætninger!$E$48*AH643*$S$783,0)","v":0},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI639*$S$779+AI640*$S$780)+Forudsætninger!$E$45*(AI640*$S$780+AI641*$S$781)+Forudsætninger!$E$46*(AI641*$S$781+AI642*$S$782)+Forudsætninger!$E$47*(AI642*$S$782+AI643*$S$783))+Forudsætninger!$E$48*AI643*$S$783,0)","v":0},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ639*$S$779+AJ640*$S$780)+Forudsætninger!$E$45*(AJ640*$S$780+AJ641*$S$781)+Forudsætninger!$E$46*(AJ641*$S$781+AJ642*$S$782)+Forudsætninger!$E$47*(AJ642*$S$782+AJ643*$S$783))+Forudsætninger!$E$48*AJ643*$S$783,0)","v":0},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK639*$S$779+AK640*$S$780)+Forudsætninger!$E$45*(AK640*$S$780+AK641*$S$781)+Forudsætninger!$E$46*(AK641*$S$781+AK642*$S$782)+Forudsætninger!$E$47*(AK642*$S$782+AK643*$S$783))+Forudsætninger!$E$48*AK643*$S$783,0)","v":0},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL639*$S$779+AL640*$S$780)+Forudsætninger!$E$45*(AL640*$S$780+AL641*$S$781)+Forudsætninger!$E$46*(AL641*$S$781+AL642*$S$782)+Forudsætninger!$E$47*(AL642*$S$782+AL643*$S$783))+Forudsætninger!$E$48*AL643*$S$783,0)","v":0},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM639*$S$779+AM640*$S$780)+Forudsætninger!$E$45*(AM640*$S$780+AM641*$S$781)+Forudsætninger!$E$46*(AM641*$S$781+AM642*$S$782)+Forudsætninger!$E$47*(AM642*$S$782+AM643*$S$783))+Forudsætninger!$E$48*AM643*$S$783,0)","v":0},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN639*$S$779+AN640*$S$780)+Forudsætninger!$E$45*(AN640*$S$780+AN641*$S$781)+Forudsætninger!$E$46*(AN641*$S$781+AN642*$S$782)+Forudsætninger!$E$47*(AN642*$S$782+AN643*$S$783))+Forudsætninger!$E$48*AN643*$S$783,0)","v":0},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO639*$S$779+AO640*$S$780)+Forudsætninger!$E$45*(AO640*$S$780+AO641*$S$781)+Forudsætninger!$E$46*(AO641*$S$781+AO642*$S$782)+Forudsætninger!$E$47*(AO642*$S$782+AO643*$S$783))+Forudsætninger!$E$48*AO643*$S$783,0)","v":0},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP639*$S$779+AP640*$S$780)+Forudsætninger!$E$45*(AP640*$S$780+AP641*$S$781)+Forudsætninger!$E$46*(AP641*$S$781+AP642*$S$782)+Forudsætninger!$E$47*(AP642*$S$782+AP643*$S$783))+Forudsætninger!$E$48*AP643*$S$783,0)","v":0},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ639*$S$779+AQ640*$S$780)+Forudsætninger!$E$45*(AQ640*$S$780+AQ641*$S$781)+Forudsætninger!$E$46*(AQ641*$S$781+AQ642*$S$782)+Forudsætninger!$E$47*(AQ642*$S$782+AQ643*$S$783))+Forudsætninger!$E$48*AQ643*$S$783,0)","v":0},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR639*$S$779+AR640*$S$780)+Forudsætninger!$E$45*(AR640*$S$780+AR641*$S$781)+Forudsætninger!$E$46*(AR641*$S$781+AR642*$S$782)+Forudsætninger!$E$47*(AR642*$S$782+AR643*$S$783))+Forudsætninger!$E$48*AR643*$S$783,0)","v":0},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS639*$S$779+AS640*$S$780)+Forudsætninger!$E$45*(AS640*$S$780+AS641*$S$781)+Forudsætninger!$E$46*(AS641*$S$781+AS642*$S$782)+Forudsætninger!$E$47*(AS642*$S$782+AS643*$S$783))+Forudsætninger!$E$48*AS643*$S$783,0)","v":0},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT639*$S$779+AT640*$S$780)+Forudsætninger!$E$45*(AT640*$S$780+AT641*$S$781)+Forudsætninger!$E$46*(AT641*$S$781+AT642*$S$782)+Forudsætninger!$E$47*(AT642*$S$782+AT643*$S$783))+Forudsætninger!$E$48*AT643*$S$783,0)","v":0},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU639*$S$779+AU640*$S$780)+Forudsætninger!$E$45*(AU640*$S$780+AU641*$S$781)+Forudsætninger!$E$46*(AU641*$S$781+AU642*$S$782)+Forudsætninger!$E$47*(AU642*$S$782+AU643*$S$783))+Forudsætninger!$E$48*AU643*$S$783,0)","v":0},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV639*$S$779+AV640*$S$780)+Forudsætninger!$E$45*(AV640*$S$780+AV641*$S$781)+Forudsætninger!$E$46*(AV641*$S$781+AV642*$S$782)+Forudsætninger!$E$47*(AV642*$S$782+AV643*$S$783))+Forudsætninger!$E$48*AV643*$S$783,0)","v":0},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW639*$S$779+AW640*$S$780)+Forudsætninger!$E$45*(AW640*$S$780+AW641*$S$781)+Forudsætninger!$E$46*(AW641*$S$781+AW642*$S$782)+Forudsætninger!$E$47*(AW642*$S$782+AW643*$S$783))+Forudsætninger!$E$48*AW643*$S$783,0)","v":0},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX639*$S$779+AX640*$S$780)+Forudsætninger!$E$45*(AX640*$S$780+AX641*$S$781)+Forudsætninger!$E$46*(AX641*$S$781+AX642*$S$782)+Forudsætninger!$E$47*(AX642*$S$782+AX643*$S$783))+Forudsætninger!$E$48*AX643*$S$783,0)","v":0},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY639*$S$779+AY640*$S$780)+Forudsætninger!$E$45*(AY640*$S$780+AY641*$S$781)+Forudsætninger!$E$46*(AY641*$S$781+AY642*$S$782)+Forudsætninger!$E$47*(AY642*$S$782+AY643*$S$783))+Forudsætninger!$E$48*AY643*$S$783,0)","v":0},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ639*$S$779+AZ640*$S$780)+Forudsætninger!$E$45*(AZ640*$S$780+AZ641*$S$781)+Forudsætninger!$E$46*(AZ641*$S$781+AZ642*$S$782)+Forudsætninger!$E$47*(AZ642*$S$782+AZ643*$S$783))+Forudsætninger!$E$48*AZ643*$S$783,0)","v":0},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA639*$S$779+BA640*$S$780)+Forudsætninger!$E$45*(BA640*$S$780+BA641*$S$781)+Forudsætninger!$E$46*(BA641*$S$781+BA642*$S$782)+Forudsætninger!$E$47*(BA642*$S$782+BA643*$S$783))+Forudsætninger!$E$48*BA643*$S$783,0)","v":0},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB639*$S$779+BB640*$S$780)+Forudsætninger!$E$45*(BB640*$S$780+BB641*$S$781)+Forudsætninger!$E$46*(BB641*$S$781+BB642*$S$782)+Forudsætninger!$E$47*(BB642*$S$782+BB643*$S$783))+Forudsætninger!$E$48*BB643*$S$783,0)","v":0},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC639*$S$779+BC640*$S$780)+Forudsætninger!$E$45*(BC640*$S$780+BC641*$S$781)+Forudsætninger!$E$46*(BC641*$S$781+BC642*$S$782)+Forudsætninger!$E$47*(BC642*$S$782+BC643*$S$783))+Forudsætninger!$E$48*BC643*$S$783,0)","v":0},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD639*$S$779+BD640*$S$780)+Forudsætninger!$E$45*(BD640*$S$780+BD641*$S$781)+Forudsætninger!$E$46*(BD641*$S$781+BD642*$S$782)+Forudsætninger!$E$47*(BD642*$S$782+BD643*$S$783))+Forudsætninger!$E$48*BD643*$S$783,0)","v":0},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE639*$S$779+BE640*$S$780)+Forudsætninger!$E$45*(BE640*$S$780+BE641*$S$781)+Forudsætninger!$E$46*(BE641*$S$781+BE642*$S$782)+Forudsætninger!$E$47*(BE642*$S$782+BE643*$S$783))+Forudsætninger!$E$48*BE643*$S$783,0)","v":0},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF639*$S$779+BF640*$S$780)+Forudsætninger!$E$45*(BF640*$S$780+BF641*$S$781)+Forudsætninger!$E$46*(BF641*$S$781+BF642*$S$782)+Forudsætninger!$E$47*(BF642*$S$782+BF643*$S$783))+Forudsætninger!$E$48*BF643*$S$783,0)","v":0},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG639*$S$779+BG640*$S$780)+Forudsætninger!$E$45*(BG640*$S$780+BG641*$S$781)+Forudsætninger!$E$46*(BG641*$S$781+BG642*$S$782)+Forudsætninger!$E$47*(BG642*$S$782+BG643*$S$783))+Forudsætninger!$E$48*BG643*$S$783,0)","v":0},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH639*$S$779+BH640*$S$780)+Forudsætninger!$E$45*(BH640*$S$780+BH641*$S$781)+Forudsætninger!$E$46*(BH641*$S$781+BH642*$S$782)+Forudsætninger!$E$47*(BH642*$S$782+BH643*$S$783))+Forudsætninger!$E$48*BH643*$S$783,0)","v":0},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI639*$S$779+BI640*$S$780)+Forudsætninger!$E$45*(BI640*$S$780+BI641*$S$781)+Forudsætninger!$E$46*(BI641*$S$781+BI642*$S$782)+Forudsætninger!$E$47*(BI642*$S$782+BI643*$S$783))+Forudsætninger!$E$48*BI643*$S$783,0)","v":0},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ639*$S$779+BJ640*$S$780)+Forudsætninger!$E$45*(BJ640*$S$780+BJ641*$S$781)+Forudsætninger!$E$46*(BJ641*$S$781+BJ642*$S$782)+Forudsætninger!$E$47*(BJ642*$S$782+BJ643*$S$783))+Forudsætninger!$E$48*BJ643*$S$783,0)","v":0},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK639*$S$779+BK640*$S$780)+Forudsætninger!$E$45*(BK640*$S$780+BK641*$S$781)+Forudsætninger!$E$46*(BK641*$S$781+BK642*$S$782)+Forudsætninger!$E$47*(BK642*$S$782+BK643*$S$783))+Forudsætninger!$E$48*BK643*$S$783,0)","v":0},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL639*$S$779+BL640*$S$780)+Forudsætninger!$E$45*(BL640*$S$780+BL641*$S$781)+Forudsætninger!$E$46*(BL641*$S$781+BL642*$S$782)+Forudsætninger!$E$47*(BL642*$S$782+BL643*$S$783))+Forudsætninger!$E$48*BL643*$S$783,0)","v":0},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM639*$S$779+BM640*$S$780)+Forudsætninger!$E$45*(BM640*$S$780+BM641*$S$781)+Forudsætninger!$E$46*(BM641*$S$781+BM642*$S$782)+Forudsætninger!$E$47*(BM642*$S$782+BM643*$S$783))+Forudsætninger!$E$48*BM643*$S$783,0)","v":0},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN639*$S$779+BN640*$S$780)+Forudsætninger!$E$45*(BN640*$S$780+BN641*$S$781)+Forudsætninger!$E$46*(BN641*$S$781+BN642*$S$782)+Forudsætninger!$E$47*(BN642*$S$782+BN643*$S$783))+Forudsætninger!$E$48*BN643*$S$783,0)","v":0},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO639*$S$779+BO640*$S$780)+Forudsætninger!$E$45*(BO640*$S$780+BO641*$S$781)+Forudsætninger!$E$46*(BO641*$S$781+BO642*$S$782)+Forudsætninger!$E$47*(BO642*$S$782+BO643*$S$783))+Forudsætninger!$E$48*BO643*$S$783,0)","v":0},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP639*$S$779+BP640*$S$780)+Forudsætninger!$E$45*(BP640*$S$780+BP641*$S$781)+Forudsætninger!$E$46*(BP641*$S$781+BP642*$S$782)+Forudsætninger!$E$47*(BP642*$S$782+BP643*$S$783))+Forudsætninger!$E$48*BP643*$S$783,0)","v":0},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ639*$S$779+BQ640*$S$780)+Forudsætninger!$E$45*(BQ640*$S$780+BQ641*$S$781)+Forudsætninger!$E$46*(BQ641*$S$781+BQ642*$S$782)+Forudsætninger!$E$47*(BQ642*$S$782+BQ643*$S$783))+Forudsætninger!$E$48*BQ643*$S$783,0)","v":0},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR639*$S$779+BR640*$S$780)+Forudsætninger!$E$45*(BR640*$S$780+BR641*$S$781)+Forudsætninger!$E$46*(BR641*$S$781+BR642*$S$782)+Forudsætninger!$E$47*(BR642*$S$782+BR643*$S$783))+Forudsætninger!$E$48*BR643*$S$783,0)","v":0},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS639*$S$779+BS640*$S$780)+Forudsætninger!$E$45*(BS640*$S$780+BS641*$S$781)+Forudsætninger!$E$46*(BS641*$S$781+BS642*$S$782)+Forudsætninger!$E$47*(BS642*$S$782+BS643*$S$783))+Forudsætninger!$E$48*BS643*$S$783,0)","v":0},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT639*$S$779+BT640*$S$780)+Forudsætninger!$E$45*(BT640*$S$780+BT641*$S$781)+Forudsætninger!$E$46*(BT641*$S$781+BT642*$S$782)+Forudsætninger!$E$47*(BT642*$S$782+BT643*$S$783))+Forudsætninger!$E$48*BT643*$S$783,0)","v":0},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU639*$S$779+BU640*$S$780)+Forudsætninger!$E$45*(BU640*$S$780+BU641*$S$781)+Forudsætninger!$E$46*(BU641*$S$781+BU642*$S$782)+Forudsætninger!$E$47*(BU642*$S$782+BU643*$S$783))+Forudsætninger!$E$48*BU643*$S$783,0)","v":0},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV639*$S$779+BV640*$S$780)+Forudsætninger!$E$45*(BV640*$S$780+BV641*$S$781)+Forudsætninger!$E$46*(BV641*$S$781+BV642*$S$782)+Forudsætninger!$E$47*(BV642*$S$782+BV643*$S$783))+Forudsætninger!$E$48*BV643*$S$783,0)","v":0},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW639*$S$779+BW640*$S$780)+Forudsætninger!$E$45*(BW640*$S$780+BW641*$S$781)+Forudsætninger!$E$46*(BW641*$S$781+BW642*$S$782)+Forudsætninger!$E$47*(BW642*$S$782+BW643*$S$783))+Forudsætninger!$E$48*BW643*$S$783,0)","v":0},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX639*$S$779+BX640*$S$780)+Forudsætninger!$E$45*(BX640*$S$780+BX641*$S$781)+Forudsætninger!$E$46*(BX641*$S$781+BX642*$S$782)+Forudsætninger!$E$47*(BX642*$S$782+BX643*$S$783))+Forudsætninger!$E$48*BX643*$S$783,0)","v":0},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY639*$S$779+BY640*$S$780)+Forudsætninger!$E$45*(BY640*$S$780+BY641*$S$781)+Forudsætninger!$E$46*(BY641*$S$781+BY642*$S$782)+Forudsætninger!$E$47*(BY642*$S$782+BY643*$S$783))+Forudsætninger!$E$48*BY643*$S$783,0)","v":0},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ639*$S$779+BZ640*$S$780)+Forudsætninger!$E$45*(BZ640*$S$780+BZ641*$S$781)+Forudsætninger!$E$46*(BZ641*$S$781+BZ642*$S$782)+Forudsætninger!$E$47*(BZ642*$S$782+BZ643*$S$783))+Forudsætninger!$E$48*BZ643*$S$783,0)","v":0},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA639*$S$779+CA640*$S$780)+Forudsætninger!$E$45*(CA640*$S$780+CA641*$S$781)+Forudsætninger!$E$46*(CA641*$S$781+CA642*$S$782)+Forudsætninger!$E$47*(CA642*$S$782+CA643*$S$783))+Forudsætninger!$E$48*CA643*$S$783,0)","v":0},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB639*$S$779+CB640*$S$780)+Forudsætninger!$E$45*(CB640*$S$780+CB641*$S$781)+Forudsætninger!$E$46*(CB641*$S$781+CB642*$S$782)+Forudsætninger!$E$47*(CB642*$S$782+CB643*$S$783))+Forudsætninger!$E$48*CB643*$S$783,0)","v":0},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC639*$S$779+CC640*$S$780)+Forudsætninger!$E$45*(CC640*$S$780+CC641*$S$781)+Forudsætninger!$E$46*(CC641*$S$781+CC642*$S$782)+Forudsætninger!$E$47*(CC642*$S$782+CC643*$S$783))+Forudsætninger!$E$48*CC643*$S$783,0)","v":0},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD639*$S$779+CD640*$S$780)+Forudsætninger!$E$45*(CD640*$S$780+CD641*$S$781)+Forudsætninger!$E$46*(CD641*$S$781+CD642*$S$782)+Forudsætninger!$E$47*(CD642*$S$782+CD643*$S$783))+Forudsætninger!$E$48*CD643*$S$783,0)","v":0},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE639*$S$779+CE640*$S$780)+Forudsætninger!$E$45*(CE640*$S$780+CE641*$S$781)+Forudsætninger!$E$46*(CE641*$S$781+CE642*$S$782)+Forudsætninger!$E$47*(CE642*$S$782+CE643*$S$783))+Forudsætninger!$E$48*CE643*$S$783,0)","v":0},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF639*$S$779+CF640*$S$780)+Forudsætninger!$E$45*(CF640*$S$780+CF641*$S$781)+Forudsætninger!$E$46*(CF641*$S$781+CF642*$S$782)+Forudsætninger!$E$47*(CF642*$S$782+CF643*$S$783))+Forudsætninger!$E$48*CF643*$S$783,0)","v":0},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG639*$S$779+CG640*$S$780)+Forudsætninger!$E$45*(CG640*$S$780+CG641*$S$781)+Forudsætninger!$E$46*(CG641*$S$781+CG642*$S$782)+Forudsætninger!$E$47*(CG642*$S$782+CG643*$S$783))+Forudsætninger!$E$48*CG643*$S$783,0)","v":0},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH639*$S$779+CH640*$S$780)+Forudsætninger!$E$45*(CH640*$S$780+CH641*$S$781)+Forudsætninger!$E$46*(CH641*$S$781+CH642*$S$782)+Forudsætninger!$E$47*(CH642*$S$782+CH643*$S$783))+Forudsætninger!$E$48*CH643*$S$783,0)","v":0},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI639*$S$779+CI640*$S$780)+Forudsætninger!$E$45*(CI640*$S$780+CI641*$S$781)+Forudsætninger!$E$46*(CI641*$S$781+CI642*$S$782)+Forudsætninger!$E$47*(CI642*$S$782+CI643*$S$783))+Forudsætninger!$E$48*CI643*$S$783,0)","v":0},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ639*$S$779+CJ640*$S$780)+Forudsætninger!$E$45*(CJ640*$S$780+CJ641*$S$781)+Forudsætninger!$E$46*(CJ641*$S$781+CJ642*$S$782)+Forudsætninger!$E$47*(CJ642*$S$782+CJ643*$S$783))+Forudsætninger!$E$48*CJ643*$S$783,0)","v":0},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK639*$S$779+CK640*$S$780)+Forudsætninger!$E$45*(CK640*$S$780+CK641*$S$781)+Forudsætninger!$E$46*(CK641*$S$781+CK642*$S$782)+Forudsætninger!$E$47*(CK642*$S$782+CK643*$S$783))+Forudsætninger!$E$48*CK643*$S$783,0)","v":0},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL639*$S$779+CL640*$S$780)+Forudsætninger!$E$45*(CL640*$S$780+CL641*$S$781)+Forudsætninger!$E$46*(CL641*$S$781+CL642*$S$782)+Forudsætninger!$E$47*(CL642*$S$782+CL643*$S$783))+Forudsætninger!$E$48*CL643*$S$783,0)","v":0},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM639*$S$779+CM640*$S$780)+Forudsætninger!$E$45*(CM640*$S$780+CM641*$S$781)+Forudsætninger!$E$46*(CM641*$S$781+CM642*$S$782)+Forudsætninger!$E$47*(CM642*$S$782+CM643*$S$783))+Forudsætninger!$E$48*CM643*$S$783,0)","v":0},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN639*$S$779+CN640*$S$780)+Forudsætninger!$E$45*(CN640*$S$780+CN641*$S$781)+Forudsætninger!$E$46*(CN641*$S$781+CN642*$S$782)+Forudsætninger!$E$47*(CN642*$S$782+CN643*$S$783))+Forudsætninger!$E$48*CN643*$S$783,0)","v":0},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO639*$S$779+CO640*$S$780)+Forudsætninger!$E$45*(CO640*$S$780+CO641*$S$781)+Forudsætninger!$E$46*(CO641*$S$781+CO642*$S$782)+Forudsætninger!$E$47*(CO642*$S$782+CO643*$S$783))+Forudsætninger!$E$48*CO643*$S$783,0)","v":0},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP639*$S$779+CP640*$S$780)+Forudsætninger!$E$45*(CP640*$S$780+CP641*$S$781)+Forudsætninger!$E$46*(CP641*$S$781+CP642*$S$782)+Forudsætninger!$E$47*(CP642*$S$782+CP643*$S$783))+Forudsætninger!$E$48*CP643*$S$783,0)","v":0},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ639*$S$779+CQ640*$S$780)+Forudsætninger!$E$45*(CQ640*$S$780+CQ641*$S$781)+Forudsætninger!$E$46*(CQ641*$S$781+CQ642*$S$782)+Forudsætninger!$E$47*(CQ642*$S$782+CQ643*$S$783))+Forudsætninger!$E$48*CQ643*$S$783,0)","v":0},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR639*$S$779+CR640*$S$780)+Forudsætninger!$E$45*(CR640*$S$780+CR641*$S$781)+Forudsætninger!$E$46*(CR641*$S$781+CR642*$S$782)+Forudsætninger!$E$47*(CR642*$S$782+CR643*$S$783))+Forudsætninger!$E$48*CR643*$S$783,0)","v":0},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS639*$S$779+CS640*$S$780)+Forudsætninger!$E$45*(CS640*$S$780+CS641*$S$781)+Forudsætninger!$E$46*(CS641*$S$781+CS642*$S$782)+Forudsætninger!$E$47*(CS642*$S$782+CS643*$S$783))+Forudsætninger!$E$48*CS643*$S$783,0)","v":0},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT639*$S$779+CT640*$S$780)+Forudsætninger!$E$45*(CT640*$S$780+CT641*$S$781)+Forudsætninger!$E$46*(CT641*$S$781+CT642*$S$782)+Forudsætninger!$E$47*(CT642*$S$782+CT643*$S$783))+Forudsætninger!$E$48*CT643*$S$783,0)","v":0},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU639*$S$779+CU640*$S$780)+Forudsætninger!$E$45*(CU640*$S$780+CU641*$S$781)+Forudsætninger!$E$46*(CU641*$S$781+CU642*$S$782)+Forudsætninger!$E$47*(CU642*$S$782+CU643*$S$783))+Forudsætninger!$E$48*CU643*$S$783,0)","v":0},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV639*$S$779+CV640*$S$780)+Forudsætninger!$E$45*(CV640*$S$780+CV641*$S$781)+Forudsætninger!$E$46*(CV641*$S$781+CV642*$S$782)+Forudsætninger!$E$47*(CV642*$S$782+CV643*$S$783))+Forudsætninger!$E$48*CV643*$S$783,0)","v":0},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW639*$S$779+CW640*$S$780)+Forudsætninger!$E$45*(CW640*$S$780+CW641*$S$781)+Forudsætninger!$E$46*(CW641*$S$781+CW642*$S$782)+Forudsætninger!$E$47*(CW642*$S$782+CW643*$S$783))+Forudsætninger!$E$48*CW643*$S$783,0)","v":0},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX639*$S$779+CX640*$S$780)+Forudsætninger!$E$45*(CX640*$S$780+CX641*$S$781)+Forudsætninger!$E$46*(CX641*$S$781+CX642*$S$782)+Forudsætninger!$E$47*(CX642*$S$782+CX643*$S$783))+Forudsætninger!$E$48*CX643*$S$783,0)","v":0},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY639*$S$779+CY640*$S$780)+Forudsætninger!$E$45*(CY640*$S$780+CY641*$S$781)+Forudsætninger!$E$46*(CY641*$S$781+CY642*$S$782)+Forudsætninger!$E$47*(CY642*$S$782+CY643*$S$783))+Forudsætninger!$E$48*CY643*$S$783,0)","v":0},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ639*$S$779+CZ640*$S$780)+Forudsætninger!$E$45*(CZ640*$S$780+CZ641*$S$781)+Forudsætninger!$E$46*(CZ641*$S$781+CZ642*$S$782)+Forudsætninger!$E$47*(CZ642*$S$782+CZ643*$S$783))+Forudsætninger!$E$48*CZ643*$S$783,0)","v":0},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA639*$S$779+DA640*$S$780)+Forudsætninger!$E$45*(DA640*$S$780+DA641*$S$781)+Forudsætninger!$E$46*(DA641*$S$781+DA642*$S$782)+Forudsætninger!$E$47*(DA642*$S$782+DA643*$S$783))+Forudsætninger!$E$48*DA643*$S$783,0)","v":0}]
[null,null,null,"Brugerdefinerede"]
[null,null,null,{"$f":"D26","v":">Indtast type 1<"},{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E665*$T$779+E666*$T$780)+Forudsætninger!$E$45*(E666*$T$780+E667*$T$781)+Forudsætninger!$E$46*(E667*$T$781+E668*$T$782)+Forudsætninger!$E$47*(E668*$T$782+E669*$T$783))+Forudsætninger!$E$48*E669*$T$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F665*$T$779+F666*$T$780)+Forudsætninger!$E$45*(F666*$T$780+F667*$T$781)+Forudsætninger!$E$46*(F667*$T$781+F668*$T$782)+Forudsætninger!$E$47*(F668*$T$782+F669*$T$783))+Forudsætninger!$E$48*F669*$T$783,0)","v":0},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G665*$T$779+G666*$T$780)+Forudsætninger!$E$45*(G666*$T$780+G667*$T$781)+Forudsætninger!$E$46*(G667*$T$781+G668*$T$782)+Forudsætninger!$E$47*(G668*$T$782+G669*$T$783))+Forudsætninger!$E$48*G669*$T$783,0)","v":0},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H665*$T$779+H666*$T$780)+Forudsætninger!$E$45*(H666*$T$780+H667*$T$781)+Forudsætninger!$E$46*(H667*$T$781+H668*$T$782)+Forudsætninger!$E$47*(H668*$T$782+H669*$T$783))+Forudsætninger!$E$48*H669*$T$783,0)","v":0},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I665*$T$779+I666*$T$780)+Forudsætninger!$E$45*(I666*$T$780+I667*$T$781)+Forudsætninger!$E$46*(I667*$T$781+I668*$T$782)+Forudsætninger!$E$47*(I668*$T$782+I669*$T$783))+Forudsætninger!$E$48*I669*$T$783,0)","v":0},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J665*$T$779+J666*$T$780)+Forudsætninger!$E$45*(J666*$T$780+J667*$T$781)+Forudsætninger!$E$46*(J667*$T$781+J668*$T$782)+Forudsætninger!$E$47*(J668*$T$782+J669*$T$783))+Forudsætninger!$E$48*J669*$T$783,0)","v":0},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K665*$T$779+K666*$T$780)+Forudsætninger!$E$45*(K666*$T$780+K667*$T$781)+Forudsætninger!$E$46*(K667*$T$781+K668*$T$782)+Forudsætninger!$E$47*(K668*$T$782+K669*$T$783))+Forudsætninger!$E$48*K669*$T$783,0)","v":0},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L665*$T$779+L666*$T$780)+Forudsætninger!$E$45*(L666*$T$780+L667*$T$781)+Forudsætninger!$E$46*(L667*$T$781+L668*$T$782)+Forudsætninger!$E$47*(L668*$T$782+L669*$T$783))+Forudsætninger!$E$48*L669*$T$783,0)","v":0},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M665*$T$779+M666*$T$780)+Forudsætninger!$E$45*(M666*$T$780+M667*$T$781)+Forudsætninger!$E$46*(M667*$T$781+M668*$T$782)+Forudsætninger!$E$47*(M668*$T$782+M669*$T$783))+Forudsætninger!$E$48*M669*$T$783,0)","v":0},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N665*$T$779+N666*$T$780)+Forudsætninger!$E$45*(N666*$T$780+N667*$T$781)+Forudsætninger!$E$46*(N667*$T$781+N668*$T$782)+Forudsætninger!$E$47*(N668*$T$782+N669*$T$783))+Forudsætninger!$E$48*N669*$T$783,0)","v":0},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O665*$T$779+O666*$T$780)+Forudsætninger!$E$45*(O666*$T$780+O667*$T$781)+Forudsætninger!$E$46*(O667*$T$781+O668*$T$782)+Forudsætninger!$E$47*(O668*$T$782+O669*$T$783))+Forudsætninger!$E$48*O669*$T$783,0)","v":0},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P665*$T$779+P666*$T$780)+Forudsætninger!$E$45*(P666*$T$780+P667*$T$781)+Forudsætninger!$E$46*(P667*$T$781+P668*$T$782)+Forudsætninger!$E$47*(P668*$T$782+P669*$T$783))+Forudsætninger!$E$48*P669*$T$783,0)","v":0},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q665*$T$779+Q666*$T$780)+Forudsætninger!$E$45*(Q666*$T$780+Q667*$T$781)+Forudsætninger!$E$46*(Q667*$T$781+Q668*$T$782)+Forudsætninger!$E$47*(Q668*$T$782+Q669*$T$783))+Forudsætninger!$E$48*Q669*$T$783,0)","v":0},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R665*$T$779+R666*$T$780)+Forudsætninger!$E$45*(R666*$T$780+R667*$T$781)+Forudsætninger!$E$46*(R667*$T$781+R668*$T$782)+Forudsætninger!$E$47*(R668*$T$782+R669*$T$783))+Forudsætninger!$E$48*R669*$T$783,0)","v":0},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S665*$T$779+S666*$T$780)+Forudsætninger!$E$45*(S666*$T$780+S667*$T$781)+Forudsætninger!$E$46*(S667*$T$781+S668*$T$782)+Forudsætninger!$E$47*(S668*$T$782+S669*$T$783))+Forudsætninger!$E$48*S669*$T$783,0)","v":0},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T665*$T$779+T666*$T$780)+Forudsætninger!$E$45*(T666*$T$780+T667*$T$781)+Forudsætninger!$E$46*(T667*$T$781+T668*$T$782)+Forudsætninger!$E$47*(T668*$T$782+T669*$T$783))+Forudsætninger!$E$48*T669*$T$783,0)","v":0},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U665*$T$779+U666*$T$780)+Forudsætninger!$E$45*(U666*$T$780+U667*$T$781)+Forudsætninger!$E$46*(U667*$T$781+U668*$T$782)+Forudsætninger!$E$47*(U668*$T$782+U669*$T$783))+Forudsætninger!$E$48*U669*$T$783,0)","v":0},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V665*$T$779+V666*$T$780)+Forudsætninger!$E$45*(V666*$T$780+V667*$T$781)+Forudsætninger!$E$46*(V667*$T$781+V668*$T$782)+Forudsætninger!$E$47*(V668*$T$782+V669*$T$783))+Forudsætninger!$E$48*V669*$T$783,0)","v":0},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W665*$T$779+W666*$T$780)+Forudsætninger!$E$45*(W666*$T$780+W667*$T$781)+Forudsætninger!$E$46*(W667*$T$781+W668*$T$782)+Forudsætninger!$E$47*(W668*$T$782+W669*$T$783))+Forudsætninger!$E$48*W669*$T$783,0)","v":0},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X665*$T$779+X666*$T$780)+Forudsætninger!$E$45*(X666*$T$780+X667*$T$781)+Forudsætninger!$E$46*(X667*$T$781+X668*$T$782)+Forudsætninger!$E$47*(X668*$T$782+X669*$T$783))+Forudsætninger!$E$48*X669*$T$783,0)","v":0},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y665*$T$779+Y666*$T$780)+Forudsætninger!$E$45*(Y666*$T$780+Y667*$T$781)+Forudsætninger!$E$46*(Y667*$T$781+Y668*$T$782)+Forudsætninger!$E$47*(Y668*$T$782+Y669*$T$783))+Forudsætninger!$E$48*Y669*$T$783,0)","v":0},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z665*$T$779+Z666*$T$780)+Forudsætninger!$E$45*(Z666*$T$780+Z667*$T$781)+Forudsætninger!$E$46*(Z667*$T$781+Z668*$T$782)+Forudsætninger!$E$47*(Z668*$T$782+Z669*$T$783))+Forudsætninger!$E$48*Z669*$T$783,0)","v":0},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA665*$T$779+AA666*$T$780)+Forudsætninger!$E$45*(AA666*$T$780+AA667*$T$781)+Forudsætninger!$E$46*(AA667*$T$781+AA668*$T$782)+Forudsætninger!$E$47*(AA668*$T$782+AA669*$T$783))+Forudsætninger!$E$48*AA669*$T$783,0)","v":0},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB665*$T$779+AB666*$T$780)+Forudsætninger!$E$45*(AB666*$T$780+AB667*$T$781)+Forudsætninger!$E$46*(AB667*$T$781+AB668*$T$782)+Forudsætninger!$E$47*(AB668*$T$782+AB669*$T$783))+Forudsætninger!$E$48*AB669*$T$783,0)","v":0},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC665*$T$779+AC666*$T$780)+Forudsætninger!$E$45*(AC666*$T$780+AC667*$T$781)+Forudsætninger!$E$46*(AC667*$T$781+AC668*$T$782)+Forudsætninger!$E$47*(AC668*$T$782+AC669*$T$783))+Forudsætninger!$E$48*AC669*$T$783,0)","v":0},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD665*$T$779+AD666*$T$780)+Forudsætninger!$E$45*(AD666*$T$780+AD667*$T$781)+Forudsætninger!$E$46*(AD667*$T$781+AD668*$T$782)+Forudsætninger!$E$47*(AD668*$T$782+AD669*$T$783))+Forudsætninger!$E$48*AD669*$T$783,0)","v":0},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE665*$T$779+AE666*$T$780)+Forudsætninger!$E$45*(AE666*$T$780+AE667*$T$781)+Forudsætninger!$E$46*(AE667*$T$781+AE668*$T$782)+Forudsætninger!$E$47*(AE668*$T$782+AE669*$T$783))+Forudsætninger!$E$48*AE669*$T$783,0)","v":0},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF665*$T$779+AF666*$T$780)+Forudsætninger!$E$45*(AF666*$T$780+AF667*$T$781)+Forudsætninger!$E$46*(AF667*$T$781+AF668*$T$782)+Forudsætninger!$E$47*(AF668*$T$782+AF669*$T$783))+Forudsætninger!$E$48*AF669*$T$783,0)","v":0},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG665*$T$779+AG666*$T$780)+Forudsætninger!$E$45*(AG666*$T$780+AG667*$T$781)+Forudsætninger!$E$46*(AG667*$T$781+AG668*$T$782)+Forudsætninger!$E$47*(AG668*$T$782+AG669*$T$783))+Forudsætninger!$E$48*AG669*$T$783,0)","v":0},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH665*$T$779+AH666*$T$780)+Forudsætninger!$E$45*(AH666*$T$780+AH667*$T$781)+Forudsætninger!$E$46*(AH667*$T$781+AH668*$T$782)+Forudsætninger!$E$47*(AH668*$T$782+AH669*$T$783))+Forudsætninger!$E$48*AH669*$T$783,0)","v":0},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI665*$T$779+AI666*$T$780)+Forudsætninger!$E$45*(AI666*$T$780+AI667*$T$781)+Forudsætninger!$E$46*(AI667*$T$781+AI668*$T$782)+Forudsætninger!$E$47*(AI668*$T$782+AI669*$T$783))+Forudsætninger!$E$48*AI669*$T$783,0)","v":0},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ665*$T$779+AJ666*$T$780)+Forudsætninger!$E$45*(AJ666*$T$780+AJ667*$T$781)+Forudsætninger!$E$46*(AJ667*$T$781+AJ668*$T$782)+Forudsætninger!$E$47*(AJ668*$T$782+AJ669*$T$783))+Forudsætninger!$E$48*AJ669*$T$783,0)","v":0},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK665*$T$779+AK666*$T$780)+Forudsætninger!$E$45*(AK666*$T$780+AK667*$T$781)+Forudsætninger!$E$46*(AK667*$T$781+AK668*$T$782)+Forudsætninger!$E$47*(AK668*$T$782+AK669*$T$783))+Forudsætninger!$E$48*AK669*$T$783,0)","v":0},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL665*$T$779+AL666*$T$780)+Forudsætninger!$E$45*(AL666*$T$780+AL667*$T$781)+Forudsætninger!$E$46*(AL667*$T$781+AL668*$T$782)+Forudsætninger!$E$47*(AL668*$T$782+AL669*$T$783))+Forudsætninger!$E$48*AL669*$T$783,0)","v":0},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM665*$T$779+AM666*$T$780)+Forudsætninger!$E$45*(AM666*$T$780+AM667*$T$781)+Forudsætninger!$E$46*(AM667*$T$781+AM668*$T$782)+Forudsætninger!$E$47*(AM668*$T$782+AM669*$T$783))+Forudsætninger!$E$48*AM669*$T$783,0)","v":0},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN665*$T$779+AN666*$T$780)+Forudsætninger!$E$45*(AN666*$T$780+AN667*$T$781)+Forudsætninger!$E$46*(AN667*$T$781+AN668*$T$782)+Forudsætninger!$E$47*(AN668*$T$782+AN669*$T$783))+Forudsætninger!$E$48*AN669*$T$783,0)","v":0},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO665*$T$779+AO666*$T$780)+Forudsætninger!$E$45*(AO666*$T$780+AO667*$T$781)+Forudsætninger!$E$46*(AO667*$T$781+AO668*$T$782)+Forudsætninger!$E$47*(AO668*$T$782+AO669*$T$783))+Forudsætninger!$E$48*AO669*$T$783,0)","v":0},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP665*$T$779+AP666*$T$780)+Forudsætninger!$E$45*(AP666*$T$780+AP667*$T$781)+Forudsætninger!$E$46*(AP667*$T$781+AP668*$T$782)+Forudsætninger!$E$47*(AP668*$T$782+AP669*$T$783))+Forudsætninger!$E$48*AP669*$T$783,0)","v":0},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ665*$T$779+AQ666*$T$780)+Forudsætninger!$E$45*(AQ666*$T$780+AQ667*$T$781)+Forudsætninger!$E$46*(AQ667*$T$781+AQ668*$T$782)+Forudsætninger!$E$47*(AQ668*$T$782+AQ669*$T$783))+Forudsætninger!$E$48*AQ669*$T$783,0)","v":0},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR665*$T$779+AR666*$T$780)+Forudsætninger!$E$45*(AR666*$T$780+AR667*$T$781)+Forudsætninger!$E$46*(AR667*$T$781+AR668*$T$782)+Forudsætninger!$E$47*(AR668*$T$782+AR669*$T$783))+Forudsætninger!$E$48*AR669*$T$783,0)","v":0},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS665*$T$779+AS666*$T$780)+Forudsætninger!$E$45*(AS666*$T$780+AS667*$T$781)+Forudsætninger!$E$46*(AS667*$T$781+AS668*$T$782)+Forudsætninger!$E$47*(AS668*$T$782+AS669*$T$783))+Forudsætninger!$E$48*AS669*$T$783,0)","v":0},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT665*$T$779+AT666*$T$780)+Forudsætninger!$E$45*(AT666*$T$780+AT667*$T$781)+Forudsætninger!$E$46*(AT667*$T$781+AT668*$T$782)+Forudsætninger!$E$47*(AT668*$T$782+AT669*$T$783))+Forudsætninger!$E$48*AT669*$T$783,0)","v":0},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU665*$T$779+AU666*$T$780)+Forudsætninger!$E$45*(AU666*$T$780+AU667*$T$781)+Forudsætninger!$E$46*(AU667*$T$781+AU668*$T$782)+Forudsætninger!$E$47*(AU668*$T$782+AU669*$T$783))+Forudsætninger!$E$48*AU669*$T$783,0)","v":0},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV665*$T$779+AV666*$T$780)+Forudsætninger!$E$45*(AV666*$T$780+AV667*$T$781)+Forudsætninger!$E$46*(AV667*$T$781+AV668*$T$782)+Forudsætninger!$E$47*(AV668*$T$782+AV669*$T$783))+Forudsætninger!$E$48*AV669*$T$783,0)","v":0},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW665*$T$779+AW666*$T$780)+Forudsætninger!$E$45*(AW666*$T$780+AW667*$T$781)+Forudsætninger!$E$46*(AW667*$T$781+AW668*$T$782)+Forudsætninger!$E$47*(AW668*$T$782+AW669*$T$783))+Forudsætninger!$E$48*AW669*$T$783,0)","v":0},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX665*$T$779+AX666*$T$780)+Forudsætninger!$E$45*(AX666*$T$780+AX667*$T$781)+Forudsætninger!$E$46*(AX667*$T$781+AX668*$T$782)+Forudsætninger!$E$47*(AX668*$T$782+AX669*$T$783))+Forudsætninger!$E$48*AX669*$T$783,0)","v":0},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY665*$T$779+AY666*$T$780)+Forudsætninger!$E$45*(AY666*$T$780+AY667*$T$781)+Forudsætninger!$E$46*(AY667*$T$781+AY668*$T$782)+Forudsætninger!$E$47*(AY668*$T$782+AY669*$T$783))+Forudsætninger!$E$48*AY669*$T$783,0)","v":0},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ665*$T$779+AZ666*$T$780)+Forudsætninger!$E$45*(AZ666*$T$780+AZ667*$T$781)+Forudsætninger!$E$46*(AZ667*$T$781+AZ668*$T$782)+Forudsætninger!$E$47*(AZ668*$T$782+AZ669*$T$783))+Forudsætninger!$E$48*AZ669*$T$783,0)","v":0},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA665*$T$779+BA666*$T$780)+Forudsætninger!$E$45*(BA666*$T$780+BA667*$T$781)+Forudsætninger!$E$46*(BA667*$T$781+BA668*$T$782)+Forudsætninger!$E$47*(BA668*$T$782+BA669*$T$783))+Forudsætninger!$E$48*BA669*$T$783,0)","v":0},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB665*$T$779+BB666*$T$780)+Forudsætninger!$E$45*(BB666*$T$780+BB667*$T$781)+Forudsætninger!$E$46*(BB667*$T$781+BB668*$T$782)+Forudsætninger!$E$47*(BB668*$T$782+BB669*$T$783))+Forudsætninger!$E$48*BB669*$T$783,0)","v":0},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC665*$T$779+BC666*$T$780)+Forudsætninger!$E$45*(BC666*$T$780+BC667*$T$781)+Forudsætninger!$E$46*(BC667*$T$781+BC668*$T$782)+Forudsætninger!$E$47*(BC668*$T$782+BC669*$T$783))+Forudsætninger!$E$48*BC669*$T$783,0)","v":0},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD665*$T$779+BD666*$T$780)+Forudsætninger!$E$45*(BD666*$T$780+BD667*$T$781)+Forudsætninger!$E$46*(BD667*$T$781+BD668*$T$782)+Forudsætninger!$E$47*(BD668*$T$782+BD669*$T$783))+Forudsætninger!$E$48*BD669*$T$783,0)","v":0},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE665*$T$779+BE666*$T$780)+Forudsætninger!$E$45*(BE666*$T$780+BE667*$T$781)+Forudsætninger!$E$46*(BE667*$T$781+BE668*$T$782)+Forudsætninger!$E$47*(BE668*$T$782+BE669*$T$783))+Forudsætninger!$E$48*BE669*$T$783,0)","v":0},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF665*$T$779+BF666*$T$780)+Forudsætninger!$E$45*(BF666*$T$780+BF667*$T$781)+Forudsætninger!$E$46*(BF667*$T$781+BF668*$T$782)+Forudsætninger!$E$47*(BF668*$T$782+BF669*$T$783))+Forudsætninger!$E$48*BF669*$T$783,0)","v":0},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG665*$T$779+BG666*$T$780)+Forudsætninger!$E$45*(BG666*$T$780+BG667*$T$781)+Forudsætninger!$E$46*(BG667*$T$781+BG668*$T$782)+Forudsætninger!$E$47*(BG668*$T$782+BG669*$T$783))+Forudsætninger!$E$48*BG669*$T$783,0)","v":0},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH665*$T$779+BH666*$T$780)+Forudsætninger!$E$45*(BH666*$T$780+BH667*$T$781)+Forudsætninger!$E$46*(BH667*$T$781+BH668*$T$782)+Forudsætninger!$E$47*(BH668*$T$782+BH669*$T$783))+Forudsætninger!$E$48*BH669*$T$783,0)","v":0},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI665*$T$779+BI666*$T$780)+Forudsætninger!$E$45*(BI666*$T$780+BI667*$T$781)+Forudsætninger!$E$46*(BI667*$T$781+BI668*$T$782)+Forudsætninger!$E$47*(BI668*$T$782+BI669*$T$783))+Forudsætninger!$E$48*BI669*$T$783,0)","v":0},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ665*$T$779+BJ666*$T$780)+Forudsætninger!$E$45*(BJ666*$T$780+BJ667*$T$781)+Forudsætninger!$E$46*(BJ667*$T$781+BJ668*$T$782)+Forudsætninger!$E$47*(BJ668*$T$782+BJ669*$T$783))+Forudsætninger!$E$48*BJ669*$T$783,0)","v":0},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK665*$T$779+BK666*$T$780)+Forudsætninger!$E$45*(BK666*$T$780+BK667*$T$781)+Forudsætninger!$E$46*(BK667*$T$781+BK668*$T$782)+Forudsætninger!$E$47*(BK668*$T$782+BK669*$T$783))+Forudsætninger!$E$48*BK669*$T$783,0)","v":0},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL665*$T$779+BL666*$T$780)+Forudsætninger!$E$45*(BL666*$T$780+BL667*$T$781)+Forudsætninger!$E$46*(BL667*$T$781+BL668*$T$782)+Forudsætninger!$E$47*(BL668*$T$782+BL669*$T$783))+Forudsætninger!$E$48*BL669*$T$783,0)","v":0},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM665*$T$779+BM666*$T$780)+Forudsætninger!$E$45*(BM666*$T$780+BM667*$T$781)+Forudsætninger!$E$46*(BM667*$T$781+BM668*$T$782)+Forudsætninger!$E$47*(BM668*$T$782+BM669*$T$783))+Forudsætninger!$E$48*BM669*$T$783,0)","v":0},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN665*$T$779+BN666*$T$780)+Forudsætninger!$E$45*(BN666*$T$780+BN667*$T$781)+Forudsætninger!$E$46*(BN667*$T$781+BN668*$T$782)+Forudsætninger!$E$47*(BN668*$T$782+BN669*$T$783))+Forudsætninger!$E$48*BN669*$T$783,0)","v":0},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO665*$T$779+BO666*$T$780)+Forudsætninger!$E$45*(BO666*$T$780+BO667*$T$781)+Forudsætninger!$E$46*(BO667*$T$781+BO668*$T$782)+Forudsætninger!$E$47*(BO668*$T$782+BO669*$T$783))+Forudsætninger!$E$48*BO669*$T$783,0)","v":0},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP665*$T$779+BP666*$T$780)+Forudsætninger!$E$45*(BP666*$T$780+BP667*$T$781)+Forudsætninger!$E$46*(BP667*$T$781+BP668*$T$782)+Forudsætninger!$E$47*(BP668*$T$782+BP669*$T$783))+Forudsætninger!$E$48*BP669*$T$783,0)","v":0},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ665*$T$779+BQ666*$T$780)+Forudsætninger!$E$45*(BQ666*$T$780+BQ667*$T$781)+Forudsætninger!$E$46*(BQ667*$T$781+BQ668*$T$782)+Forudsætninger!$E$47*(BQ668*$T$782+BQ669*$T$783))+Forudsætninger!$E$48*BQ669*$T$783,0)","v":0},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR665*$T$779+BR666*$T$780)+Forudsætninger!$E$45*(BR666*$T$780+BR667*$T$781)+Forudsætninger!$E$46*(BR667*$T$781+BR668*$T$782)+Forudsætninger!$E$47*(BR668*$T$782+BR669*$T$783))+Forudsætninger!$E$48*BR669*$T$783,0)","v":0},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS665*$T$779+BS666*$T$780)+Forudsætninger!$E$45*(BS666*$T$780+BS667*$T$781)+Forudsætninger!$E$46*(BS667*$T$781+BS668*$T$782)+Forudsætninger!$E$47*(BS668*$T$782+BS669*$T$783))+Forudsætninger!$E$48*BS669*$T$783,0)","v":0},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT665*$T$779+BT666*$T$780)+Forudsætninger!$E$45*(BT666*$T$780+BT667*$T$781)+Forudsætninger!$E$46*(BT667*$T$781+BT668*$T$782)+Forudsætninger!$E$47*(BT668*$T$782+BT669*$T$783))+Forudsætninger!$E$48*BT669*$T$783,0)","v":0},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU665*$T$779+BU666*$T$780)+Forudsætninger!$E$45*(BU666*$T$780+BU667*$T$781)+Forudsætninger!$E$46*(BU667*$T$781+BU668*$T$782)+Forudsætninger!$E$47*(BU668*$T$782+BU669*$T$783))+Forudsætninger!$E$48*BU669*$T$783,0)","v":0},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV665*$T$779+BV666*$T$780)+Forudsætninger!$E$45*(BV666*$T$780+BV667*$T$781)+Forudsætninger!$E$46*(BV667*$T$781+BV668*$T$782)+Forudsætninger!$E$47*(BV668*$T$782+BV669*$T$783))+Forudsætninger!$E$48*BV669*$T$783,0)","v":0},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW665*$T$779+BW666*$T$780)+Forudsætninger!$E$45*(BW666*$T$780+BW667*$T$781)+Forudsætninger!$E$46*(BW667*$T$781+BW668*$T$782)+Forudsætninger!$E$47*(BW668*$T$782+BW669*$T$783))+Forudsætninger!$E$48*BW669*$T$783,0)","v":0},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX665*$T$779+BX666*$T$780)+Forudsætninger!$E$45*(BX666*$T$780+BX667*$T$781)+Forudsætninger!$E$46*(BX667*$T$781+BX668*$T$782)+Forudsætninger!$E$47*(BX668*$T$782+BX669*$T$783))+Forudsætninger!$E$48*BX669*$T$783,0)","v":0},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY665*$T$779+BY666*$T$780)+Forudsætninger!$E$45*(BY666*$T$780+BY667*$T$781)+Forudsætninger!$E$46*(BY667*$T$781+BY668*$T$782)+Forudsætninger!$E$47*(BY668*$T$782+BY669*$T$783))+Forudsætninger!$E$48*BY669*$T$783,0)","v":0},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ665*$T$779+BZ666*$T$780)+Forudsætninger!$E$45*(BZ666*$T$780+BZ667*$T$781)+Forudsætninger!$E$46*(BZ667*$T$781+BZ668*$T$782)+Forudsætninger!$E$47*(BZ668*$T$782+BZ669*$T$783))+Forudsætninger!$E$48*BZ669*$T$783,0)","v":0},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA665*$T$779+CA666*$T$780)+Forudsætninger!$E$45*(CA666*$T$780+CA667*$T$781)+Forudsætninger!$E$46*(CA667*$T$781+CA668*$T$782)+Forudsætninger!$E$47*(CA668*$T$782+CA669*$T$783))+Forudsætninger!$E$48*CA669*$T$783,0)","v":0},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB665*$T$779+CB666*$T$780)+Forudsætninger!$E$45*(CB666*$T$780+CB667*$T$781)+Forudsætninger!$E$46*(CB667*$T$781+CB668*$T$782)+Forudsætninger!$E$47*(CB668*$T$782+CB669*$T$783))+Forudsætninger!$E$48*CB669*$T$783,0)","v":0},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC665*$T$779+CC666*$T$780)+Forudsætninger!$E$45*(CC666*$T$780+CC667*$T$781)+Forudsætninger!$E$46*(CC667*$T$781+CC668*$T$782)+Forudsætninger!$E$47*(CC668*$T$782+CC669*$T$783))+Forudsætninger!$E$48*CC669*$T$783,0)","v":0},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD665*$T$779+CD666*$T$780)+Forudsætninger!$E$45*(CD666*$T$780+CD667*$T$781)+Forudsætninger!$E$46*(CD667*$T$781+CD668*$T$782)+Forudsætninger!$E$47*(CD668*$T$782+CD669*$T$783))+Forudsætninger!$E$48*CD669*$T$783,0)","v":0},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE665*$T$779+CE666*$T$780)+Forudsætninger!$E$45*(CE666*$T$780+CE667*$T$781)+Forudsætninger!$E$46*(CE667*$T$781+CE668*$T$782)+Forudsætninger!$E$47*(CE668*$T$782+CE669*$T$783))+Forudsætninger!$E$48*CE669*$T$783,0)","v":0},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF665*$T$779+CF666*$T$780)+Forudsætninger!$E$45*(CF666*$T$780+CF667*$T$781)+Forudsætninger!$E$46*(CF667*$T$781+CF668*$T$782)+Forudsætninger!$E$47*(CF668*$T$782+CF669*$T$783))+Forudsætninger!$E$48*CF669*$T$783,0)","v":0},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG665*$T$779+CG666*$T$780)+Forudsætninger!$E$45*(CG666*$T$780+CG667*$T$781)+Forudsætninger!$E$46*(CG667*$T$781+CG668*$T$782)+Forudsætninger!$E$47*(CG668*$T$782+CG669*$T$783))+Forudsætninger!$E$48*CG669*$T$783,0)","v":0},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH665*$T$779+CH666*$T$780)+Forudsætninger!$E$45*(CH666*$T$780+CH667*$T$781)+Forudsætninger!$E$46*(CH667*$T$781+CH668*$T$782)+Forudsætninger!$E$47*(CH668*$T$782+CH669*$T$783))+Forudsætninger!$E$48*CH669*$T$783,0)","v":0},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI665*$T$779+CI666*$T$780)+Forudsætninger!$E$45*(CI666*$T$780+CI667*$T$781)+Forudsætninger!$E$46*(CI667*$T$781+CI668*$T$782)+Forudsætninger!$E$47*(CI668*$T$782+CI669*$T$783))+Forudsætninger!$E$48*CI669*$T$783,0)","v":0},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ665*$T$779+CJ666*$T$780)+Forudsætninger!$E$45*(CJ666*$T$780+CJ667*$T$781)+Forudsætninger!$E$46*(CJ667*$T$781+CJ668*$T$782)+Forudsætninger!$E$47*(CJ668*$T$782+CJ669*$T$783))+Forudsætninger!$E$48*CJ669*$T$783,0)","v":0},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK665*$T$779+CK666*$T$780)+Forudsætninger!$E$45*(CK666*$T$780+CK667*$T$781)+Forudsætninger!$E$46*(CK667*$T$781+CK668*$T$782)+Forudsætninger!$E$47*(CK668*$T$782+CK669*$T$783))+Forudsætninger!$E$48*CK669*$T$783,0)","v":0},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL665*$T$779+CL666*$T$780)+Forudsætninger!$E$45*(CL666*$T$780+CL667*$T$781)+Forudsætninger!$E$46*(CL667*$T$781+CL668*$T$782)+Forudsætninger!$E$47*(CL668*$T$782+CL669*$T$783))+Forudsætninger!$E$48*CL669*$T$783,0)","v":0},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM665*$T$779+CM666*$T$780)+Forudsætninger!$E$45*(CM666*$T$780+CM667*$T$781)+Forudsætninger!$E$46*(CM667*$T$781+CM668*$T$782)+Forudsætninger!$E$47*(CM668*$T$782+CM669*$T$783))+Forudsætninger!$E$48*CM669*$T$783,0)","v":0},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN665*$T$779+CN666*$T$780)+Forudsætninger!$E$45*(CN666*$T$780+CN667*$T$781)+Forudsætninger!$E$46*(CN667*$T$781+CN668*$T$782)+Forudsætninger!$E$47*(CN668*$T$782+CN669*$T$783))+Forudsætninger!$E$48*CN669*$T$783,0)","v":0},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO665*$T$779+CO666*$T$780)+Forudsætninger!$E$45*(CO666*$T$780+CO667*$T$781)+Forudsætninger!$E$46*(CO667*$T$781+CO668*$T$782)+Forudsætninger!$E$47*(CO668*$T$782+CO669*$T$783))+Forudsætninger!$E$48*CO669*$T$783,0)","v":0},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP665*$T$779+CP666*$T$780)+Forudsætninger!$E$45*(CP666*$T$780+CP667*$T$781)+Forudsætninger!$E$46*(CP667*$T$781+CP668*$T$782)+Forudsætninger!$E$47*(CP668*$T$782+CP669*$T$783))+Forudsætninger!$E$48*CP669*$T$783,0)","v":0},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ665*$T$779+CQ666*$T$780)+Forudsætninger!$E$45*(CQ666*$T$780+CQ667*$T$781)+Forudsætninger!$E$46*(CQ667*$T$781+CQ668*$T$782)+Forudsætninger!$E$47*(CQ668*$T$782+CQ669*$T$783))+Forudsætninger!$E$48*CQ669*$T$783,0)","v":0},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR665*$T$779+CR666*$T$780)+Forudsætninger!$E$45*(CR666*$T$780+CR667*$T$781)+Forudsætninger!$E$46*(CR667*$T$781+CR668*$T$782)+Forudsætninger!$E$47*(CR668*$T$782+CR669*$T$783))+Forudsætninger!$E$48*CR669*$T$783,0)","v":0},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS665*$T$779+CS666*$T$780)+Forudsætninger!$E$45*(CS666*$T$780+CS667*$T$781)+Forudsætninger!$E$46*(CS667*$T$781+CS668*$T$782)+Forudsætninger!$E$47*(CS668*$T$782+CS669*$T$783))+Forudsætninger!$E$48*CS669*$T$783,0)","v":0},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT665*$T$779+CT666*$T$780)+Forudsætninger!$E$45*(CT666*$T$780+CT667*$T$781)+Forudsætninger!$E$46*(CT667*$T$781+CT668*$T$782)+Forudsætninger!$E$47*(CT668*$T$782+CT669*$T$783))+Forudsætninger!$E$48*CT669*$T$783,0)","v":0},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU665*$T$779+CU666*$T$780)+Forudsætninger!$E$45*(CU666*$T$780+CU667*$T$781)+Forudsætninger!$E$46*(CU667*$T$781+CU668*$T$782)+Forudsætninger!$E$47*(CU668*$T$782+CU669*$T$783))+Forudsætninger!$E$48*CU669*$T$783,0)","v":0},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV665*$T$779+CV666*$T$780)+Forudsætninger!$E$45*(CV666*$T$780+CV667*$T$781)+Forudsætninger!$E$46*(CV667*$T$781+CV668*$T$782)+Forudsætninger!$E$47*(CV668*$T$782+CV669*$T$783))+Forudsætninger!$E$48*CV669*$T$783,0)","v":0},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW665*$T$779+CW666*$T$780)+Forudsætninger!$E$45*(CW666*$T$780+CW667*$T$781)+Forudsætninger!$E$46*(CW667*$T$781+CW668*$T$782)+Forudsætninger!$E$47*(CW668*$T$782+CW669*$T$783))+Forudsætninger!$E$48*CW669*$T$783,0)","v":0},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX665*$T$779+CX666*$T$780)+Forudsætninger!$E$45*(CX666*$T$780+CX667*$T$781)+Forudsætninger!$E$46*(CX667*$T$781+CX668*$T$782)+Forudsætninger!$E$47*(CX668*$T$782+CX669*$T$783))+Forudsætninger!$E$48*CX669*$T$783,0)","v":0},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY665*$T$779+CY666*$T$780)+Forudsætninger!$E$45*(CY666*$T$780+CY667*$T$781)+Forudsætninger!$E$46*(CY667*$T$781+CY668*$T$782)+Forudsætninger!$E$47*(CY668*$T$782+CY669*$T$783))+Forudsætninger!$E$48*CY669*$T$783,0)","v":0},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ665*$T$779+CZ666*$T$780)+Forudsætninger!$E$45*(CZ666*$T$780+CZ667*$T$781)+Forudsætninger!$E$46*(CZ667*$T$781+CZ668*$T$782)+Forudsætninger!$E$47*(CZ668*$T$782+CZ669*$T$783))+Forudsætninger!$E$48*CZ669*$T$783,0)","v":0},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA665*$T$779+DA666*$T$780)+Forudsætninger!$E$45*(DA666*$T$780+DA667*$T$781)+Forudsætninger!$E$46*(DA667*$T$781+DA668*$T$782)+Forudsætninger!$E$47*(DA668*$T$782+DA669*$T$783))+Forudsætninger!$E$48*DA669*$T$783,0)","v":0}]
[null,null,null,{"$f":"D27","v":">Indtast type 2<"},{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E689*$U$779+E690*$U$780)+Forudsætninger!$E$45*(E690*$U$780+E691*$U$781)+Forudsætninger!$E$46*(E691*$U$781+E692*$U$782)+Forudsætninger!$E$47*(E692*$U$782+E693*$U$783))+Forudsætninger!$E$48*E693*$U$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F689*$U$779+F690*$U$780)+Forudsætninger!$E$45*(F690*$U$780+F691*$U$781)+Forudsætninger!$E$46*(F691*$U$781+F692*$U$782)+Forudsætninger!$E$47*(F692*$U$782+F693*$U$783))+Forudsætninger!$E$48*F693*$U$783,0)","v":0},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G689*$U$779+G690*$U$780)+Forudsætninger!$E$45*(G690*$U$780+G691*$U$781)+Forudsætninger!$E$46*(G691*$U$781+G692*$U$782)+Forudsætninger!$E$47*(G692*$U$782+G693*$U$783))+Forudsætninger!$E$48*G693*$U$783,0)","v":0},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H689*$U$779+H690*$U$780)+Forudsætninger!$E$45*(H690*$U$780+H691*$U$781)+Forudsætninger!$E$46*(H691*$U$781+H692*$U$782)+Forudsætninger!$E$47*(H692*$U$782+H693*$U$783))+Forudsætninger!$E$48*H693*$U$783,0)","v":0},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I689*$U$779+I690*$U$780)+Forudsætninger!$E$45*(I690*$U$780+I691*$U$781)+Forudsætninger!$E$46*(I691*$U$781+I692*$U$782)+Forudsætninger!$E$47*(I692*$U$782+I693*$U$783))+Forudsætninger!$E$48*I693*$U$783,0)","v":0},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J689*$U$779+J690*$U$780)+Forudsætninger!$E$45*(J690*$U$780+J691*$U$781)+Forudsætninger!$E$46*(J691*$U$781+J692*$U$782)+Forudsætninger!$E$47*(J692*$U$782+J693*$U$783))+Forudsætninger!$E$48*J693*$U$783,0)","v":0},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K689*$U$779+K690*$U$780)+Forudsætninger!$E$45*(K690*$U$780+K691*$U$781)+Forudsætninger!$E$46*(K691*$U$781+K692*$U$782)+Forudsætninger!$E$47*(K692*$U$782+K693*$U$783))+Forudsætninger!$E$48*K693*$U$783,0)","v":0},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L689*$U$779+L690*$U$780)+Forudsætninger!$E$45*(L690*$U$780+L691*$U$781)+Forudsætninger!$E$46*(L691*$U$781+L692*$U$782)+Forudsætninger!$E$47*(L692*$U$782+L693*$U$783))+Forudsætninger!$E$48*L693*$U$783,0)","v":0},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M689*$U$779+M690*$U$780)+Forudsætninger!$E$45*(M690*$U$780+M691*$U$781)+Forudsætninger!$E$46*(M691*$U$781+M692*$U$782)+Forudsætninger!$E$47*(M692*$U$782+M693*$U$783))+Forudsætninger!$E$48*M693*$U$783,0)","v":0},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N689*$U$779+N690*$U$780)+Forudsætninger!$E$45*(N690*$U$780+N691*$U$781)+Forudsætninger!$E$46*(N691*$U$781+N692*$U$782)+Forudsætninger!$E$47*(N692*$U$782+N693*$U$783))+Forudsætninger!$E$48*N693*$U$783,0)","v":0},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O689*$U$779+O690*$U$780)+Forudsætninger!$E$45*(O690*$U$780+O691*$U$781)+Forudsætninger!$E$46*(O691*$U$781+O692*$U$782)+Forudsætninger!$E$47*(O692*$U$782+O693*$U$783))+Forudsætninger!$E$48*O693*$U$783,0)","v":0},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P689*$U$779+P690*$U$780)+Forudsætninger!$E$45*(P690*$U$780+P691*$U$781)+Forudsætninger!$E$46*(P691*$U$781+P692*$U$782)+Forudsætninger!$E$47*(P692*$U$782+P693*$U$783))+Forudsætninger!$E$48*P693*$U$783,0)","v":0},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q689*$U$779+Q690*$U$780)+Forudsætninger!$E$45*(Q690*$U$780+Q691*$U$781)+Forudsætninger!$E$46*(Q691*$U$781+Q692*$U$782)+Forudsætninger!$E$47*(Q692*$U$782+Q693*$U$783))+Forudsætninger!$E$48*Q693*$U$783,0)","v":0},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R689*$U$779+R690*$U$780)+Forudsætninger!$E$45*(R690*$U$780+R691*$U$781)+Forudsætninger!$E$46*(R691*$U$781+R692*$U$782)+Forudsætninger!$E$47*(R692*$U$782+R693*$U$783))+Forudsætninger!$E$48*R693*$U$783,0)","v":0},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S689*$U$779+S690*$U$780)+Forudsætninger!$E$45*(S690*$U$780+S691*$U$781)+Forudsætninger!$E$46*(S691*$U$781+S692*$U$782)+Forudsætninger!$E$47*(S692*$U$782+S693*$U$783))+Forudsætninger!$E$48*S693*$U$783,0)","v":0},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T689*$U$779+T690*$U$780)+Forudsætninger!$E$45*(T690*$U$780+T691*$U$781)+Forudsætninger!$E$46*(T691*$U$781+T692*$U$782)+Forudsætninger!$E$47*(T692*$U$782+T693*$U$783))+Forudsætninger!$E$48*T693*$U$783,0)","v":0},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U689*$U$779+U690*$U$780)+Forudsætninger!$E$45*(U690*$U$780+U691*$U$781)+Forudsætninger!$E$46*(U691*$U$781+U692*$U$782)+Forudsætninger!$E$47*(U692*$U$782+U693*$U$783))+Forudsætninger!$E$48*U693*$U$783,0)","v":0},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V689*$U$779+V690*$U$780)+Forudsætninger!$E$45*(V690*$U$780+V691*$U$781)+Forudsætninger!$E$46*(V691*$U$781+V692*$U$782)+Forudsætninger!$E$47*(V692*$U$782+V693*$U$783))+Forudsætninger!$E$48*V693*$U$783,0)","v":0},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W689*$U$779+W690*$U$780)+Forudsætninger!$E$45*(W690*$U$780+W691*$U$781)+Forudsætninger!$E$46*(W691*$U$781+W692*$U$782)+Forudsætninger!$E$47*(W692*$U$782+W693*$U$783))+Forudsætninger!$E$48*W693*$U$783,0)","v":0},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X689*$U$779+X690*$U$780)+Forudsætninger!$E$45*(X690*$U$780+X691*$U$781)+Forudsætninger!$E$46*(X691*$U$781+X692*$U$782)+Forudsætninger!$E$47*(X692*$U$782+X693*$U$783))+Forudsætninger!$E$48*X693*$U$783,0)","v":0},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y689*$U$779+Y690*$U$780)+Forudsætninger!$E$45*(Y690*$U$780+Y691*$U$781)+Forudsætninger!$E$46*(Y691*$U$781+Y692*$U$782)+Forudsætninger!$E$47*(Y692*$U$782+Y693*$U$783))+Forudsætninger!$E$48*Y693*$U$783,0)","v":0},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z689*$U$779+Z690*$U$780)+Forudsætninger!$E$45*(Z690*$U$780+Z691*$U$781)+Forudsætninger!$E$46*(Z691*$U$781+Z692*$U$782)+Forudsætninger!$E$47*(Z692*$U$782+Z693*$U$783))+Forudsætninger!$E$48*Z693*$U$783,0)","v":0},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA689*$U$779+AA690*$U$780)+Forudsætninger!$E$45*(AA690*$U$780+AA691*$U$781)+Forudsætninger!$E$46*(AA691*$U$781+AA692*$U$782)+Forudsætninger!$E$47*(AA692*$U$782+AA693*$U$783))+Forudsætninger!$E$48*AA693*$U$783,0)","v":0},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB689*$U$779+AB690*$U$780)+Forudsætninger!$E$45*(AB690*$U$780+AB691*$U$781)+Forudsætninger!$E$46*(AB691*$U$781+AB692*$U$782)+Forudsætninger!$E$47*(AB692*$U$782+AB693*$U$783))+Forudsætninger!$E$48*AB693*$U$783,0)","v":0},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC689*$U$779+AC690*$U$780)+Forudsætninger!$E$45*(AC690*$U$780+AC691*$U$781)+Forudsætninger!$E$46*(AC691*$U$781+AC692*$U$782)+Forudsætninger!$E$47*(AC692*$U$782+AC693*$U$783))+Forudsætninger!$E$48*AC693*$U$783,0)","v":0},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD689*$U$779+AD690*$U$780)+Forudsætninger!$E$45*(AD690*$U$780+AD691*$U$781)+Forudsætninger!$E$46*(AD691*$U$781+AD692*$U$782)+Forudsætninger!$E$47*(AD692*$U$782+AD693*$U$783))+Forudsætninger!$E$48*AD693*$U$783,0)","v":0},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE689*$U$779+AE690*$U$780)+Forudsætninger!$E$45*(AE690*$U$780+AE691*$U$781)+Forudsætninger!$E$46*(AE691*$U$781+AE692*$U$782)+Forudsætninger!$E$47*(AE692*$U$782+AE693*$U$783))+Forudsætninger!$E$48*AE693*$U$783,0)","v":0},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF689*$U$779+AF690*$U$780)+Forudsætninger!$E$45*(AF690*$U$780+AF691*$U$781)+Forudsætninger!$E$46*(AF691*$U$781+AF692*$U$782)+Forudsætninger!$E$47*(AF692*$U$782+AF693*$U$783))+Forudsætninger!$E$48*AF693*$U$783,0)","v":0},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG689*$U$779+AG690*$U$780)+Forudsætninger!$E$45*(AG690*$U$780+AG691*$U$781)+Forudsætninger!$E$46*(AG691*$U$781+AG692*$U$782)+Forudsætninger!$E$47*(AG692*$U$782+AG693*$U$783))+Forudsætninger!$E$48*AG693*$U$783,0)","v":0},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH689*$U$779+AH690*$U$780)+Forudsætninger!$E$45*(AH690*$U$780+AH691*$U$781)+Forudsætninger!$E$46*(AH691*$U$781+AH692*$U$782)+Forudsætninger!$E$47*(AH692*$U$782+AH693*$U$783))+Forudsætninger!$E$48*AH693*$U$783,0)","v":0},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI689*$U$779+AI690*$U$780)+Forudsætninger!$E$45*(AI690*$U$780+AI691*$U$781)+Forudsætninger!$E$46*(AI691*$U$781+AI692*$U$782)+Forudsætninger!$E$47*(AI692*$U$782+AI693*$U$783))+Forudsætninger!$E$48*AI693*$U$783,0)","v":0},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ689*$U$779+AJ690*$U$780)+Forudsætninger!$E$45*(AJ690*$U$780+AJ691*$U$781)+Forudsætninger!$E$46*(AJ691*$U$781+AJ692*$U$782)+Forudsætninger!$E$47*(AJ692*$U$782+AJ693*$U$783))+Forudsætninger!$E$48*AJ693*$U$783,0)","v":0},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK689*$U$779+AK690*$U$780)+Forudsætninger!$E$45*(AK690*$U$780+AK691*$U$781)+Forudsætninger!$E$46*(AK691*$U$781+AK692*$U$782)+Forudsætninger!$E$47*(AK692*$U$782+AK693*$U$783))+Forudsætninger!$E$48*AK693*$U$783,0)","v":0},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL689*$U$779+AL690*$U$780)+Forudsætninger!$E$45*(AL690*$U$780+AL691*$U$781)+Forudsætninger!$E$46*(AL691*$U$781+AL692*$U$782)+Forudsætninger!$E$47*(AL692*$U$782+AL693*$U$783))+Forudsætninger!$E$48*AL693*$U$783,0)","v":0},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM689*$U$779+AM690*$U$780)+Forudsætninger!$E$45*(AM690*$U$780+AM691*$U$781)+Forudsætninger!$E$46*(AM691*$U$781+AM692*$U$782)+Forudsætninger!$E$47*(AM692*$U$782+AM693*$U$783))+Forudsætninger!$E$48*AM693*$U$783,0)","v":0},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN689*$U$779+AN690*$U$780)+Forudsætninger!$E$45*(AN690*$U$780+AN691*$U$781)+Forudsætninger!$E$46*(AN691*$U$781+AN692*$U$782)+Forudsætninger!$E$47*(AN692*$U$782+AN693*$U$783))+Forudsætninger!$E$48*AN693*$U$783,0)","v":0},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO689*$U$779+AO690*$U$780)+Forudsætninger!$E$45*(AO690*$U$780+AO691*$U$781)+Forudsætninger!$E$46*(AO691*$U$781+AO692*$U$782)+Forudsætninger!$E$47*(AO692*$U$782+AO693*$U$783))+Forudsætninger!$E$48*AO693*$U$783,0)","v":0},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP689*$U$779+AP690*$U$780)+Forudsætninger!$E$45*(AP690*$U$780+AP691*$U$781)+Forudsætninger!$E$46*(AP691*$U$781+AP692*$U$782)+Forudsætninger!$E$47*(AP692*$U$782+AP693*$U$783))+Forudsætninger!$E$48*AP693*$U$783,0)","v":0},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ689*$U$779+AQ690*$U$780)+Forudsætninger!$E$45*(AQ690*$U$780+AQ691*$U$781)+Forudsætninger!$E$46*(AQ691*$U$781+AQ692*$U$782)+Forudsætninger!$E$47*(AQ692*$U$782+AQ693*$U$783))+Forudsætninger!$E$48*AQ693*$U$783,0)","v":0},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR689*$U$779+AR690*$U$780)+Forudsætninger!$E$45*(AR690*$U$780+AR691*$U$781)+Forudsætninger!$E$46*(AR691*$U$781+AR692*$U$782)+Forudsætninger!$E$47*(AR692*$U$782+AR693*$U$783))+Forudsætninger!$E$48*AR693*$U$783,0)","v":0},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS689*$U$779+AS690*$U$780)+Forudsætninger!$E$45*(AS690*$U$780+AS691*$U$781)+Forudsætninger!$E$46*(AS691*$U$781+AS692*$U$782)+Forudsætninger!$E$47*(AS692*$U$782+AS693*$U$783))+Forudsætninger!$E$48*AS693*$U$783,0)","v":0},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT689*$U$779+AT690*$U$780)+Forudsætninger!$E$45*(AT690*$U$780+AT691*$U$781)+Forudsætninger!$E$46*(AT691*$U$781+AT692*$U$782)+Forudsætninger!$E$47*(AT692*$U$782+AT693*$U$783))+Forudsætninger!$E$48*AT693*$U$783,0)","v":0},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU689*$U$779+AU690*$U$780)+Forudsætninger!$E$45*(AU690*$U$780+AU691*$U$781)+Forudsætninger!$E$46*(AU691*$U$781+AU692*$U$782)+Forudsætninger!$E$47*(AU692*$U$782+AU693*$U$783))+Forudsætninger!$E$48*AU693*$U$783,0)","v":0},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV689*$U$779+AV690*$U$780)+Forudsætninger!$E$45*(AV690*$U$780+AV691*$U$781)+Forudsætninger!$E$46*(AV691*$U$781+AV692*$U$782)+Forudsætninger!$E$47*(AV692*$U$782+AV693*$U$783))+Forudsætninger!$E$48*AV693*$U$783,0)","v":0},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW689*$U$779+AW690*$U$780)+Forudsætninger!$E$45*(AW690*$U$780+AW691*$U$781)+Forudsætninger!$E$46*(AW691*$U$781+AW692*$U$782)+Forudsætninger!$E$47*(AW692*$U$782+AW693*$U$783))+Forudsætninger!$E$48*AW693*$U$783,0)","v":0},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX689*$U$779+AX690*$U$780)+Forudsætninger!$E$45*(AX690*$U$780+AX691*$U$781)+Forudsætninger!$E$46*(AX691*$U$781+AX692*$U$782)+Forudsætninger!$E$47*(AX692*$U$782+AX693*$U$783))+Forudsætninger!$E$48*AX693*$U$783,0)","v":0},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY689*$U$779+AY690*$U$780)+Forudsætninger!$E$45*(AY690*$U$780+AY691*$U$781)+Forudsætninger!$E$46*(AY691*$U$781+AY692*$U$782)+Forudsætninger!$E$47*(AY692*$U$782+AY693*$U$783))+Forudsætninger!$E$48*AY693*$U$783,0)","v":0},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ689*$U$779+AZ690*$U$780)+Forudsætninger!$E$45*(AZ690*$U$780+AZ691*$U$781)+Forudsætninger!$E$46*(AZ691*$U$781+AZ692*$U$782)+Forudsætninger!$E$47*(AZ692*$U$782+AZ693*$U$783))+Forudsætninger!$E$48*AZ693*$U$783,0)","v":0},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA689*$U$779+BA690*$U$780)+Forudsætninger!$E$45*(BA690*$U$780+BA691*$U$781)+Forudsætninger!$E$46*(BA691*$U$781+BA692*$U$782)+Forudsætninger!$E$47*(BA692*$U$782+BA693*$U$783))+Forudsætninger!$E$48*BA693*$U$783,0)","v":0},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB689*$U$779+BB690*$U$780)+Forudsætninger!$E$45*(BB690*$U$780+BB691*$U$781)+Forudsætninger!$E$46*(BB691*$U$781+BB692*$U$782)+Forudsætninger!$E$47*(BB692*$U$782+BB693*$U$783))+Forudsætninger!$E$48*BB693*$U$783,0)","v":0},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC689*$U$779+BC690*$U$780)+Forudsætninger!$E$45*(BC690*$U$780+BC691*$U$781)+Forudsætninger!$E$46*(BC691*$U$781+BC692*$U$782)+Forudsætninger!$E$47*(BC692*$U$782+BC693*$U$783))+Forudsætninger!$E$48*BC693*$U$783,0)","v":0},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD689*$U$779+BD690*$U$780)+Forudsætninger!$E$45*(BD690*$U$780+BD691*$U$781)+Forudsætninger!$E$46*(BD691*$U$781+BD692*$U$782)+Forudsætninger!$E$47*(BD692*$U$782+BD693*$U$783))+Forudsætninger!$E$48*BD693*$U$783,0)","v":0},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE689*$U$779+BE690*$U$780)+Forudsætninger!$E$45*(BE690*$U$780+BE691*$U$781)+Forudsætninger!$E$46*(BE691*$U$781+BE692*$U$782)+Forudsætninger!$E$47*(BE692*$U$782+BE693*$U$783))+Forudsætninger!$E$48*BE693*$U$783,0)","v":0},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF689*$U$779+BF690*$U$780)+Forudsætninger!$E$45*(BF690*$U$780+BF691*$U$781)+Forudsætninger!$E$46*(BF691*$U$781+BF692*$U$782)+Forudsætninger!$E$47*(BF692*$U$782+BF693*$U$783))+Forudsætninger!$E$48*BF693*$U$783,0)","v":0},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG689*$U$779+BG690*$U$780)+Forudsætninger!$E$45*(BG690*$U$780+BG691*$U$781)+Forudsætninger!$E$46*(BG691*$U$781+BG692*$U$782)+Forudsætninger!$E$47*(BG692*$U$782+BG693*$U$783))+Forudsætninger!$E$48*BG693*$U$783,0)","v":0},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH689*$U$779+BH690*$U$780)+Forudsætninger!$E$45*(BH690*$U$780+BH691*$U$781)+Forudsætninger!$E$46*(BH691*$U$781+BH692*$U$782)+Forudsætninger!$E$47*(BH692*$U$782+BH693*$U$783))+Forudsætninger!$E$48*BH693*$U$783,0)","v":0},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI689*$U$779+BI690*$U$780)+Forudsætninger!$E$45*(BI690*$U$780+BI691*$U$781)+Forudsætninger!$E$46*(BI691*$U$781+BI692*$U$782)+Forudsætninger!$E$47*(BI692*$U$782+BI693*$U$783))+Forudsætninger!$E$48*BI693*$U$783,0)","v":0},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ689*$U$779+BJ690*$U$780)+Forudsætninger!$E$45*(BJ690*$U$780+BJ691*$U$781)+Forudsætninger!$E$46*(BJ691*$U$781+BJ692*$U$782)+Forudsætninger!$E$47*(BJ692*$U$782+BJ693*$U$783))+Forudsætninger!$E$48*BJ693*$U$783,0)","v":0},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK689*$U$779+BK690*$U$780)+Forudsætninger!$E$45*(BK690*$U$780+BK691*$U$781)+Forudsætninger!$E$46*(BK691*$U$781+BK692*$U$782)+Forudsætninger!$E$47*(BK692*$U$782+BK693*$U$783))+Forudsætninger!$E$48*BK693*$U$783,0)","v":0},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL689*$U$779+BL690*$U$780)+Forudsætninger!$E$45*(BL690*$U$780+BL691*$U$781)+Forudsætninger!$E$46*(BL691*$U$781+BL692*$U$782)+Forudsætninger!$E$47*(BL692*$U$782+BL693*$U$783))+Forudsætninger!$E$48*BL693*$U$783,0)","v":0},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM689*$U$779+BM690*$U$780)+Forudsætninger!$E$45*(BM690*$U$780+BM691*$U$781)+Forudsætninger!$E$46*(BM691*$U$781+BM692*$U$782)+Forudsætninger!$E$47*(BM692*$U$782+BM693*$U$783))+Forudsætninger!$E$48*BM693*$U$783,0)","v":0},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN689*$U$779+BN690*$U$780)+Forudsætninger!$E$45*(BN690*$U$780+BN691*$U$781)+Forudsætninger!$E$46*(BN691*$U$781+BN692*$U$782)+Forudsætninger!$E$47*(BN692*$U$782+BN693*$U$783))+Forudsætninger!$E$48*BN693*$U$783,0)","v":0},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO689*$U$779+BO690*$U$780)+Forudsætninger!$E$45*(BO690*$U$780+BO691*$U$781)+Forudsætninger!$E$46*(BO691*$U$781+BO692*$U$782)+Forudsætninger!$E$47*(BO692*$U$782+BO693*$U$783))+Forudsætninger!$E$48*BO693*$U$783,0)","v":0},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP689*$U$779+BP690*$U$780)+Forudsætninger!$E$45*(BP690*$U$780+BP691*$U$781)+Forudsætninger!$E$46*(BP691*$U$781+BP692*$U$782)+Forudsætninger!$E$47*(BP692*$U$782+BP693*$U$783))+Forudsætninger!$E$48*BP693*$U$783,0)","v":0},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ689*$U$779+BQ690*$U$780)+Forudsætninger!$E$45*(BQ690*$U$780+BQ691*$U$781)+Forudsætninger!$E$46*(BQ691*$U$781+BQ692*$U$782)+Forudsætninger!$E$47*(BQ692*$U$782+BQ693*$U$783))+Forudsætninger!$E$48*BQ693*$U$783,0)","v":0},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR689*$U$779+BR690*$U$780)+Forudsætninger!$E$45*(BR690*$U$780+BR691*$U$781)+Forudsætninger!$E$46*(BR691*$U$781+BR692*$U$782)+Forudsætninger!$E$47*(BR692*$U$782+BR693*$U$783))+Forudsætninger!$E$48*BR693*$U$783,0)","v":0},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS689*$U$779+BS690*$U$780)+Forudsætninger!$E$45*(BS690*$U$780+BS691*$U$781)+Forudsætninger!$E$46*(BS691*$U$781+BS692*$U$782)+Forudsætninger!$E$47*(BS692*$U$782+BS693*$U$783))+Forudsætninger!$E$48*BS693*$U$783,0)","v":0},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT689*$U$779+BT690*$U$780)+Forudsætninger!$E$45*(BT690*$U$780+BT691*$U$781)+Forudsætninger!$E$46*(BT691*$U$781+BT692*$U$782)+Forudsætninger!$E$47*(BT692*$U$782+BT693*$U$783))+Forudsætninger!$E$48*BT693*$U$783,0)","v":0},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU689*$U$779+BU690*$U$780)+Forudsætninger!$E$45*(BU690*$U$780+BU691*$U$781)+Forudsætninger!$E$46*(BU691*$U$781+BU692*$U$782)+Forudsætninger!$E$47*(BU692*$U$782+BU693*$U$783))+Forudsætninger!$E$48*BU693*$U$783,0)","v":0},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV689*$U$779+BV690*$U$780)+Forudsætninger!$E$45*(BV690*$U$780+BV691*$U$781)+Forudsætninger!$E$46*(BV691*$U$781+BV692*$U$782)+Forudsætninger!$E$47*(BV692*$U$782+BV693*$U$783))+Forudsætninger!$E$48*BV693*$U$783,0)","v":0},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW689*$U$779+BW690*$U$780)+Forudsætninger!$E$45*(BW690*$U$780+BW691*$U$781)+Forudsætninger!$E$46*(BW691*$U$781+BW692*$U$782)+Forudsætninger!$E$47*(BW692*$U$782+BW693*$U$783))+Forudsætninger!$E$48*BW693*$U$783,0)","v":0},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX689*$U$779+BX690*$U$780)+Forudsætninger!$E$45*(BX690*$U$780+BX691*$U$781)+Forudsætninger!$E$46*(BX691*$U$781+BX692*$U$782)+Forudsætninger!$E$47*(BX692*$U$782+BX693*$U$783))+Forudsætninger!$E$48*BX693*$U$783,0)","v":0},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY689*$U$779+BY690*$U$780)+Forudsætninger!$E$45*(BY690*$U$780+BY691*$U$781)+Forudsætninger!$E$46*(BY691*$U$781+BY692*$U$782)+Forudsætninger!$E$47*(BY692*$U$782+BY693*$U$783))+Forudsætninger!$E$48*BY693*$U$783,0)","v":0},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ689*$U$779+BZ690*$U$780)+Forudsætninger!$E$45*(BZ690*$U$780+BZ691*$U$781)+Forudsætninger!$E$46*(BZ691*$U$781+BZ692*$U$782)+Forudsætninger!$E$47*(BZ692*$U$782+BZ693*$U$783))+Forudsætninger!$E$48*BZ693*$U$783,0)","v":0},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA689*$U$779+CA690*$U$780)+Forudsætninger!$E$45*(CA690*$U$780+CA691*$U$781)+Forudsætninger!$E$46*(CA691*$U$781+CA692*$U$782)+Forudsætninger!$E$47*(CA692*$U$782+CA693*$U$783))+Forudsætninger!$E$48*CA693*$U$783,0)","v":0},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB689*$U$779+CB690*$U$780)+Forudsætninger!$E$45*(CB690*$U$780+CB691*$U$781)+Forudsætninger!$E$46*(CB691*$U$781+CB692*$U$782)+Forudsætninger!$E$47*(CB692*$U$782+CB693*$U$783))+Forudsætninger!$E$48*CB693*$U$783,0)","v":0},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC689*$U$779+CC690*$U$780)+Forudsætninger!$E$45*(CC690*$U$780+CC691*$U$781)+Forudsætninger!$E$46*(CC691*$U$781+CC692*$U$782)+Forudsætninger!$E$47*(CC692*$U$782+CC693*$U$783))+Forudsætninger!$E$48*CC693*$U$783,0)","v":0},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD689*$U$779+CD690*$U$780)+Forudsætninger!$E$45*(CD690*$U$780+CD691*$U$781)+Forudsætninger!$E$46*(CD691*$U$781+CD692*$U$782)+Forudsætninger!$E$47*(CD692*$U$782+CD693*$U$783))+Forudsætninger!$E$48*CD693*$U$783,0)","v":0},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE689*$U$779+CE690*$U$780)+Forudsætninger!$E$45*(CE690*$U$780+CE691*$U$781)+Forudsætninger!$E$46*(CE691*$U$781+CE692*$U$782)+Forudsætninger!$E$47*(CE692*$U$782+CE693*$U$783))+Forudsætninger!$E$48*CE693*$U$783,0)","v":0},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF689*$U$779+CF690*$U$780)+Forudsætninger!$E$45*(CF690*$U$780+CF691*$U$781)+Forudsætninger!$E$46*(CF691*$U$781+CF692*$U$782)+Forudsætninger!$E$47*(CF692*$U$782+CF693*$U$783))+Forudsætninger!$E$48*CF693*$U$783,0)","v":0},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG689*$U$779+CG690*$U$780)+Forudsætninger!$E$45*(CG690*$U$780+CG691*$U$781)+Forudsætninger!$E$46*(CG691*$U$781+CG692*$U$782)+Forudsætninger!$E$47*(CG692*$U$782+CG693*$U$783))+Forudsætninger!$E$48*CG693*$U$783,0)","v":0},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH689*$U$779+CH690*$U$780)+Forudsætninger!$E$45*(CH690*$U$780+CH691*$U$781)+Forudsætninger!$E$46*(CH691*$U$781+CH692*$U$782)+Forudsætninger!$E$47*(CH692*$U$782+CH693*$U$783))+Forudsætninger!$E$48*CH693*$U$783,0)","v":0},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI689*$U$779+CI690*$U$780)+Forudsætninger!$E$45*(CI690*$U$780+CI691*$U$781)+Forudsætninger!$E$46*(CI691*$U$781+CI692*$U$782)+Forudsætninger!$E$47*(CI692*$U$782+CI693*$U$783))+Forudsætninger!$E$48*CI693*$U$783,0)","v":0},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ689*$U$779+CJ690*$U$780)+Forudsætninger!$E$45*(CJ690*$U$780+CJ691*$U$781)+Forudsætninger!$E$46*(CJ691*$U$781+CJ692*$U$782)+Forudsætninger!$E$47*(CJ692*$U$782+CJ693*$U$783))+Forudsætninger!$E$48*CJ693*$U$783,0)","v":0},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK689*$U$779+CK690*$U$780)+Forudsætninger!$E$45*(CK690*$U$780+CK691*$U$781)+Forudsætninger!$E$46*(CK691*$U$781+CK692*$U$782)+Forudsætninger!$E$47*(CK692*$U$782+CK693*$U$783))+Forudsætninger!$E$48*CK693*$U$783,0)","v":0},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL689*$U$779+CL690*$U$780)+Forudsætninger!$E$45*(CL690*$U$780+CL691*$U$781)+Forudsætninger!$E$46*(CL691*$U$781+CL692*$U$782)+Forudsætninger!$E$47*(CL692*$U$782+CL693*$U$783))+Forudsætninger!$E$48*CL693*$U$783,0)","v":0},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM689*$U$779+CM690*$U$780)+Forudsætninger!$E$45*(CM690*$U$780+CM691*$U$781)+Forudsætninger!$E$46*(CM691*$U$781+CM692*$U$782)+Forudsætninger!$E$47*(CM692*$U$782+CM693*$U$783))+Forudsætninger!$E$48*CM693*$U$783,0)","v":0},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN689*$U$779+CN690*$U$780)+Forudsætninger!$E$45*(CN690*$U$780+CN691*$U$781)+Forudsætninger!$E$46*(CN691*$U$781+CN692*$U$782)+Forudsætninger!$E$47*(CN692*$U$782+CN693*$U$783))+Forudsætninger!$E$48*CN693*$U$783,0)","v":0},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO689*$U$779+CO690*$U$780)+Forudsætninger!$E$45*(CO690*$U$780+CO691*$U$781)+Forudsætninger!$E$46*(CO691*$U$781+CO692*$U$782)+Forudsætninger!$E$47*(CO692*$U$782+CO693*$U$783))+Forudsætninger!$E$48*CO693*$U$783,0)","v":0},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP689*$U$779+CP690*$U$780)+Forudsætninger!$E$45*(CP690*$U$780+CP691*$U$781)+Forudsætninger!$E$46*(CP691*$U$781+CP692*$U$782)+Forudsætninger!$E$47*(CP692*$U$782+CP693*$U$783))+Forudsætninger!$E$48*CP693*$U$783,0)","v":0},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ689*$U$779+CQ690*$U$780)+Forudsætninger!$E$45*(CQ690*$U$780+CQ691*$U$781)+Forudsætninger!$E$46*(CQ691*$U$781+CQ692*$U$782)+Forudsætninger!$E$47*(CQ692*$U$782+CQ693*$U$783))+Forudsætninger!$E$48*CQ693*$U$783,0)","v":0},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR689*$U$779+CR690*$U$780)+Forudsætninger!$E$45*(CR690*$U$780+CR691*$U$781)+Forudsætninger!$E$46*(CR691*$U$781+CR692*$U$782)+Forudsætninger!$E$47*(CR692*$U$782+CR693*$U$783))+Forudsætninger!$E$48*CR693*$U$783,0)","v":0},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS689*$U$779+CS690*$U$780)+Forudsætninger!$E$45*(CS690*$U$780+CS691*$U$781)+Forudsætninger!$E$46*(CS691*$U$781+CS692*$U$782)+Forudsætninger!$E$47*(CS692*$U$782+CS693*$U$783))+Forudsætninger!$E$48*CS693*$U$783,0)","v":0},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT689*$U$779+CT690*$U$780)+Forudsætninger!$E$45*(CT690*$U$780+CT691*$U$781)+Forudsætninger!$E$46*(CT691*$U$781+CT692*$U$782)+Forudsætninger!$E$47*(CT692*$U$782+CT693*$U$783))+Forudsætninger!$E$48*CT693*$U$783,0)","v":0},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU689*$U$779+CU690*$U$780)+Forudsætninger!$E$45*(CU690*$U$780+CU691*$U$781)+Forudsætninger!$E$46*(CU691*$U$781+CU692*$U$782)+Forudsætninger!$E$47*(CU692*$U$782+CU693*$U$783))+Forudsætninger!$E$48*CU693*$U$783,0)","v":0},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV689*$U$779+CV690*$U$780)+Forudsætninger!$E$45*(CV690*$U$780+CV691*$U$781)+Forudsætninger!$E$46*(CV691*$U$781+CV692*$U$782)+Forudsætninger!$E$47*(CV692*$U$782+CV693*$U$783))+Forudsætninger!$E$48*CV693*$U$783,0)","v":0},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW689*$U$779+CW690*$U$780)+Forudsætninger!$E$45*(CW690*$U$780+CW691*$U$781)+Forudsætninger!$E$46*(CW691*$U$781+CW692*$U$782)+Forudsætninger!$E$47*(CW692*$U$782+CW693*$U$783))+Forudsætninger!$E$48*CW693*$U$783,0)","v":0},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX689*$U$779+CX690*$U$780)+Forudsætninger!$E$45*(CX690*$U$780+CX691*$U$781)+Forudsætninger!$E$46*(CX691*$U$781+CX692*$U$782)+Forudsætninger!$E$47*(CX692*$U$782+CX693*$U$783))+Forudsætninger!$E$48*CX693*$U$783,0)","v":0},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY689*$U$779+CY690*$U$780)+Forudsætninger!$E$45*(CY690*$U$780+CY691*$U$781)+Forudsætninger!$E$46*(CY691*$U$781+CY692*$U$782)+Forudsætninger!$E$47*(CY692*$U$782+CY693*$U$783))+Forudsætninger!$E$48*CY693*$U$783,0)","v":0},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ689*$U$779+CZ690*$U$780)+Forudsætninger!$E$45*(CZ690*$U$780+CZ691*$U$781)+Forudsætninger!$E$46*(CZ691*$U$781+CZ692*$U$782)+Forudsætninger!$E$47*(CZ692*$U$782+CZ693*$U$783))+Forudsætninger!$E$48*CZ693*$U$783,0)","v":0},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA689*$U$779+DA690*$U$780)+Forudsætninger!$E$45*(DA690*$U$780+DA691*$U$781)+Forudsætninger!$E$46*(DA691*$U$781+DA692*$U$782)+Forudsætninger!$E$47*(DA692*$U$782+DA693*$U$783))+Forudsætninger!$E$48*DA693*$U$783,0)","v":0}]
[null,null,null,{"$f":"D28","v":">Indtast type 3<"},{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E713*$V$779+E714*$V$780)+Forudsætninger!$E$45*(E714*$V$780+E715*$V$781)+Forudsætninger!$E$46*(E715*$V$781+E716*$V$782)+Forudsætninger!$E$47*(E716*$V$782+E717*$V$783))+Forudsætninger!$E$48*E717*$V$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F713*$V$779+F714*$V$780)+Forudsætninger!$E$45*(F714*$V$780+F715*$V$781)+Forudsætninger!$E$46*(F715*$V$781+F716*$V$782)+Forudsætninger!$E$47*(F716*$V$782+F717*$V$783))+Forudsætninger!$E$48*F717*$V$783,0)","v":0},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G713*$V$779+G714*$V$780)+Forudsætninger!$E$45*(G714*$V$780+G715*$V$781)+Forudsætninger!$E$46*(G715*$V$781+G716*$V$782)+Forudsætninger!$E$47*(G716*$V$782+G717*$V$783))+Forudsætninger!$E$48*G717*$V$783,0)","v":0},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H713*$V$779+H714*$V$780)+Forudsætninger!$E$45*(H714*$V$780+H715*$V$781)+Forudsætninger!$E$46*(H715*$V$781+H716*$V$782)+Forudsætninger!$E$47*(H716*$V$782+H717*$V$783))+Forudsætninger!$E$48*H717*$V$783,0)","v":0},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I713*$V$779+I714*$V$780)+Forudsætninger!$E$45*(I714*$V$780+I715*$V$781)+Forudsætninger!$E$46*(I715*$V$781+I716*$V$782)+Forudsætninger!$E$47*(I716*$V$782+I717*$V$783))+Forudsætninger!$E$48*I717*$V$783,0)","v":0},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J713*$V$779+J714*$V$780)+Forudsætninger!$E$45*(J714*$V$780+J715*$V$781)+Forudsætninger!$E$46*(J715*$V$781+J716*$V$782)+Forudsætninger!$E$47*(J716*$V$782+J717*$V$783))+Forudsætninger!$E$48*J717*$V$783,0)","v":0},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K713*$V$779+K714*$V$780)+Forudsætninger!$E$45*(K714*$V$780+K715*$V$781)+Forudsætninger!$E$46*(K715*$V$781+K716*$V$782)+Forudsætninger!$E$47*(K716*$V$782+K717*$V$783))+Forudsætninger!$E$48*K717*$V$783,0)","v":0},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L713*$V$779+L714*$V$780)+Forudsætninger!$E$45*(L714*$V$780+L715*$V$781)+Forudsætninger!$E$46*(L715*$V$781+L716*$V$782)+Forudsætninger!$E$47*(L716*$V$782+L717*$V$783))+Forudsætninger!$E$48*L717*$V$783,0)","v":0},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M713*$V$779+M714*$V$780)+Forudsætninger!$E$45*(M714*$V$780+M715*$V$781)+Forudsætninger!$E$46*(M715*$V$781+M716*$V$782)+Forudsætninger!$E$47*(M716*$V$782+M717*$V$783))+Forudsætninger!$E$48*M717*$V$783,0)","v":0},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N713*$V$779+N714*$V$780)+Forudsætninger!$E$45*(N714*$V$780+N715*$V$781)+Forudsætninger!$E$46*(N715*$V$781+N716*$V$782)+Forudsætninger!$E$47*(N716*$V$782+N717*$V$783))+Forudsætninger!$E$48*N717*$V$783,0)","v":0},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O713*$V$779+O714*$V$780)+Forudsætninger!$E$45*(O714*$V$780+O715*$V$781)+Forudsætninger!$E$46*(O715*$V$781+O716*$V$782)+Forudsætninger!$E$47*(O716*$V$782+O717*$V$783))+Forudsætninger!$E$48*O717*$V$783,0)","v":0},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P713*$V$779+P714*$V$780)+Forudsætninger!$E$45*(P714*$V$780+P715*$V$781)+Forudsætninger!$E$46*(P715*$V$781+P716*$V$782)+Forudsætninger!$E$47*(P716*$V$782+P717*$V$783))+Forudsætninger!$E$48*P717*$V$783,0)","v":0},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q713*$V$779+Q714*$V$780)+Forudsætninger!$E$45*(Q714*$V$780+Q715*$V$781)+Forudsætninger!$E$46*(Q715*$V$781+Q716*$V$782)+Forudsætninger!$E$47*(Q716*$V$782+Q717*$V$783))+Forudsætninger!$E$48*Q717*$V$783,0)","v":0},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R713*$V$779+R714*$V$780)+Forudsætninger!$E$45*(R714*$V$780+R715*$V$781)+Forudsætninger!$E$46*(R715*$V$781+R716*$V$782)+Forudsætninger!$E$47*(R716*$V$782+R717*$V$783))+Forudsætninger!$E$48*R717*$V$783,0)","v":0},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S713*$V$779+S714*$V$780)+Forudsætninger!$E$45*(S714*$V$780+S715*$V$781)+Forudsætninger!$E$46*(S715*$V$781+S716*$V$782)+Forudsætninger!$E$47*(S716*$V$782+S717*$V$783))+Forudsætninger!$E$48*S717*$V$783,0)","v":0},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T713*$V$779+T714*$V$780)+Forudsætninger!$E$45*(T714*$V$780+T715*$V$781)+Forudsætninger!$E$46*(T715*$V$781+T716*$V$782)+Forudsætninger!$E$47*(T716*$V$782+T717*$V$783))+Forudsætninger!$E$48*T717*$V$783,0)","v":0},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U713*$V$779+U714*$V$780)+Forudsætninger!$E$45*(U714*$V$780+U715*$V$781)+Forudsætninger!$E$46*(U715*$V$781+U716*$V$782)+Forudsætninger!$E$47*(U716*$V$782+U717*$V$783))+Forudsætninger!$E$48*U717*$V$783,0)","v":0},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V713*$V$779+V714*$V$780)+Forudsætninger!$E$45*(V714*$V$780+V715*$V$781)+Forudsætninger!$E$46*(V715*$V$781+V716*$V$782)+Forudsætninger!$E$47*(V716*$V$782+V717*$V$783))+Forudsætninger!$E$48*V717*$V$783,0)","v":0},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W713*$V$779+W714*$V$780)+Forudsætninger!$E$45*(W714*$V$780+W715*$V$781)+Forudsætninger!$E$46*(W715*$V$781+W716*$V$782)+Forudsætninger!$E$47*(W716*$V$782+W717*$V$783))+Forudsætninger!$E$48*W717*$V$783,0)","v":0},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X713*$V$779+X714*$V$780)+Forudsætninger!$E$45*(X714*$V$780+X715*$V$781)+Forudsætninger!$E$46*(X715*$V$781+X716*$V$782)+Forudsætninger!$E$47*(X716*$V$782+X717*$V$783))+Forudsætninger!$E$48*X717*$V$783,0)","v":0},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y713*$V$779+Y714*$V$780)+Forudsætninger!$E$45*(Y714*$V$780+Y715*$V$781)+Forudsætninger!$E$46*(Y715*$V$781+Y716*$V$782)+Forudsætninger!$E$47*(Y716*$V$782+Y717*$V$783))+Forudsætninger!$E$48*Y717*$V$783,0)","v":0},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z713*$V$779+Z714*$V$780)+Forudsætninger!$E$45*(Z714*$V$780+Z715*$V$781)+Forudsætninger!$E$46*(Z715*$V$781+Z716*$V$782)+Forudsætninger!$E$47*(Z716*$V$782+Z717*$V$783))+Forudsætninger!$E$48*Z717*$V$783,0)","v":0},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA713*$V$779+AA714*$V$780)+Forudsætninger!$E$45*(AA714*$V$780+AA715*$V$781)+Forudsætninger!$E$46*(AA715*$V$781+AA716*$V$782)+Forudsætninger!$E$47*(AA716*$V$782+AA717*$V$783))+Forudsætninger!$E$48*AA717*$V$783,0)","v":0},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB713*$V$779+AB714*$V$780)+Forudsætninger!$E$45*(AB714*$V$780+AB715*$V$781)+Forudsætninger!$E$46*(AB715*$V$781+AB716*$V$782)+Forudsætninger!$E$47*(AB716*$V$782+AB717*$V$783))+Forudsætninger!$E$48*AB717*$V$783,0)","v":0},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC713*$V$779+AC714*$V$780)+Forudsætninger!$E$45*(AC714*$V$780+AC715*$V$781)+Forudsætninger!$E$46*(AC715*$V$781+AC716*$V$782)+Forudsætninger!$E$47*(AC716*$V$782+AC717*$V$783))+Forudsætninger!$E$48*AC717*$V$783,0)","v":0},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD713*$V$779+AD714*$V$780)+Forudsætninger!$E$45*(AD714*$V$780+AD715*$V$781)+Forudsætninger!$E$46*(AD715*$V$781+AD716*$V$782)+Forudsætninger!$E$47*(AD716*$V$782+AD717*$V$783))+Forudsætninger!$E$48*AD717*$V$783,0)","v":0},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE713*$V$779+AE714*$V$780)+Forudsætninger!$E$45*(AE714*$V$780+AE715*$V$781)+Forudsætninger!$E$46*(AE715*$V$781+AE716*$V$782)+Forudsætninger!$E$47*(AE716*$V$782+AE717*$V$783))+Forudsætninger!$E$48*AE717*$V$783,0)","v":0},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF713*$V$779+AF714*$V$780)+Forudsætninger!$E$45*(AF714*$V$780+AF715*$V$781)+Forudsætninger!$E$46*(AF715*$V$781+AF716*$V$782)+Forudsætninger!$E$47*(AF716*$V$782+AF717*$V$783))+Forudsætninger!$E$48*AF717*$V$783,0)","v":0},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG713*$V$779+AG714*$V$780)+Forudsætninger!$E$45*(AG714*$V$780+AG715*$V$781)+Forudsætninger!$E$46*(AG715*$V$781+AG716*$V$782)+Forudsætninger!$E$47*(AG716*$V$782+AG717*$V$783))+Forudsætninger!$E$48*AG717*$V$783,0)","v":0},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH713*$V$779+AH714*$V$780)+Forudsætninger!$E$45*(AH714*$V$780+AH715*$V$781)+Forudsætninger!$E$46*(AH715*$V$781+AH716*$V$782)+Forudsætninger!$E$47*(AH716*$V$782+AH717*$V$783))+Forudsætninger!$E$48*AH717*$V$783,0)","v":0},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI713*$V$779+AI714*$V$780)+Forudsætninger!$E$45*(AI714*$V$780+AI715*$V$781)+Forudsætninger!$E$46*(AI715*$V$781+AI716*$V$782)+Forudsætninger!$E$47*(AI716*$V$782+AI717*$V$783))+Forudsætninger!$E$48*AI717*$V$783,0)","v":0},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ713*$V$779+AJ714*$V$780)+Forudsætninger!$E$45*(AJ714*$V$780+AJ715*$V$781)+Forudsætninger!$E$46*(AJ715*$V$781+AJ716*$V$782)+Forudsætninger!$E$47*(AJ716*$V$782+AJ717*$V$783))+Forudsætninger!$E$48*AJ717*$V$783,0)","v":0},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK713*$V$779+AK714*$V$780)+Forudsætninger!$E$45*(AK714*$V$780+AK715*$V$781)+Forudsætninger!$E$46*(AK715*$V$781+AK716*$V$782)+Forudsætninger!$E$47*(AK716*$V$782+AK717*$V$783))+Forudsætninger!$E$48*AK717*$V$783,0)","v":0},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL713*$V$779+AL714*$V$780)+Forudsætninger!$E$45*(AL714*$V$780+AL715*$V$781)+Forudsætninger!$E$46*(AL715*$V$781+AL716*$V$782)+Forudsætninger!$E$47*(AL716*$V$782+AL717*$V$783))+Forudsætninger!$E$48*AL717*$V$783,0)","v":0},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM713*$V$779+AM714*$V$780)+Forudsætninger!$E$45*(AM714*$V$780+AM715*$V$781)+Forudsætninger!$E$46*(AM715*$V$781+AM716*$V$782)+Forudsætninger!$E$47*(AM716*$V$782+AM717*$V$783))+Forudsætninger!$E$48*AM717*$V$783,0)","v":0},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN713*$V$779+AN714*$V$780)+Forudsætninger!$E$45*(AN714*$V$780+AN715*$V$781)+Forudsætninger!$E$46*(AN715*$V$781+AN716*$V$782)+Forudsætninger!$E$47*(AN716*$V$782+AN717*$V$783))+Forudsætninger!$E$48*AN717*$V$783,0)","v":0},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO713*$V$779+AO714*$V$780)+Forudsætninger!$E$45*(AO714*$V$780+AO715*$V$781)+Forudsætninger!$E$46*(AO715*$V$781+AO716*$V$782)+Forudsætninger!$E$47*(AO716*$V$782+AO717*$V$783))+Forudsætninger!$E$48*AO717*$V$783,0)","v":0},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP713*$V$779+AP714*$V$780)+Forudsætninger!$E$45*(AP714*$V$780+AP715*$V$781)+Forudsætninger!$E$46*(AP715*$V$781+AP716*$V$782)+Forudsætninger!$E$47*(AP716*$V$782+AP717*$V$783))+Forudsætninger!$E$48*AP717*$V$783,0)","v":0},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ713*$V$779+AQ714*$V$780)+Forudsætninger!$E$45*(AQ714*$V$780+AQ715*$V$781)+Forudsætninger!$E$46*(AQ715*$V$781+AQ716*$V$782)+Forudsætninger!$E$47*(AQ716*$V$782+AQ717*$V$783))+Forudsætninger!$E$48*AQ717*$V$783,0)","v":0},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR713*$V$779+AR714*$V$780)+Forudsætninger!$E$45*(AR714*$V$780+AR715*$V$781)+Forudsætninger!$E$46*(AR715*$V$781+AR716*$V$782)+Forudsætninger!$E$47*(AR716*$V$782+AR717*$V$783))+Forudsætninger!$E$48*AR717*$V$783,0)","v":0},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS713*$V$779+AS714*$V$780)+Forudsætninger!$E$45*(AS714*$V$780+AS715*$V$781)+Forudsætninger!$E$46*(AS715*$V$781+AS716*$V$782)+Forudsætninger!$E$47*(AS716*$V$782+AS717*$V$783))+Forudsætninger!$E$48*AS717*$V$783,0)","v":0},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT713*$V$779+AT714*$V$780)+Forudsætninger!$E$45*(AT714*$V$780+AT715*$V$781)+Forudsætninger!$E$46*(AT715*$V$781+AT716*$V$782)+Forudsætninger!$E$47*(AT716*$V$782+AT717*$V$783))+Forudsætninger!$E$48*AT717*$V$783,0)","v":0},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU713*$V$779+AU714*$V$780)+Forudsætninger!$E$45*(AU714*$V$780+AU715*$V$781)+Forudsætninger!$E$46*(AU715*$V$781+AU716*$V$782)+Forudsætninger!$E$47*(AU716*$V$782+AU717*$V$783))+Forudsætninger!$E$48*AU717*$V$783,0)","v":0},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV713*$V$779+AV714*$V$780)+Forudsætninger!$E$45*(AV714*$V$780+AV715*$V$781)+Forudsætninger!$E$46*(AV715*$V$781+AV716*$V$782)+Forudsætninger!$E$47*(AV716*$V$782+AV717*$V$783))+Forudsætninger!$E$48*AV717*$V$783,0)","v":0},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW713*$V$779+AW714*$V$780)+Forudsætninger!$E$45*(AW714*$V$780+AW715*$V$781)+Forudsætninger!$E$46*(AW715*$V$781+AW716*$V$782)+Forudsætninger!$E$47*(AW716*$V$782+AW717*$V$783))+Forudsætninger!$E$48*AW717*$V$783,0)","v":0},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX713*$V$779+AX714*$V$780)+Forudsætninger!$E$45*(AX714*$V$780+AX715*$V$781)+Forudsætninger!$E$46*(AX715*$V$781+AX716*$V$782)+Forudsætninger!$E$47*(AX716*$V$782+AX717*$V$783))+Forudsætninger!$E$48*AX717*$V$783,0)","v":0},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY713*$V$779+AY714*$V$780)+Forudsætninger!$E$45*(AY714*$V$780+AY715*$V$781)+Forudsætninger!$E$46*(AY715*$V$781+AY716*$V$782)+Forudsætninger!$E$47*(AY716*$V$782+AY717*$V$783))+Forudsætninger!$E$48*AY717*$V$783,0)","v":0},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ713*$V$779+AZ714*$V$780)+Forudsætninger!$E$45*(AZ714*$V$780+AZ715*$V$781)+Forudsætninger!$E$46*(AZ715*$V$781+AZ716*$V$782)+Forudsætninger!$E$47*(AZ716*$V$782+AZ717*$V$783))+Forudsætninger!$E$48*AZ717*$V$783,0)","v":0},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA713*$V$779+BA714*$V$780)+Forudsætninger!$E$45*(BA714*$V$780+BA715*$V$781)+Forudsætninger!$E$46*(BA715*$V$781+BA716*$V$782)+Forudsætninger!$E$47*(BA716*$V$782+BA717*$V$783))+Forudsætninger!$E$48*BA717*$V$783,0)","v":0},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB713*$V$779+BB714*$V$780)+Forudsætninger!$E$45*(BB714*$V$780+BB715*$V$781)+Forudsætninger!$E$46*(BB715*$V$781+BB716*$V$782)+Forudsætninger!$E$47*(BB716*$V$782+BB717*$V$783))+Forudsætninger!$E$48*BB717*$V$783,0)","v":0},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC713*$V$779+BC714*$V$780)+Forudsætninger!$E$45*(BC714*$V$780+BC715*$V$781)+Forudsætninger!$E$46*(BC715*$V$781+BC716*$V$782)+Forudsætninger!$E$47*(BC716*$V$782+BC717*$V$783))+Forudsætninger!$E$48*BC717*$V$783,0)","v":0},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD713*$V$779+BD714*$V$780)+Forudsætninger!$E$45*(BD714*$V$780+BD715*$V$781)+Forudsætninger!$E$46*(BD715*$V$781+BD716*$V$782)+Forudsætninger!$E$47*(BD716*$V$782+BD717*$V$783))+Forudsætninger!$E$48*BD717*$V$783,0)","v":0},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE713*$V$779+BE714*$V$780)+Forudsætninger!$E$45*(BE714*$V$780+BE715*$V$781)+Forudsætninger!$E$46*(BE715*$V$781+BE716*$V$782)+Forudsætninger!$E$47*(BE716*$V$782+BE717*$V$783))+Forudsætninger!$E$48*BE717*$V$783,0)","v":0},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF713*$V$779+BF714*$V$780)+Forudsætninger!$E$45*(BF714*$V$780+BF715*$V$781)+Forudsætninger!$E$46*(BF715*$V$781+BF716*$V$782)+Forudsætninger!$E$47*(BF716*$V$782+BF717*$V$783))+Forudsætninger!$E$48*BF717*$V$783,0)","v":0},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG713*$V$779+BG714*$V$780)+Forudsætninger!$E$45*(BG714*$V$780+BG715*$V$781)+Forudsætninger!$E$46*(BG715*$V$781+BG716*$V$782)+Forudsætninger!$E$47*(BG716*$V$782+BG717*$V$783))+Forudsætninger!$E$48*BG717*$V$783,0)","v":0},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH713*$V$779+BH714*$V$780)+Forudsætninger!$E$45*(BH714*$V$780+BH715*$V$781)+Forudsætninger!$E$46*(BH715*$V$781+BH716*$V$782)+Forudsætninger!$E$47*(BH716*$V$782+BH717*$V$783))+Forudsætninger!$E$48*BH717*$V$783,0)","v":0},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI713*$V$779+BI714*$V$780)+Forudsætninger!$E$45*(BI714*$V$780+BI715*$V$781)+Forudsætninger!$E$46*(BI715*$V$781+BI716*$V$782)+Forudsætninger!$E$47*(BI716*$V$782+BI717*$V$783))+Forudsætninger!$E$48*BI717*$V$783,0)","v":0},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ713*$V$779+BJ714*$V$780)+Forudsætninger!$E$45*(BJ714*$V$780+BJ715*$V$781)+Forudsætninger!$E$46*(BJ715*$V$781+BJ716*$V$782)+Forudsætninger!$E$47*(BJ716*$V$782+BJ717*$V$783))+Forudsætninger!$E$48*BJ717*$V$783,0)","v":0},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK713*$V$779+BK714*$V$780)+Forudsætninger!$E$45*(BK714*$V$780+BK715*$V$781)+Forudsætninger!$E$46*(BK715*$V$781+BK716*$V$782)+Forudsætninger!$E$47*(BK716*$V$782+BK717*$V$783))+Forudsætninger!$E$48*BK717*$V$783,0)","v":0},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL713*$V$779+BL714*$V$780)+Forudsætninger!$E$45*(BL714*$V$780+BL715*$V$781)+Forudsætninger!$E$46*(BL715*$V$781+BL716*$V$782)+Forudsætninger!$E$47*(BL716*$V$782+BL717*$V$783))+Forudsætninger!$E$48*BL717*$V$783,0)","v":0},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM713*$V$779+BM714*$V$780)+Forudsætninger!$E$45*(BM714*$V$780+BM715*$V$781)+Forudsætninger!$E$46*(BM715*$V$781+BM716*$V$782)+Forudsætninger!$E$47*(BM716*$V$782+BM717*$V$783))+Forudsætninger!$E$48*BM717*$V$783,0)","v":0},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN713*$V$779+BN714*$V$780)+Forudsætninger!$E$45*(BN714*$V$780+BN715*$V$781)+Forudsætninger!$E$46*(BN715*$V$781+BN716*$V$782)+Forudsætninger!$E$47*(BN716*$V$782+BN717*$V$783))+Forudsætninger!$E$48*BN717*$V$783,0)","v":0},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO713*$V$779+BO714*$V$780)+Forudsætninger!$E$45*(BO714*$V$780+BO715*$V$781)+Forudsætninger!$E$46*(BO715*$V$781+BO716*$V$782)+Forudsætninger!$E$47*(BO716*$V$782+BO717*$V$783))+Forudsætninger!$E$48*BO717*$V$783,0)","v":0},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP713*$V$779+BP714*$V$780)+Forudsætninger!$E$45*(BP714*$V$780+BP715*$V$781)+Forudsætninger!$E$46*(BP715*$V$781+BP716*$V$782)+Forudsætninger!$E$47*(BP716*$V$782+BP717*$V$783))+Forudsætninger!$E$48*BP717*$V$783,0)","v":0},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ713*$V$779+BQ714*$V$780)+Forudsætninger!$E$45*(BQ714*$V$780+BQ715*$V$781)+Forudsætninger!$E$46*(BQ715*$V$781+BQ716*$V$782)+Forudsætninger!$E$47*(BQ716*$V$782+BQ717*$V$783))+Forudsætninger!$E$48*BQ717*$V$783,0)","v":0},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR713*$V$779+BR714*$V$780)+Forudsætninger!$E$45*(BR714*$V$780+BR715*$V$781)+Forudsætninger!$E$46*(BR715*$V$781+BR716*$V$782)+Forudsætninger!$E$47*(BR716*$V$782+BR717*$V$783))+Forudsætninger!$E$48*BR717*$V$783,0)","v":0},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS713*$V$779+BS714*$V$780)+Forudsætninger!$E$45*(BS714*$V$780+BS715*$V$781)+Forudsætninger!$E$46*(BS715*$V$781+BS716*$V$782)+Forudsætninger!$E$47*(BS716*$V$782+BS717*$V$783))+Forudsætninger!$E$48*BS717*$V$783,0)","v":0},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT713*$V$779+BT714*$V$780)+Forudsætninger!$E$45*(BT714*$V$780+BT715*$V$781)+Forudsætninger!$E$46*(BT715*$V$781+BT716*$V$782)+Forudsætninger!$E$47*(BT716*$V$782+BT717*$V$783))+Forudsætninger!$E$48*BT717*$V$783,0)","v":0},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU713*$V$779+BU714*$V$780)+Forudsætninger!$E$45*(BU714*$V$780+BU715*$V$781)+Forudsætninger!$E$46*(BU715*$V$781+BU716*$V$782)+Forudsætninger!$E$47*(BU716*$V$782+BU717*$V$783))+Forudsætninger!$E$48*BU717*$V$783,0)","v":0},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV713*$V$779+BV714*$V$780)+Forudsætninger!$E$45*(BV714*$V$780+BV715*$V$781)+Forudsætninger!$E$46*(BV715*$V$781+BV716*$V$782)+Forudsætninger!$E$47*(BV716*$V$782+BV717*$V$783))+Forudsætninger!$E$48*BV717*$V$783,0)","v":0},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW713*$V$779+BW714*$V$780)+Forudsætninger!$E$45*(BW714*$V$780+BW715*$V$781)+Forudsætninger!$E$46*(BW715*$V$781+BW716*$V$782)+Forudsætninger!$E$47*(BW716*$V$782+BW717*$V$783))+Forudsætninger!$E$48*BW717*$V$783,0)","v":0},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX713*$V$779+BX714*$V$780)+Forudsætninger!$E$45*(BX714*$V$780+BX715*$V$781)+Forudsætninger!$E$46*(BX715*$V$781+BX716*$V$782)+Forudsætninger!$E$47*(BX716*$V$782+BX717*$V$783))+Forudsætninger!$E$48*BX717*$V$783,0)","v":0},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY713*$V$779+BY714*$V$780)+Forudsætninger!$E$45*(BY714*$V$780+BY715*$V$781)+Forudsætninger!$E$46*(BY715*$V$781+BY716*$V$782)+Forudsætninger!$E$47*(BY716*$V$782+BY717*$V$783))+Forudsætninger!$E$48*BY717*$V$783,0)","v":0},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ713*$V$779+BZ714*$V$780)+Forudsætninger!$E$45*(BZ714*$V$780+BZ715*$V$781)+Forudsætninger!$E$46*(BZ715*$V$781+BZ716*$V$782)+Forudsætninger!$E$47*(BZ716*$V$782+BZ717*$V$783))+Forudsætninger!$E$48*BZ717*$V$783,0)","v":0},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA713*$V$779+CA714*$V$780)+Forudsætninger!$E$45*(CA714*$V$780+CA715*$V$781)+Forudsætninger!$E$46*(CA715*$V$781+CA716*$V$782)+Forudsætninger!$E$47*(CA716*$V$782+CA717*$V$783))+Forudsætninger!$E$48*CA717*$V$783,0)","v":0},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB713*$V$779+CB714*$V$780)+Forudsætninger!$E$45*(CB714*$V$780+CB715*$V$781)+Forudsætninger!$E$46*(CB715*$V$781+CB716*$V$782)+Forudsætninger!$E$47*(CB716*$V$782+CB717*$V$783))+Forudsætninger!$E$48*CB717*$V$783,0)","v":0},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC713*$V$779+CC714*$V$780)+Forudsætninger!$E$45*(CC714*$V$780+CC715*$V$781)+Forudsætninger!$E$46*(CC715*$V$781+CC716*$V$782)+Forudsætninger!$E$47*(CC716*$V$782+CC717*$V$783))+Forudsætninger!$E$48*CC717*$V$783,0)","v":0},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD713*$V$779+CD714*$V$780)+Forudsætninger!$E$45*(CD714*$V$780+CD715*$V$781)+Forudsætninger!$E$46*(CD715*$V$781+CD716*$V$782)+Forudsætninger!$E$47*(CD716*$V$782+CD717*$V$783))+Forudsætninger!$E$48*CD717*$V$783,0)","v":0},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE713*$V$779+CE714*$V$780)+Forudsætninger!$E$45*(CE714*$V$780+CE715*$V$781)+Forudsætninger!$E$46*(CE715*$V$781+CE716*$V$782)+Forudsætninger!$E$47*(CE716*$V$782+CE717*$V$783))+Forudsætninger!$E$48*CE717*$V$783,0)","v":0},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF713*$V$779+CF714*$V$780)+Forudsætninger!$E$45*(CF714*$V$780+CF715*$V$781)+Forudsætninger!$E$46*(CF715*$V$781+CF716*$V$782)+Forudsætninger!$E$47*(CF716*$V$782+CF717*$V$783))+Forudsætninger!$E$48*CF717*$V$783,0)","v":0},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG713*$V$779+CG714*$V$780)+Forudsætninger!$E$45*(CG714*$V$780+CG715*$V$781)+Forudsætninger!$E$46*(CG715*$V$781+CG716*$V$782)+Forudsætninger!$E$47*(CG716*$V$782+CG717*$V$783))+Forudsætninger!$E$48*CG717*$V$783,0)","v":0},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH713*$V$779+CH714*$V$780)+Forudsætninger!$E$45*(CH714*$V$780+CH715*$V$781)+Forudsætninger!$E$46*(CH715*$V$781+CH716*$V$782)+Forudsætninger!$E$47*(CH716*$V$782+CH717*$V$783))+Forudsætninger!$E$48*CH717*$V$783,0)","v":0},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI713*$V$779+CI714*$V$780)+Forudsætninger!$E$45*(CI714*$V$780+CI715*$V$781)+Forudsætninger!$E$46*(CI715*$V$781+CI716*$V$782)+Forudsætninger!$E$47*(CI716*$V$782+CI717*$V$783))+Forudsætninger!$E$48*CI717*$V$783,0)","v":0},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ713*$V$779+CJ714*$V$780)+Forudsætninger!$E$45*(CJ714*$V$780+CJ715*$V$781)+Forudsætninger!$E$46*(CJ715*$V$781+CJ716*$V$782)+Forudsætninger!$E$47*(CJ716*$V$782+CJ717*$V$783))+Forudsætninger!$E$48*CJ717*$V$783,0)","v":0},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK713*$V$779+CK714*$V$780)+Forudsætninger!$E$45*(CK714*$V$780+CK715*$V$781)+Forudsætninger!$E$46*(CK715*$V$781+CK716*$V$782)+Forudsætninger!$E$47*(CK716*$V$782+CK717*$V$783))+Forudsætninger!$E$48*CK717*$V$783,0)","v":0},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL713*$V$779+CL714*$V$780)+Forudsætninger!$E$45*(CL714*$V$780+CL715*$V$781)+Forudsætninger!$E$46*(CL715*$V$781+CL716*$V$782)+Forudsætninger!$E$47*(CL716*$V$782+CL717*$V$783))+Forudsætninger!$E$48*CL717*$V$783,0)","v":0},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM713*$V$779+CM714*$V$780)+Forudsætninger!$E$45*(CM714*$V$780+CM715*$V$781)+Forudsætninger!$E$46*(CM715*$V$781+CM716*$V$782)+Forudsætninger!$E$47*(CM716*$V$782+CM717*$V$783))+Forudsætninger!$E$48*CM717*$V$783,0)","v":0},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN713*$V$779+CN714*$V$780)+Forudsætninger!$E$45*(CN714*$V$780+CN715*$V$781)+Forudsætninger!$E$46*(CN715*$V$781+CN716*$V$782)+Forudsætninger!$E$47*(CN716*$V$782+CN717*$V$783))+Forudsætninger!$E$48*CN717*$V$783,0)","v":0},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO713*$V$779+CO714*$V$780)+Forudsætninger!$E$45*(CO714*$V$780+CO715*$V$781)+Forudsætninger!$E$46*(CO715*$V$781+CO716*$V$782)+Forudsætninger!$E$47*(CO716*$V$782+CO717*$V$783))+Forudsætninger!$E$48*CO717*$V$783,0)","v":0},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP713*$V$779+CP714*$V$780)+Forudsætninger!$E$45*(CP714*$V$780+CP715*$V$781)+Forudsætninger!$E$46*(CP715*$V$781+CP716*$V$782)+Forudsætninger!$E$47*(CP716*$V$782+CP717*$V$783))+Forudsætninger!$E$48*CP717*$V$783,0)","v":0},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ713*$V$779+CQ714*$V$780)+Forudsætninger!$E$45*(CQ714*$V$780+CQ715*$V$781)+Forudsætninger!$E$46*(CQ715*$V$781+CQ716*$V$782)+Forudsætninger!$E$47*(CQ716*$V$782+CQ717*$V$783))+Forudsætninger!$E$48*CQ717*$V$783,0)","v":0},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR713*$V$779+CR714*$V$780)+Forudsætninger!$E$45*(CR714*$V$780+CR715*$V$781)+Forudsætninger!$E$46*(CR715*$V$781+CR716*$V$782)+Forudsætninger!$E$47*(CR716*$V$782+CR717*$V$783))+Forudsætninger!$E$48*CR717*$V$783,0)","v":0},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS713*$V$779+CS714*$V$780)+Forudsætninger!$E$45*(CS714*$V$780+CS715*$V$781)+Forudsætninger!$E$46*(CS715*$V$781+CS716*$V$782)+Forudsætninger!$E$47*(CS716*$V$782+CS717*$V$783))+Forudsætninger!$E$48*CS717*$V$783,0)","v":0},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT713*$V$779+CT714*$V$780)+Forudsætninger!$E$45*(CT714*$V$780+CT715*$V$781)+Forudsætninger!$E$46*(CT715*$V$781+CT716*$V$782)+Forudsætninger!$E$47*(CT716*$V$782+CT717*$V$783))+Forudsætninger!$E$48*CT717*$V$783,0)","v":0},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU713*$V$779+CU714*$V$780)+Forudsætninger!$E$45*(CU714*$V$780+CU715*$V$781)+Forudsætninger!$E$46*(CU715*$V$781+CU716*$V$782)+Forudsætninger!$E$47*(CU716*$V$782+CU717*$V$783))+Forudsætninger!$E$48*CU717*$V$783,0)","v":0},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV713*$V$779+CV714*$V$780)+Forudsætninger!$E$45*(CV714*$V$780+CV715*$V$781)+Forudsætninger!$E$46*(CV715*$V$781+CV716*$V$782)+Forudsætninger!$E$47*(CV716*$V$782+CV717*$V$783))+Forudsætninger!$E$48*CV717*$V$783,0)","v":0},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW713*$V$779+CW714*$V$780)+Forudsætninger!$E$45*(CW714*$V$780+CW715*$V$781)+Forudsætninger!$E$46*(CW715*$V$781+CW716*$V$782)+Forudsætninger!$E$47*(CW716*$V$782+CW717*$V$783))+Forudsætninger!$E$48*CW717*$V$783,0)","v":0},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX713*$V$779+CX714*$V$780)+Forudsætninger!$E$45*(CX714*$V$780+CX715*$V$781)+Forudsætninger!$E$46*(CX715*$V$781+CX716*$V$782)+Forudsætninger!$E$47*(CX716*$V$782+CX717*$V$783))+Forudsætninger!$E$48*CX717*$V$783,0)","v":0},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY713*$V$779+CY714*$V$780)+Forudsætninger!$E$45*(CY714*$V$780+CY715*$V$781)+Forudsætninger!$E$46*(CY715*$V$781+CY716*$V$782)+Forudsætninger!$E$47*(CY716*$V$782+CY717*$V$783))+Forudsætninger!$E$48*CY717*$V$783,0)","v":0},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ713*$V$779+CZ714*$V$780)+Forudsætninger!$E$45*(CZ714*$V$780+CZ715*$V$781)+Forudsætninger!$E$46*(CZ715*$V$781+CZ716*$V$782)+Forudsætninger!$E$47*(CZ716*$V$782+CZ717*$V$783))+Forudsætninger!$E$48*CZ717*$V$783,0)","v":0},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA713*$V$779+DA714*$V$780)+Forudsætninger!$E$45*(DA714*$V$780+DA715*$V$781)+Forudsætninger!$E$46*(DA715*$V$781+DA716*$V$782)+Forudsætninger!$E$47*(DA716*$V$782+DA717*$V$783))+Forudsætninger!$E$48*DA717*$V$783,0)","v":0}]
[null,null,null,{"$f":"D29","v":">Indtast type 4<"},{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E737*$W$779+E738*$W$780)+Forudsætninger!$E$45*(E738*$W$780+E739*$W$781)+Forudsætninger!$E$46*(E739*$W$781+E740*$W$782)+Forudsætninger!$E$47*(E740*$W$782+E741*$W$783))+Forudsætninger!$E$48*E741*$W$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F737*$W$779+F738*$W$780)+Forudsætninger!$E$45*(F738*$W$780+F739*$W$781)+Forudsætninger!$E$46*(F739*$W$781+F740*$W$782)+Forudsætninger!$E$47*(F740*$W$782+F741*$W$783))+Forudsætninger!$E$48*F741*$W$783,0)","v":0},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G737*$W$779+G738*$W$780)+Forudsætninger!$E$45*(G738*$W$780+G739*$W$781)+Forudsætninger!$E$46*(G739*$W$781+G740*$W$782)+Forudsætninger!$E$47*(G740*$W$782+G741*$W$783))+Forudsætninger!$E$48*G741*$W$783,0)","v":0},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H737*$W$779+H738*$W$780)+Forudsætninger!$E$45*(H738*$W$780+H739*$W$781)+Forudsætninger!$E$46*(H739*$W$781+H740*$W$782)+Forudsætninger!$E$47*(H740*$W$782+H741*$W$783))+Forudsætninger!$E$48*H741*$W$783,0)","v":0},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I737*$W$779+I738*$W$780)+Forudsætninger!$E$45*(I738*$W$780+I739*$W$781)+Forudsætninger!$E$46*(I739*$W$781+I740*$W$782)+Forudsætninger!$E$47*(I740*$W$782+I741*$W$783))+Forudsætninger!$E$48*I741*$W$783,0)","v":0},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J737*$W$779+J738*$W$780)+Forudsætninger!$E$45*(J738*$W$780+J739*$W$781)+Forudsætninger!$E$46*(J739*$W$781+J740*$W$782)+Forudsætninger!$E$47*(J740*$W$782+J741*$W$783))+Forudsætninger!$E$48*J741*$W$783,0)","v":0},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K737*$W$779+K738*$W$780)+Forudsætninger!$E$45*(K738*$W$780+K739*$W$781)+Forudsætninger!$E$46*(K739*$W$781+K740*$W$782)+Forudsætninger!$E$47*(K740*$W$782+K741*$W$783))+Forudsætninger!$E$48*K741*$W$783,0)","v":0},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L737*$W$779+L738*$W$780)+Forudsætninger!$E$45*(L738*$W$780+L739*$W$781)+Forudsætninger!$E$46*(L739*$W$781+L740*$W$782)+Forudsætninger!$E$47*(L740*$W$782+L741*$W$783))+Forudsætninger!$E$48*L741*$W$783,0)","v":0},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M737*$W$779+M738*$W$780)+Forudsætninger!$E$45*(M738*$W$780+M739*$W$781)+Forudsætninger!$E$46*(M739*$W$781+M740*$W$782)+Forudsætninger!$E$47*(M740*$W$782+M741*$W$783))+Forudsætninger!$E$48*M741*$W$783,0)","v":0},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N737*$W$779+N738*$W$780)+Forudsætninger!$E$45*(N738*$W$780+N739*$W$781)+Forudsætninger!$E$46*(N739*$W$781+N740*$W$782)+Forudsætninger!$E$47*(N740*$W$782+N741*$W$783))+Forudsætninger!$E$48*N741*$W$783,0)","v":0},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O737*$W$779+O738*$W$780)+Forudsætninger!$E$45*(O738*$W$780+O739*$W$781)+Forudsætninger!$E$46*(O739*$W$781+O740*$W$782)+Forudsætninger!$E$47*(O740*$W$782+O741*$W$783))+Forudsætninger!$E$48*O741*$W$783,0)","v":0},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P737*$W$779+P738*$W$780)+Forudsætninger!$E$45*(P738*$W$780+P739*$W$781)+Forudsætninger!$E$46*(P739*$W$781+P740*$W$782)+Forudsætninger!$E$47*(P740*$W$782+P741*$W$783))+Forudsætninger!$E$48*P741*$W$783,0)","v":0},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q737*$W$779+Q738*$W$780)+Forudsætninger!$E$45*(Q738*$W$780+Q739*$W$781)+Forudsætninger!$E$46*(Q739*$W$781+Q740*$W$782)+Forudsætninger!$E$47*(Q740*$W$782+Q741*$W$783))+Forudsætninger!$E$48*Q741*$W$783,0)","v":0},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R737*$W$779+R738*$W$780)+Forudsætninger!$E$45*(R738*$W$780+R739*$W$781)+Forudsætninger!$E$46*(R739*$W$781+R740*$W$782)+Forudsætninger!$E$47*(R740*$W$782+R741*$W$783))+Forudsætninger!$E$48*R741*$W$783,0)","v":0},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S737*$W$779+S738*$W$780)+Forudsætninger!$E$45*(S738*$W$780+S739*$W$781)+Forudsætninger!$E$46*(S739*$W$781+S740*$W$782)+Forudsætninger!$E$47*(S740*$W$782+S741*$W$783))+Forudsætninger!$E$48*S741*$W$783,0)","v":0},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T737*$W$779+T738*$W$780)+Forudsætninger!$E$45*(T738*$W$780+T739*$W$781)+Forudsætninger!$E$46*(T739*$W$781+T740*$W$782)+Forudsætninger!$E$47*(T740*$W$782+T741*$W$783))+Forudsætninger!$E$48*T741*$W$783,0)","v":0},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U737*$W$779+U738*$W$780)+Forudsætninger!$E$45*(U738*$W$780+U739*$W$781)+Forudsætninger!$E$46*(U739*$W$781+U740*$W$782)+Forudsætninger!$E$47*(U740*$W$782+U741*$W$783))+Forudsætninger!$E$48*U741*$W$783,0)","v":0},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V737*$W$779+V738*$W$780)+Forudsætninger!$E$45*(V738*$W$780+V739*$W$781)+Forudsætninger!$E$46*(V739*$W$781+V740*$W$782)+Forudsætninger!$E$47*(V740*$W$782+V741*$W$783))+Forudsætninger!$E$48*V741*$W$783,0)","v":0},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W737*$W$779+W738*$W$780)+Forudsætninger!$E$45*(W738*$W$780+W739*$W$781)+Forudsætninger!$E$46*(W739*$W$781+W740*$W$782)+Forudsætninger!$E$47*(W740*$W$782+W741*$W$783))+Forudsætninger!$E$48*W741*$W$783,0)","v":0},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X737*$W$779+X738*$W$780)+Forudsætninger!$E$45*(X738*$W$780+X739*$W$781)+Forudsætninger!$E$46*(X739*$W$781+X740*$W$782)+Forudsætninger!$E$47*(X740*$W$782+X741*$W$783))+Forudsætninger!$E$48*X741*$W$783,0)","v":0},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y737*$W$779+Y738*$W$780)+Forudsætninger!$E$45*(Y738*$W$780+Y739*$W$781)+Forudsætninger!$E$46*(Y739*$W$781+Y740*$W$782)+Forudsætninger!$E$47*(Y740*$W$782+Y741*$W$783))+Forudsætninger!$E$48*Y741*$W$783,0)","v":0},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z737*$W$779+Z738*$W$780)+Forudsætninger!$E$45*(Z738*$W$780+Z739*$W$781)+Forudsætninger!$E$46*(Z739*$W$781+Z740*$W$782)+Forudsætninger!$E$47*(Z740*$W$782+Z741*$W$783))+Forudsætninger!$E$48*Z741*$W$783,0)","v":0},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA737*$W$779+AA738*$W$780)+Forudsætninger!$E$45*(AA738*$W$780+AA739*$W$781)+Forudsætninger!$E$46*(AA739*$W$781+AA740*$W$782)+Forudsætninger!$E$47*(AA740*$W$782+AA741*$W$783))+Forudsætninger!$E$48*AA741*$W$783,0)","v":0},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB737*$W$779+AB738*$W$780)+Forudsætninger!$E$45*(AB738*$W$780+AB739*$W$781)+Forudsætninger!$E$46*(AB739*$W$781+AB740*$W$782)+Forudsætninger!$E$47*(AB740*$W$782+AB741*$W$783))+Forudsætninger!$E$48*AB741*$W$783,0)","v":0},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC737*$W$779+AC738*$W$780)+Forudsætninger!$E$45*(AC738*$W$780+AC739*$W$781)+Forudsætninger!$E$46*(AC739*$W$781+AC740*$W$782)+Forudsætninger!$E$47*(AC740*$W$782+AC741*$W$783))+Forudsætninger!$E$48*AC741*$W$783,0)","v":0},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD737*$W$779+AD738*$W$780)+Forudsætninger!$E$45*(AD738*$W$780+AD739*$W$781)+Forudsætninger!$E$46*(AD739*$W$781+AD740*$W$782)+Forudsætninger!$E$47*(AD740*$W$782+AD741*$W$783))+Forudsætninger!$E$48*AD741*$W$783,0)","v":0},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE737*$W$779+AE738*$W$780)+Forudsætninger!$E$45*(AE738*$W$780+AE739*$W$781)+Forudsætninger!$E$46*(AE739*$W$781+AE740*$W$782)+Forudsætninger!$E$47*(AE740*$W$782+AE741*$W$783))+Forudsætninger!$E$48*AE741*$W$783,0)","v":0},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF737*$W$779+AF738*$W$780)+Forudsætninger!$E$45*(AF738*$W$780+AF739*$W$781)+Forudsætninger!$E$46*(AF739*$W$781+AF740*$W$782)+Forudsætninger!$E$47*(AF740*$W$782+AF741*$W$783))+Forudsætninger!$E$48*AF741*$W$783,0)","v":0},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG737*$W$779+AG738*$W$780)+Forudsætninger!$E$45*(AG738*$W$780+AG739*$W$781)+Forudsætninger!$E$46*(AG739*$W$781+AG740*$W$782)+Forudsætninger!$E$47*(AG740*$W$782+AG741*$W$783))+Forudsætninger!$E$48*AG741*$W$783,0)","v":0},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH737*$W$779+AH738*$W$780)+Forudsætninger!$E$45*(AH738*$W$780+AH739*$W$781)+Forudsætninger!$E$46*(AH739*$W$781+AH740*$W$782)+Forudsætninger!$E$47*(AH740*$W$782+AH741*$W$783))+Forudsætninger!$E$48*AH741*$W$783,0)","v":0},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI737*$W$779+AI738*$W$780)+Forudsætninger!$E$45*(AI738*$W$780+AI739*$W$781)+Forudsætninger!$E$46*(AI739*$W$781+AI740*$W$782)+Forudsætninger!$E$47*(AI740*$W$782+AI741*$W$783))+Forudsætninger!$E$48*AI741*$W$783,0)","v":0},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ737*$W$779+AJ738*$W$780)+Forudsætninger!$E$45*(AJ738*$W$780+AJ739*$W$781)+Forudsætninger!$E$46*(AJ739*$W$781+AJ740*$W$782)+Forudsætninger!$E$47*(AJ740*$W$782+AJ741*$W$783))+Forudsætninger!$E$48*AJ741*$W$783,0)","v":0},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK737*$W$779+AK738*$W$780)+Forudsætninger!$E$45*(AK738*$W$780+AK739*$W$781)+Forudsætninger!$E$46*(AK739*$W$781+AK740*$W$782)+Forudsætninger!$E$47*(AK740*$W$782+AK741*$W$783))+Forudsætninger!$E$48*AK741*$W$783,0)","v":0},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL737*$W$779+AL738*$W$780)+Forudsætninger!$E$45*(AL738*$W$780+AL739*$W$781)+Forudsætninger!$E$46*(AL739*$W$781+AL740*$W$782)+Forudsætninger!$E$47*(AL740*$W$782+AL741*$W$783))+Forudsætninger!$E$48*AL741*$W$783,0)","v":0},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM737*$W$779+AM738*$W$780)+Forudsætninger!$E$45*(AM738*$W$780+AM739*$W$781)+Forudsætninger!$E$46*(AM739*$W$781+AM740*$W$782)+Forudsætninger!$E$47*(AM740*$W$782+AM741*$W$783))+Forudsætninger!$E$48*AM741*$W$783,0)","v":0},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN737*$W$779+AN738*$W$780)+Forudsætninger!$E$45*(AN738*$W$780+AN739*$W$781)+Forudsætninger!$E$46*(AN739*$W$781+AN740*$W$782)+Forudsætninger!$E$47*(AN740*$W$782+AN741*$W$783))+Forudsætninger!$E$48*AN741*$W$783,0)","v":0},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO737*$W$779+AO738*$W$780)+Forudsætninger!$E$45*(AO738*$W$780+AO739*$W$781)+Forudsætninger!$E$46*(AO739*$W$781+AO740*$W$782)+Forudsætninger!$E$47*(AO740*$W$782+AO741*$W$783))+Forudsætninger!$E$48*AO741*$W$783,0)","v":0},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP737*$W$779+AP738*$W$780)+Forudsætninger!$E$45*(AP738*$W$780+AP739*$W$781)+Forudsætninger!$E$46*(AP739*$W$781+AP740*$W$782)+Forudsætninger!$E$47*(AP740*$W$782+AP741*$W$783))+Forudsætninger!$E$48*AP741*$W$783,0)","v":0},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ737*$W$779+AQ738*$W$780)+Forudsætninger!$E$45*(AQ738*$W$780+AQ739*$W$781)+Forudsætninger!$E$46*(AQ739*$W$781+AQ740*$W$782)+Forudsætninger!$E$47*(AQ740*$W$782+AQ741*$W$783))+Forudsætninger!$E$48*AQ741*$W$783,0)","v":0},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR737*$W$779+AR738*$W$780)+Forudsætninger!$E$45*(AR738*$W$780+AR739*$W$781)+Forudsætninger!$E$46*(AR739*$W$781+AR740*$W$782)+Forudsætninger!$E$47*(AR740*$W$782+AR741*$W$783))+Forudsætninger!$E$48*AR741*$W$783,0)","v":0},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS737*$W$779+AS738*$W$780)+Forudsætninger!$E$45*(AS738*$W$780+AS739*$W$781)+Forudsætninger!$E$46*(AS739*$W$781+AS740*$W$782)+Forudsætninger!$E$47*(AS740*$W$782+AS741*$W$783))+Forudsætninger!$E$48*AS741*$W$783,0)","v":0},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT737*$W$779+AT738*$W$780)+Forudsætninger!$E$45*(AT738*$W$780+AT739*$W$781)+Forudsætninger!$E$46*(AT739*$W$781+AT740*$W$782)+Forudsætninger!$E$47*(AT740*$W$782+AT741*$W$783))+Forudsætninger!$E$48*AT741*$W$783,0)","v":0},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU737*$W$779+AU738*$W$780)+Forudsætninger!$E$45*(AU738*$W$780+AU739*$W$781)+Forudsætninger!$E$46*(AU739*$W$781+AU740*$W$782)+Forudsætninger!$E$47*(AU740*$W$782+AU741*$W$783))+Forudsætninger!$E$48*AU741*$W$783,0)","v":0},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV737*$W$779+AV738*$W$780)+Forudsætninger!$E$45*(AV738*$W$780+AV739*$W$781)+Forudsætninger!$E$46*(AV739*$W$781+AV740*$W$782)+Forudsætninger!$E$47*(AV740*$W$782+AV741*$W$783))+Forudsætninger!$E$48*AV741*$W$783,0)","v":0},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW737*$W$779+AW738*$W$780)+Forudsætninger!$E$45*(AW738*$W$780+AW739*$W$781)+Forudsætninger!$E$46*(AW739*$W$781+AW740*$W$782)+Forudsætninger!$E$47*(AW740*$W$782+AW741*$W$783))+Forudsætninger!$E$48*AW741*$W$783,0)","v":0},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX737*$W$779+AX738*$W$780)+Forudsætninger!$E$45*(AX738*$W$780+AX739*$W$781)+Forudsætninger!$E$46*(AX739*$W$781+AX740*$W$782)+Forudsætninger!$E$47*(AX740*$W$782+AX741*$W$783))+Forudsætninger!$E$48*AX741*$W$783,0)","v":0},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY737*$W$779+AY738*$W$780)+Forudsætninger!$E$45*(AY738*$W$780+AY739*$W$781)+Forudsætninger!$E$46*(AY739*$W$781+AY740*$W$782)+Forudsætninger!$E$47*(AY740*$W$782+AY741*$W$783))+Forudsætninger!$E$48*AY741*$W$783,0)","v":0},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ737*$W$779+AZ738*$W$780)+Forudsætninger!$E$45*(AZ738*$W$780+AZ739*$W$781)+Forudsætninger!$E$46*(AZ739*$W$781+AZ740*$W$782)+Forudsætninger!$E$47*(AZ740*$W$782+AZ741*$W$783))+Forudsætninger!$E$48*AZ741*$W$783,0)","v":0},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA737*$W$779+BA738*$W$780)+Forudsætninger!$E$45*(BA738*$W$780+BA739*$W$781)+Forudsætninger!$E$46*(BA739*$W$781+BA740*$W$782)+Forudsætninger!$E$47*(BA740*$W$782+BA741*$W$783))+Forudsætninger!$E$48*BA741*$W$783,0)","v":0},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB737*$W$779+BB738*$W$780)+Forudsætninger!$E$45*(BB738*$W$780+BB739*$W$781)+Forudsætninger!$E$46*(BB739*$W$781+BB740*$W$782)+Forudsætninger!$E$47*(BB740*$W$782+BB741*$W$783))+Forudsætninger!$E$48*BB741*$W$783,0)","v":0},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC737*$W$779+BC738*$W$780)+Forudsætninger!$E$45*(BC738*$W$780+BC739*$W$781)+Forudsætninger!$E$46*(BC739*$W$781+BC740*$W$782)+Forudsætninger!$E$47*(BC740*$W$782+BC741*$W$783))+Forudsætninger!$E$48*BC741*$W$783,0)","v":0},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD737*$W$779+BD738*$W$780)+Forudsætninger!$E$45*(BD738*$W$780+BD739*$W$781)+Forudsætninger!$E$46*(BD739*$W$781+BD740*$W$782)+Forudsætninger!$E$47*(BD740*$W$782+BD741*$W$783))+Forudsætninger!$E$48*BD741*$W$783,0)","v":0},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE737*$W$779+BE738*$W$780)+Forudsætninger!$E$45*(BE738*$W$780+BE739*$W$781)+Forudsætninger!$E$46*(BE739*$W$781+BE740*$W$782)+Forudsætninger!$E$47*(BE740*$W$782+BE741*$W$783))+Forudsætninger!$E$48*BE741*$W$783,0)","v":0},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF737*$W$779+BF738*$W$780)+Forudsætninger!$E$45*(BF738*$W$780+BF739*$W$781)+Forudsætninger!$E$46*(BF739*$W$781+BF740*$W$782)+Forudsætninger!$E$47*(BF740*$W$782+BF741*$W$783))+Forudsætninger!$E$48*BF741*$W$783,0)","v":0},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG737*$W$779+BG738*$W$780)+Forudsætninger!$E$45*(BG738*$W$780+BG739*$W$781)+Forudsætninger!$E$46*(BG739*$W$781+BG740*$W$782)+Forudsætninger!$E$47*(BG740*$W$782+BG741*$W$783))+Forudsætninger!$E$48*BG741*$W$783,0)","v":0},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH737*$W$779+BH738*$W$780)+Forudsætninger!$E$45*(BH738*$W$780+BH739*$W$781)+Forudsætninger!$E$46*(BH739*$W$781+BH740*$W$782)+Forudsætninger!$E$47*(BH740*$W$782+BH741*$W$783))+Forudsætninger!$E$48*BH741*$W$783,0)","v":0},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI737*$W$779+BI738*$W$780)+Forudsætninger!$E$45*(BI738*$W$780+BI739*$W$781)+Forudsætninger!$E$46*(BI739*$W$781+BI740*$W$782)+Forudsætninger!$E$47*(BI740*$W$782+BI741*$W$783))+Forudsætninger!$E$48*BI741*$W$783,0)","v":0},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ737*$W$779+BJ738*$W$780)+Forudsætninger!$E$45*(BJ738*$W$780+BJ739*$W$781)+Forudsætninger!$E$46*(BJ739*$W$781+BJ740*$W$782)+Forudsætninger!$E$47*(BJ740*$W$782+BJ741*$W$783))+Forudsætninger!$E$48*BJ741*$W$783,0)","v":0},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK737*$W$779+BK738*$W$780)+Forudsætninger!$E$45*(BK738*$W$780+BK739*$W$781)+Forudsætninger!$E$46*(BK739*$W$781+BK740*$W$782)+Forudsætninger!$E$47*(BK740*$W$782+BK741*$W$783))+Forudsætninger!$E$48*BK741*$W$783,0)","v":0},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL737*$W$779+BL738*$W$780)+Forudsætninger!$E$45*(BL738*$W$780+BL739*$W$781)+Forudsætninger!$E$46*(BL739*$W$781+BL740*$W$782)+Forudsætninger!$E$47*(BL740*$W$782+BL741*$W$783))+Forudsætninger!$E$48*BL741*$W$783,0)","v":0},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM737*$W$779+BM738*$W$780)+Forudsætninger!$E$45*(BM738*$W$780+BM739*$W$781)+Forudsætninger!$E$46*(BM739*$W$781+BM740*$W$782)+Forudsætninger!$E$47*(BM740*$W$782+BM741*$W$783))+Forudsætninger!$E$48*BM741*$W$783,0)","v":0},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN737*$W$779+BN738*$W$780)+Forudsætninger!$E$45*(BN738*$W$780+BN739*$W$781)+Forudsætninger!$E$46*(BN739*$W$781+BN740*$W$782)+Forudsætninger!$E$47*(BN740*$W$782+BN741*$W$783))+Forudsætninger!$E$48*BN741*$W$783,0)","v":0},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO737*$W$779+BO738*$W$780)+Forudsætninger!$E$45*(BO738*$W$780+BO739*$W$781)+Forudsætninger!$E$46*(BO739*$W$781+BO740*$W$782)+Forudsætninger!$E$47*(BO740*$W$782+BO741*$W$783))+Forudsætninger!$E$48*BO741*$W$783,0)","v":0},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP737*$W$779+BP738*$W$780)+Forudsætninger!$E$45*(BP738*$W$780+BP739*$W$781)+Forudsætninger!$E$46*(BP739*$W$781+BP740*$W$782)+Forudsætninger!$E$47*(BP740*$W$782+BP741*$W$783))+Forudsætninger!$E$48*BP741*$W$783,0)","v":0},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ737*$W$779+BQ738*$W$780)+Forudsætninger!$E$45*(BQ738*$W$780+BQ739*$W$781)+Forudsætninger!$E$46*(BQ739*$W$781+BQ740*$W$782)+Forudsætninger!$E$47*(BQ740*$W$782+BQ741*$W$783))+Forudsætninger!$E$48*BQ741*$W$783,0)","v":0},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR737*$W$779+BR738*$W$780)+Forudsætninger!$E$45*(BR738*$W$780+BR739*$W$781)+Forudsætninger!$E$46*(BR739*$W$781+BR740*$W$782)+Forudsætninger!$E$47*(BR740*$W$782+BR741*$W$783))+Forudsætninger!$E$48*BR741*$W$783,0)","v":0},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS737*$W$779+BS738*$W$780)+Forudsætninger!$E$45*(BS738*$W$780+BS739*$W$781)+Forudsætninger!$E$46*(BS739*$W$781+BS740*$W$782)+Forudsætninger!$E$47*(BS740*$W$782+BS741*$W$783))+Forudsætninger!$E$48*BS741*$W$783,0)","v":0},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT737*$W$779+BT738*$W$780)+Forudsætninger!$E$45*(BT738*$W$780+BT739*$W$781)+Forudsætninger!$E$46*(BT739*$W$781+BT740*$W$782)+Forudsætninger!$E$47*(BT740*$W$782+BT741*$W$783))+Forudsætninger!$E$48*BT741*$W$783,0)","v":0},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU737*$W$779+BU738*$W$780)+Forudsætninger!$E$45*(BU738*$W$780+BU739*$W$781)+Forudsætninger!$E$46*(BU739*$W$781+BU740*$W$782)+Forudsætninger!$E$47*(BU740*$W$782+BU741*$W$783))+Forudsætninger!$E$48*BU741*$W$783,0)","v":0},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV737*$W$779+BV738*$W$780)+Forudsætninger!$E$45*(BV738*$W$780+BV739*$W$781)+Forudsætninger!$E$46*(BV739*$W$781+BV740*$W$782)+Forudsætninger!$E$47*(BV740*$W$782+BV741*$W$783))+Forudsætninger!$E$48*BV741*$W$783,0)","v":0},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW737*$W$779+BW738*$W$780)+Forudsætninger!$E$45*(BW738*$W$780+BW739*$W$781)+Forudsætninger!$E$46*(BW739*$W$781+BW740*$W$782)+Forudsætninger!$E$47*(BW740*$W$782+BW741*$W$783))+Forudsætninger!$E$48*BW741*$W$783,0)","v":0},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX737*$W$779+BX738*$W$780)+Forudsætninger!$E$45*(BX738*$W$780+BX739*$W$781)+Forudsætninger!$E$46*(BX739*$W$781+BX740*$W$782)+Forudsætninger!$E$47*(BX740*$W$782+BX741*$W$783))+Forudsætninger!$E$48*BX741*$W$783,0)","v":0},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY737*$W$779+BY738*$W$780)+Forudsætninger!$E$45*(BY738*$W$780+BY739*$W$781)+Forudsætninger!$E$46*(BY739*$W$781+BY740*$W$782)+Forudsætninger!$E$47*(BY740*$W$782+BY741*$W$783))+Forudsætninger!$E$48*BY741*$W$783,0)","v":0},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ737*$W$779+BZ738*$W$780)+Forudsætninger!$E$45*(BZ738*$W$780+BZ739*$W$781)+Forudsætninger!$E$46*(BZ739*$W$781+BZ740*$W$782)+Forudsætninger!$E$47*(BZ740*$W$782+BZ741*$W$783))+Forudsætninger!$E$48*BZ741*$W$783,0)","v":0},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA737*$W$779+CA738*$W$780)+Forudsætninger!$E$45*(CA738*$W$780+CA739*$W$781)+Forudsætninger!$E$46*(CA739*$W$781+CA740*$W$782)+Forudsætninger!$E$47*(CA740*$W$782+CA741*$W$783))+Forudsætninger!$E$48*CA741*$W$783,0)","v":0},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB737*$W$779+CB738*$W$780)+Forudsætninger!$E$45*(CB738*$W$780+CB739*$W$781)+Forudsætninger!$E$46*(CB739*$W$781+CB740*$W$782)+Forudsætninger!$E$47*(CB740*$W$782+CB741*$W$783))+Forudsætninger!$E$48*CB741*$W$783,0)","v":0},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC737*$W$779+CC738*$W$780)+Forudsætninger!$E$45*(CC738*$W$780+CC739*$W$781)+Forudsætninger!$E$46*(CC739*$W$781+CC740*$W$782)+Forudsætninger!$E$47*(CC740*$W$782+CC741*$W$783))+Forudsætninger!$E$48*CC741*$W$783,0)","v":0},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD737*$W$779+CD738*$W$780)+Forudsætninger!$E$45*(CD738*$W$780+CD739*$W$781)+Forudsætninger!$E$46*(CD739*$W$781+CD740*$W$782)+Forudsætninger!$E$47*(CD740*$W$782+CD741*$W$783))+Forudsætninger!$E$48*CD741*$W$783,0)","v":0},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE737*$W$779+CE738*$W$780)+Forudsætninger!$E$45*(CE738*$W$780+CE739*$W$781)+Forudsætninger!$E$46*(CE739*$W$781+CE740*$W$782)+Forudsætninger!$E$47*(CE740*$W$782+CE741*$W$783))+Forudsætninger!$E$48*CE741*$W$783,0)","v":0},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF737*$W$779+CF738*$W$780)+Forudsætninger!$E$45*(CF738*$W$780+CF739*$W$781)+Forudsætninger!$E$46*(CF739*$W$781+CF740*$W$782)+Forudsætninger!$E$47*(CF740*$W$782+CF741*$W$783))+Forudsætninger!$E$48*CF741*$W$783,0)","v":0},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG737*$W$779+CG738*$W$780)+Forudsætninger!$E$45*(CG738*$W$780+CG739*$W$781)+Forudsætninger!$E$46*(CG739*$W$781+CG740*$W$782)+Forudsætninger!$E$47*(CG740*$W$782+CG741*$W$783))+Forudsætninger!$E$48*CG741*$W$783,0)","v":0},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH737*$W$779+CH738*$W$780)+Forudsætninger!$E$45*(CH738*$W$780+CH739*$W$781)+Forudsætninger!$E$46*(CH739*$W$781+CH740*$W$782)+Forudsætninger!$E$47*(CH740*$W$782+CH741*$W$783))+Forudsætninger!$E$48*CH741*$W$783,0)","v":0},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI737*$W$779+CI738*$W$780)+Forudsætninger!$E$45*(CI738*$W$780+CI739*$W$781)+Forudsætninger!$E$46*(CI739*$W$781+CI740*$W$782)+Forudsætninger!$E$47*(CI740*$W$782+CI741*$W$783))+Forudsætninger!$E$48*CI741*$W$783,0)","v":0},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ737*$W$779+CJ738*$W$780)+Forudsætninger!$E$45*(CJ738*$W$780+CJ739*$W$781)+Forudsætninger!$E$46*(CJ739*$W$781+CJ740*$W$782)+Forudsætninger!$E$47*(CJ740*$W$782+CJ741*$W$783))+Forudsætninger!$E$48*CJ741*$W$783,0)","v":0},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK737*$W$779+CK738*$W$780)+Forudsætninger!$E$45*(CK738*$W$780+CK739*$W$781)+Forudsætninger!$E$46*(CK739*$W$781+CK740*$W$782)+Forudsætninger!$E$47*(CK740*$W$782+CK741*$W$783))+Forudsætninger!$E$48*CK741*$W$783,0)","v":0},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL737*$W$779+CL738*$W$780)+Forudsætninger!$E$45*(CL738*$W$780+CL739*$W$781)+Forudsætninger!$E$46*(CL739*$W$781+CL740*$W$782)+Forudsætninger!$E$47*(CL740*$W$782+CL741*$W$783))+Forudsætninger!$E$48*CL741*$W$783,0)","v":0},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM737*$W$779+CM738*$W$780)+Forudsætninger!$E$45*(CM738*$W$780+CM739*$W$781)+Forudsætninger!$E$46*(CM739*$W$781+CM740*$W$782)+Forudsætninger!$E$47*(CM740*$W$782+CM741*$W$783))+Forudsætninger!$E$48*CM741*$W$783,0)","v":0},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN737*$W$779+CN738*$W$780)+Forudsætninger!$E$45*(CN738*$W$780+CN739*$W$781)+Forudsætninger!$E$46*(CN739*$W$781+CN740*$W$782)+Forudsætninger!$E$47*(CN740*$W$782+CN741*$W$783))+Forudsætninger!$E$48*CN741*$W$783,0)","v":0},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO737*$W$779+CO738*$W$780)+Forudsætninger!$E$45*(CO738*$W$780+CO739*$W$781)+Forudsætninger!$E$46*(CO739*$W$781+CO740*$W$782)+Forudsætninger!$E$47*(CO740*$W$782+CO741*$W$783))+Forudsætninger!$E$48*CO741*$W$783,0)","v":0},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP737*$W$779+CP738*$W$780)+Forudsætninger!$E$45*(CP738*$W$780+CP739*$W$781)+Forudsætninger!$E$46*(CP739*$W$781+CP740*$W$782)+Forudsætninger!$E$47*(CP740*$W$782+CP741*$W$783))+Forudsætninger!$E$48*CP741*$W$783,0)","v":0},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ737*$W$779+CQ738*$W$780)+Forudsætninger!$E$45*(CQ738*$W$780+CQ739*$W$781)+Forudsætninger!$E$46*(CQ739*$W$781+CQ740*$W$782)+Forudsætninger!$E$47*(CQ740*$W$782+CQ741*$W$783))+Forudsætninger!$E$48*CQ741*$W$783,0)","v":0},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR737*$W$779+CR738*$W$780)+Forudsætninger!$E$45*(CR738*$W$780+CR739*$W$781)+Forudsætninger!$E$46*(CR739*$W$781+CR740*$W$782)+Forudsætninger!$E$47*(CR740*$W$782+CR741*$W$783))+Forudsætninger!$E$48*CR741*$W$783,0)","v":0},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS737*$W$779+CS738*$W$780)+Forudsætninger!$E$45*(CS738*$W$780+CS739*$W$781)+Forudsætninger!$E$46*(CS739*$W$781+CS740*$W$782)+Forudsætninger!$E$47*(CS740*$W$782+CS741*$W$783))+Forudsætninger!$E$48*CS741*$W$783,0)","v":0},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT737*$W$779+CT738*$W$780)+Forudsætninger!$E$45*(CT738*$W$780+CT739*$W$781)+Forudsætninger!$E$46*(CT739*$W$781+CT740*$W$782)+Forudsætninger!$E$47*(CT740*$W$782+CT741*$W$783))+Forudsætninger!$E$48*CT741*$W$783,0)","v":0},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU737*$W$779+CU738*$W$780)+Forudsætninger!$E$45*(CU738*$W$780+CU739*$W$781)+Forudsætninger!$E$46*(CU739*$W$781+CU740*$W$782)+Forudsætninger!$E$47*(CU740*$W$782+CU741*$W$783))+Forudsætninger!$E$48*CU741*$W$783,0)","v":0},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV737*$W$779+CV738*$W$780)+Forudsætninger!$E$45*(CV738*$W$780+CV739*$W$781)+Forudsætninger!$E$46*(CV739*$W$781+CV740*$W$782)+Forudsætninger!$E$47*(CV740*$W$782+CV741*$W$783))+Forudsætninger!$E$48*CV741*$W$783,0)","v":0},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW737*$W$779+CW738*$W$780)+Forudsætninger!$E$45*(CW738*$W$780+CW739*$W$781)+Forudsætninger!$E$46*(CW739*$W$781+CW740*$W$782)+Forudsætninger!$E$47*(CW740*$W$782+CW741*$W$783))+Forudsætninger!$E$48*CW741*$W$783,0)","v":0},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX737*$W$779+CX738*$W$780)+Forudsætninger!$E$45*(CX738*$W$780+CX739*$W$781)+Forudsætninger!$E$46*(CX739*$W$781+CX740*$W$782)+Forudsætninger!$E$47*(CX740*$W$782+CX741*$W$783))+Forudsætninger!$E$48*CX741*$W$783,0)","v":0},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY737*$W$779+CY738*$W$780)+Forudsætninger!$E$45*(CY738*$W$780+CY739*$W$781)+Forudsætninger!$E$46*(CY739*$W$781+CY740*$W$782)+Forudsætninger!$E$47*(CY740*$W$782+CY741*$W$783))+Forudsætninger!$E$48*CY741*$W$783,0)","v":0},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ737*$W$779+CZ738*$W$780)+Forudsætninger!$E$45*(CZ738*$W$780+CZ739*$W$781)+Forudsætninger!$E$46*(CZ739*$W$781+CZ740*$W$782)+Forudsætninger!$E$47*(CZ740*$W$782+CZ741*$W$783))+Forudsætninger!$E$48*CZ741*$W$783,0)","v":0},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA737*$W$779+DA738*$W$780)+Forudsætninger!$E$45*(DA738*$W$780+DA739*$W$781)+Forudsætninger!$E$46*(DA739*$W$781+DA740*$W$782)+Forudsætninger!$E$47*(DA740*$W$782+DA741*$W$783))+Forudsætninger!$E$48*DA741*$W$783,0)","v":0}]
[null,null,null,{"$f":"D30","v":">Indtast type 5<"},{"$f":"IF(E$786>=$H$774,0.5*(Forudsætninger!$E$44*(E761*$X$779+E762*$X$780)+Forudsætninger!$E$45*(E762*$X$780+E763*$X$781)+Forudsætninger!$E$46*(E763*$X$781+E764*$X$782)+Forudsætninger!$E$47*(E764*$X$782+E765*$X$783))+Forudsætninger!$E$48*E765*$X$783,0)","v":0},{"$f":"IF(F$786>=$H$774,0.5*(Forudsætninger!$E$44*(F761*$X$779+F762*$X$780)+Forudsætninger!$E$45*(F762*$X$780+F763*$X$781)+Forudsætninger!$E$46*(F763*$X$781+F764*$X$782)+Forudsætninger!$E$47*(F764*$X$782+F765*$X$783))+Forudsætninger!$E$48*F765*$X$783,0)","v":0},{"$f":"IF(G$786>=$H$774,0.5*(Forudsætninger!$E$44*(G761*$X$779+G762*$X$780)+Forudsætninger!$E$45*(G762*$X$780+G763*$X$781)+Forudsætninger!$E$46*(G763*$X$781+G764*$X$782)+Forudsætninger!$E$47*(G764*$X$782+G765*$X$783))+Forudsætninger!$E$48*G765*$X$783,0)","v":0},{"$f":"IF(H$786>=$H$774,0.5*(Forudsætninger!$E$44*(H761*$X$779+H762*$X$780)+Forudsætninger!$E$45*(H762*$X$780+H763*$X$781)+Forudsætninger!$E$46*(H763*$X$781+H764*$X$782)+Forudsætninger!$E$47*(H764*$X$782+H765*$X$783))+Forudsætninger!$E$48*H765*$X$783,0)","v":0},{"$f":"IF(I$786>=$H$774,0.5*(Forudsætninger!$E$44*(I761*$X$779+I762*$X$780)+Forudsætninger!$E$45*(I762*$X$780+I763*$X$781)+Forudsætninger!$E$46*(I763*$X$781+I764*$X$782)+Forudsætninger!$E$47*(I764*$X$782+I765*$X$783))+Forudsætninger!$E$48*I765*$X$783,0)","v":0},{"$f":"IF(J$786>=$H$774,0.5*(Forudsætninger!$E$44*(J761*$X$779+J762*$X$780)+Forudsætninger!$E$45*(J762*$X$780+J763*$X$781)+Forudsætninger!$E$46*(J763*$X$781+J764*$X$782)+Forudsætninger!$E$47*(J764*$X$782+J765*$X$783))+Forudsætninger!$E$48*J765*$X$783,0)","v":0},{"$f":"IF(K$786>=$H$774,0.5*(Forudsætninger!$E$44*(K761*$X$779+K762*$X$780)+Forudsætninger!$E$45*(K762*$X$780+K763*$X$781)+Forudsætninger!$E$46*(K763*$X$781+K764*$X$782)+Forudsætninger!$E$47*(K764*$X$782+K765*$X$783))+Forudsætninger!$E$48*K765*$X$783,0)","v":0},{"$f":"IF(L$786>=$H$774,0.5*(Forudsætninger!$E$44*(L761*$X$779+L762*$X$780)+Forudsætninger!$E$45*(L762*$X$780+L763*$X$781)+Forudsætninger!$E$46*(L763*$X$781+L764*$X$782)+Forudsætninger!$E$47*(L764*$X$782+L765*$X$783))+Forudsætninger!$E$48*L765*$X$783,0)","v":0},{"$f":"IF(M$786>=$H$774,0.5*(Forudsætninger!$E$44*(M761*$X$779+M762*$X$780)+Forudsætninger!$E$45*(M762*$X$780+M763*$X$781)+Forudsætninger!$E$46*(M763*$X$781+M764*$X$782)+Forudsætninger!$E$47*(M764*$X$782+M765*$X$783))+Forudsætninger!$E$48*M765*$X$783,0)","v":0},{"$f":"IF(N$786>=$H$774,0.5*(Forudsætninger!$E$44*(N761*$X$779+N762*$X$780)+Forudsætninger!$E$45*(N762*$X$780+N763*$X$781)+Forudsætninger!$E$46*(N763*$X$781+N764*$X$782)+Forudsætninger!$E$47*(N764*$X$782+N765*$X$783))+Forudsætninger!$E$48*N765*$X$783,0)","v":0},{"$f":"IF(O$786>=$H$774,0.5*(Forudsætninger!$E$44*(O761*$X$779+O762*$X$780)+Forudsætninger!$E$45*(O762*$X$780+O763*$X$781)+Forudsætninger!$E$46*(O763*$X$781+O764*$X$782)+Forudsætninger!$E$47*(O764*$X$782+O765*$X$783))+Forudsætninger!$E$48*O765*$X$783,0)","v":0},{"$f":"IF(P$786>=$H$774,0.5*(Forudsætninger!$E$44*(P761*$X$779+P762*$X$780)+Forudsætninger!$E$45*(P762*$X$780+P763*$X$781)+Forudsætninger!$E$46*(P763*$X$781+P764*$X$782)+Forudsætninger!$E$47*(P764*$X$782+P765*$X$783))+Forudsætninger!$E$48*P765*$X$783,0)","v":0},{"$f":"IF(Q$786>=$H$774,0.5*(Forudsætninger!$E$44*(Q761*$X$779+Q762*$X$780)+Forudsætninger!$E$45*(Q762*$X$780+Q763*$X$781)+Forudsætninger!$E$46*(Q763*$X$781+Q764*$X$782)+Forudsætninger!$E$47*(Q764*$X$782+Q765*$X$783))+Forudsætninger!$E$48*Q765*$X$783,0)","v":0},{"$f":"IF(R$786>=$H$774,0.5*(Forudsætninger!$E$44*(R761*$X$779+R762*$X$780)+Forudsætninger!$E$45*(R762*$X$780+R763*$X$781)+Forudsætninger!$E$46*(R763*$X$781+R764*$X$782)+Forudsætninger!$E$47*(R764*$X$782+R765*$X$783))+Forudsætninger!$E$48*R765*$X$783,0)","v":0},{"$f":"IF(S$786>=$H$774,0.5*(Forudsætninger!$E$44*(S761*$X$779+S762*$X$780)+Forudsætninger!$E$45*(S762*$X$780+S763*$X$781)+Forudsætninger!$E$46*(S763*$X$781+S764*$X$782)+Forudsætninger!$E$47*(S764*$X$782+S765*$X$783))+Forudsætninger!$E$48*S765*$X$783,0)","v":0},{"$f":"IF(T$786>=$H$774,0.5*(Forudsætninger!$E$44*(T761*$X$779+T762*$X$780)+Forudsætninger!$E$45*(T762*$X$780+T763*$X$781)+Forudsætninger!$E$46*(T763*$X$781+T764*$X$782)+Forudsætninger!$E$47*(T764*$X$782+T765*$X$783))+Forudsætninger!$E$48*T765*$X$783,0)","v":0},{"$f":"IF(U$786>=$H$774,0.5*(Forudsætninger!$E$44*(U761*$X$779+U762*$X$780)+Forudsætninger!$E$45*(U762*$X$780+U763*$X$781)+Forudsætninger!$E$46*(U763*$X$781+U764*$X$782)+Forudsætninger!$E$47*(U764*$X$782+U765*$X$783))+Forudsætninger!$E$48*U765*$X$783,0)","v":0},{"$f":"IF(V$786>=$H$774,0.5*(Forudsætninger!$E$44*(V761*$X$779+V762*$X$780)+Forudsætninger!$E$45*(V762*$X$780+V763*$X$781)+Forudsætninger!$E$46*(V763*$X$781+V764*$X$782)+Forudsætninger!$E$47*(V764*$X$782+V765*$X$783))+Forudsætninger!$E$48*V765*$X$783,0)","v":0},{"$f":"IF(W$786>=$H$774,0.5*(Forudsætninger!$E$44*(W761*$X$779+W762*$X$780)+Forudsætninger!$E$45*(W762*$X$780+W763*$X$781)+Forudsætninger!$E$46*(W763*$X$781+W764*$X$782)+Forudsætninger!$E$47*(W764*$X$782+W765*$X$783))+Forudsætninger!$E$48*W765*$X$783,0)","v":0},{"$f":"IF(X$786>=$H$774,0.5*(Forudsætninger!$E$44*(X761*$X$779+X762*$X$780)+Forudsætninger!$E$45*(X762*$X$780+X763*$X$781)+Forudsætninger!$E$46*(X763*$X$781+X764*$X$782)+Forudsætninger!$E$47*(X764*$X$782+X765*$X$783))+Forudsætninger!$E$48*X765*$X$783,0)","v":0},{"$f":"IF(Y$786>=$H$774,0.5*(Forudsætninger!$E$44*(Y761*$X$779+Y762*$X$780)+Forudsætninger!$E$45*(Y762*$X$780+Y763*$X$781)+Forudsætninger!$E$46*(Y763*$X$781+Y764*$X$782)+Forudsætninger!$E$47*(Y764*$X$782+Y765*$X$783))+Forudsætninger!$E$48*Y765*$X$783,0)","v":0},{"$f":"IF(Z$786>=$H$774,0.5*(Forudsætninger!$E$44*(Z761*$X$779+Z762*$X$780)+Forudsætninger!$E$45*(Z762*$X$780+Z763*$X$781)+Forudsætninger!$E$46*(Z763*$X$781+Z764*$X$782)+Forudsætninger!$E$47*(Z764*$X$782+Z765*$X$783))+Forudsætninger!$E$48*Z765*$X$783,0)","v":0},{"$f":"IF(AA$786>=$H$774,0.5*(Forudsætninger!$E$44*(AA761*$X$779+AA762*$X$780)+Forudsætninger!$E$45*(AA762*$X$780+AA763*$X$781)+Forudsætninger!$E$46*(AA763*$X$781+AA764*$X$782)+Forudsætninger!$E$47*(AA764*$X$782+AA765*$X$783))+Forudsætninger!$E$48*AA765*$X$783,0)","v":0},{"$f":"IF(AB$786>=$H$774,0.5*(Forudsætninger!$E$44*(AB761*$X$779+AB762*$X$780)+Forudsætninger!$E$45*(AB762*$X$780+AB763*$X$781)+Forudsætninger!$E$46*(AB763*$X$781+AB764*$X$782)+Forudsætninger!$E$47*(AB764*$X$782+AB765*$X$783))+Forudsætninger!$E$48*AB765*$X$783,0)","v":0},{"$f":"IF(AC$786>=$H$774,0.5*(Forudsætninger!$E$44*(AC761*$X$779+AC762*$X$780)+Forudsætninger!$E$45*(AC762*$X$780+AC763*$X$781)+Forudsætninger!$E$46*(AC763*$X$781+AC764*$X$782)+Forudsætninger!$E$47*(AC764*$X$782+AC765*$X$783))+Forudsætninger!$E$48*AC765*$X$783,0)","v":0},{"$f":"IF(AD$786>=$H$774,0.5*(Forudsætninger!$E$44*(AD761*$X$779+AD762*$X$780)+Forudsætninger!$E$45*(AD762*$X$780+AD763*$X$781)+Forudsætninger!$E$46*(AD763*$X$781+AD764*$X$782)+Forudsætninger!$E$47*(AD764*$X$782+AD765*$X$783))+Forudsætninger!$E$48*AD765*$X$783,0)","v":0},{"$f":"IF(AE$786>=$H$774,0.5*(Forudsætninger!$E$44*(AE761*$X$779+AE762*$X$780)+Forudsætninger!$E$45*(AE762*$X$780+AE763*$X$781)+Forudsætninger!$E$46*(AE763*$X$781+AE764*$X$782)+Forudsætninger!$E$47*(AE764*$X$782+AE765*$X$783))+Forudsætninger!$E$48*AE765*$X$783,0)","v":0},{"$f":"IF(AF$786>=$H$774,0.5*(Forudsætninger!$E$44*(AF761*$X$779+AF762*$X$780)+Forudsætninger!$E$45*(AF762*$X$780+AF763*$X$781)+Forudsætninger!$E$46*(AF763*$X$781+AF764*$X$782)+Forudsætninger!$E$47*(AF764*$X$782+AF765*$X$783))+Forudsætninger!$E$48*AF765*$X$783,0)","v":0},{"$f":"IF(AG$786>=$H$774,0.5*(Forudsætninger!$E$44*(AG761*$X$779+AG762*$X$780)+Forudsætninger!$E$45*(AG762*$X$780+AG763*$X$781)+Forudsætninger!$E$46*(AG763*$X$781+AG764*$X$782)+Forudsætninger!$E$47*(AG764*$X$782+AG765*$X$783))+Forudsætninger!$E$48*AG765*$X$783,0)","v":0},{"$f":"IF(AH$786>=$H$774,0.5*(Forudsætninger!$E$44*(AH761*$X$779+AH762*$X$780)+Forudsætninger!$E$45*(AH762*$X$780+AH763*$X$781)+Forudsætninger!$E$46*(AH763*$X$781+AH764*$X$782)+Forudsætninger!$E$47*(AH764*$X$782+AH765*$X$783))+Forudsætninger!$E$48*AH765*$X$783,0)","v":0},{"$f":"IF(AI$786>=$H$774,0.5*(Forudsætninger!$E$44*(AI761*$X$779+AI762*$X$780)+Forudsætninger!$E$45*(AI762*$X$780+AI763*$X$781)+Forudsætninger!$E$46*(AI763*$X$781+AI764*$X$782)+Forudsætninger!$E$47*(AI764*$X$782+AI765*$X$783))+Forudsætninger!$E$48*AI765*$X$783,0)","v":0},{"$f":"IF(AJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AJ761*$X$779+AJ762*$X$780)+Forudsætninger!$E$45*(AJ762*$X$780+AJ763*$X$781)+Forudsætninger!$E$46*(AJ763*$X$781+AJ764*$X$782)+Forudsætninger!$E$47*(AJ764*$X$782+AJ765*$X$783))+Forudsætninger!$E$48*AJ765*$X$783,0)","v":0},{"$f":"IF(AK$786>=$H$774,0.5*(Forudsætninger!$E$44*(AK761*$X$779+AK762*$X$780)+Forudsætninger!$E$45*(AK762*$X$780+AK763*$X$781)+Forudsætninger!$E$46*(AK763*$X$781+AK764*$X$782)+Forudsætninger!$E$47*(AK764*$X$782+AK765*$X$783))+Forudsætninger!$E$48*AK765*$X$783,0)","v":0},{"$f":"IF(AL$786>=$H$774,0.5*(Forudsætninger!$E$44*(AL761*$X$779+AL762*$X$780)+Forudsætninger!$E$45*(AL762*$X$780+AL763*$X$781)+Forudsætninger!$E$46*(AL763*$X$781+AL764*$X$782)+Forudsætninger!$E$47*(AL764*$X$782+AL765*$X$783))+Forudsætninger!$E$48*AL765*$X$783,0)","v":0},{"$f":"IF(AM$786>=$H$774,0.5*(Forudsætninger!$E$44*(AM761*$X$779+AM762*$X$780)+Forudsætninger!$E$45*(AM762*$X$780+AM763*$X$781)+Forudsætninger!$E$46*(AM763*$X$781+AM764*$X$782)+Forudsætninger!$E$47*(AM764*$X$782+AM765*$X$783))+Forudsætninger!$E$48*AM765*$X$783,0)","v":0},{"$f":"IF(AN$786>=$H$774,0.5*(Forudsætninger!$E$44*(AN761*$X$779+AN762*$X$780)+Forudsætninger!$E$45*(AN762*$X$780+AN763*$X$781)+Forudsætninger!$E$46*(AN763*$X$781+AN764*$X$782)+Forudsætninger!$E$47*(AN764*$X$782+AN765*$X$783))+Forudsætninger!$E$48*AN765*$X$783,0)","v":0},{"$f":"IF(AO$786>=$H$774,0.5*(Forudsætninger!$E$44*(AO761*$X$779+AO762*$X$780)+Forudsætninger!$E$45*(AO762*$X$780+AO763*$X$781)+Forudsætninger!$E$46*(AO763*$X$781+AO764*$X$782)+Forudsætninger!$E$47*(AO764*$X$782+AO765*$X$783))+Forudsætninger!$E$48*AO765*$X$783,0)","v":0},{"$f":"IF(AP$786>=$H$774,0.5*(Forudsætninger!$E$44*(AP761*$X$779+AP762*$X$780)+Forudsætninger!$E$45*(AP762*$X$780+AP763*$X$781)+Forudsætninger!$E$46*(AP763*$X$781+AP764*$X$782)+Forudsætninger!$E$47*(AP764*$X$782+AP765*$X$783))+Forudsætninger!$E$48*AP765*$X$783,0)","v":0},{"$f":"IF(AQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AQ761*$X$779+AQ762*$X$780)+Forudsætninger!$E$45*(AQ762*$X$780+AQ763*$X$781)+Forudsætninger!$E$46*(AQ763*$X$781+AQ764*$X$782)+Forudsætninger!$E$47*(AQ764*$X$782+AQ765*$X$783))+Forudsætninger!$E$48*AQ765*$X$783,0)","v":0},{"$f":"IF(AR$786>=$H$774,0.5*(Forudsætninger!$E$44*(AR761*$X$779+AR762*$X$780)+Forudsætninger!$E$45*(AR762*$X$780+AR763*$X$781)+Forudsætninger!$E$46*(AR763*$X$781+AR764*$X$782)+Forudsætninger!$E$47*(AR764*$X$782+AR765*$X$783))+Forudsætninger!$E$48*AR765*$X$783,0)","v":0},{"$f":"IF(AS$786>=$H$774,0.5*(Forudsætninger!$E$44*(AS761*$X$779+AS762*$X$780)+Forudsætninger!$E$45*(AS762*$X$780+AS763*$X$781)+Forudsætninger!$E$46*(AS763*$X$781+AS764*$X$782)+Forudsætninger!$E$47*(AS764*$X$782+AS765*$X$783))+Forudsætninger!$E$48*AS765*$X$783,0)","v":0},{"$f":"IF(AT$786>=$H$774,0.5*(Forudsætninger!$E$44*(AT761*$X$779+AT762*$X$780)+Forudsætninger!$E$45*(AT762*$X$780+AT763*$X$781)+Forudsætninger!$E$46*(AT763*$X$781+AT764*$X$782)+Forudsætninger!$E$47*(AT764*$X$782+AT765*$X$783))+Forudsætninger!$E$48*AT765*$X$783,0)","v":0},{"$f":"IF(AU$786>=$H$774,0.5*(Forudsætninger!$E$44*(AU761*$X$779+AU762*$X$780)+Forudsætninger!$E$45*(AU762*$X$780+AU763*$X$781)+Forudsætninger!$E$46*(AU763*$X$781+AU764*$X$782)+Forudsætninger!$E$47*(AU764*$X$782+AU765*$X$783))+Forudsætninger!$E$48*AU765*$X$783,0)","v":0},{"$f":"IF(AV$786>=$H$774,0.5*(Forudsætninger!$E$44*(AV761*$X$779+AV762*$X$780)+Forudsætninger!$E$45*(AV762*$X$780+AV763*$X$781)+Forudsætninger!$E$46*(AV763*$X$781+AV764*$X$782)+Forudsætninger!$E$47*(AV764*$X$782+AV765*$X$783))+Forudsætninger!$E$48*AV765*$X$783,0)","v":0},{"$f":"IF(AW$786>=$H$774,0.5*(Forudsætninger!$E$44*(AW761*$X$779+AW762*$X$780)+Forudsætninger!$E$45*(AW762*$X$780+AW763*$X$781)+Forudsætninger!$E$46*(AW763*$X$781+AW764*$X$782)+Forudsætninger!$E$47*(AW764*$X$782+AW765*$X$783))+Forudsætninger!$E$48*AW765*$X$783,0)","v":0},{"$f":"IF(AX$786>=$H$774,0.5*(Forudsætninger!$E$44*(AX761*$X$779+AX762*$X$780)+Forudsætninger!$E$45*(AX762*$X$780+AX763*$X$781)+Forudsætninger!$E$46*(AX763*$X$781+AX764*$X$782)+Forudsætninger!$E$47*(AX764*$X$782+AX765*$X$783))+Forudsætninger!$E$48*AX765*$X$783,0)","v":0},{"$f":"IF(AY$786>=$H$774,0.5*(Forudsætninger!$E$44*(AY761*$X$779+AY762*$X$780)+Forudsætninger!$E$45*(AY762*$X$780+AY763*$X$781)+Forudsætninger!$E$46*(AY763*$X$781+AY764*$X$782)+Forudsætninger!$E$47*(AY764*$X$782+AY765*$X$783))+Forudsætninger!$E$48*AY765*$X$783,0)","v":0},{"$f":"IF(AZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(AZ761*$X$779+AZ762*$X$780)+Forudsætninger!$E$45*(AZ762*$X$780+AZ763*$X$781)+Forudsætninger!$E$46*(AZ763*$X$781+AZ764*$X$782)+Forudsætninger!$E$47*(AZ764*$X$782+AZ765*$X$783))+Forudsætninger!$E$48*AZ765*$X$783,0)","v":0},{"$f":"IF(BA$786>=$H$774,0.5*(Forudsætninger!$E$44*(BA761*$X$779+BA762*$X$780)+Forudsætninger!$E$45*(BA762*$X$780+BA763*$X$781)+Forudsætninger!$E$46*(BA763*$X$781+BA764*$X$782)+Forudsætninger!$E$47*(BA764*$X$782+BA765*$X$783))+Forudsætninger!$E$48*BA765*$X$783,0)","v":0},{"$f":"IF(BB$786>=$H$774,0.5*(Forudsætninger!$E$44*(BB761*$X$779+BB762*$X$780)+Forudsætninger!$E$45*(BB762*$X$780+BB763*$X$781)+Forudsætninger!$E$46*(BB763*$X$781+BB764*$X$782)+Forudsætninger!$E$47*(BB764*$X$782+BB765*$X$783))+Forudsætninger!$E$48*BB765*$X$783,0)","v":0},{"$f":"IF(BC$786>=$H$774,0.5*(Forudsætninger!$E$44*(BC761*$X$779+BC762*$X$780)+Forudsætninger!$E$45*(BC762*$X$780+BC763*$X$781)+Forudsætninger!$E$46*(BC763*$X$781+BC764*$X$782)+Forudsætninger!$E$47*(BC764*$X$782+BC765*$X$783))+Forudsætninger!$E$48*BC765*$X$783,0)","v":0},{"$f":"IF(BD$786>=$H$774,0.5*(Forudsætninger!$E$44*(BD761*$X$779+BD762*$X$780)+Forudsætninger!$E$45*(BD762*$X$780+BD763*$X$781)+Forudsætninger!$E$46*(BD763*$X$781+BD764*$X$782)+Forudsætninger!$E$47*(BD764*$X$782+BD765*$X$783))+Forudsætninger!$E$48*BD765*$X$783,0)","v":0},{"$f":"IF(BE$786>=$H$774,0.5*(Forudsætninger!$E$44*(BE761*$X$779+BE762*$X$780)+Forudsætninger!$E$45*(BE762*$X$780+BE763*$X$781)+Forudsætninger!$E$46*(BE763*$X$781+BE764*$X$782)+Forudsætninger!$E$47*(BE764*$X$782+BE765*$X$783))+Forudsætninger!$E$48*BE765*$X$783,0)","v":0},{"$f":"IF(BF$786>=$H$774,0.5*(Forudsætninger!$E$44*(BF761*$X$779+BF762*$X$780)+Forudsætninger!$E$45*(BF762*$X$780+BF763*$X$781)+Forudsætninger!$E$46*(BF763*$X$781+BF764*$X$782)+Forudsætninger!$E$47*(BF764*$X$782+BF765*$X$783))+Forudsætninger!$E$48*BF765*$X$783,0)","v":0},{"$f":"IF(BG$786>=$H$774,0.5*(Forudsætninger!$E$44*(BG761*$X$779+BG762*$X$780)+Forudsætninger!$E$45*(BG762*$X$780+BG763*$X$781)+Forudsætninger!$E$46*(BG763*$X$781+BG764*$X$782)+Forudsætninger!$E$47*(BG764*$X$782+BG765*$X$783))+Forudsætninger!$E$48*BG765*$X$783,0)","v":0},{"$f":"IF(BH$786>=$H$774,0.5*(Forudsætninger!$E$44*(BH761*$X$779+BH762*$X$780)+Forudsætninger!$E$45*(BH762*$X$780+BH763*$X$781)+Forudsætninger!$E$46*(BH763*$X$781+BH764*$X$782)+Forudsætninger!$E$47*(BH764*$X$782+BH765*$X$783))+Forudsætninger!$E$48*BH765*$X$783,0)","v":0},{"$f":"IF(BI$786>=$H$774,0.5*(Forudsætninger!$E$44*(BI761*$X$779+BI762*$X$780)+Forudsætninger!$E$45*(BI762*$X$780+BI763*$X$781)+Forudsætninger!$E$46*(BI763*$X$781+BI764*$X$782)+Forudsætninger!$E$47*(BI764*$X$782+BI765*$X$783))+Forudsætninger!$E$48*BI765*$X$783,0)","v":0},{"$f":"IF(BJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BJ761*$X$779+BJ762*$X$780)+Forudsætninger!$E$45*(BJ762*$X$780+BJ763*$X$781)+Forudsætninger!$E$46*(BJ763*$X$781+BJ764*$X$782)+Forudsætninger!$E$47*(BJ764*$X$782+BJ765*$X$783))+Forudsætninger!$E$48*BJ765*$X$783,0)","v":0},{"$f":"IF(BK$786>=$H$774,0.5*(Forudsætninger!$E$44*(BK761*$X$779+BK762*$X$780)+Forudsætninger!$E$45*(BK762*$X$780+BK763*$X$781)+Forudsætninger!$E$46*(BK763*$X$781+BK764*$X$782)+Forudsætninger!$E$47*(BK764*$X$782+BK765*$X$783))+Forudsætninger!$E$48*BK765*$X$783,0)","v":0},{"$f":"IF(BL$786>=$H$774,0.5*(Forudsætninger!$E$44*(BL761*$X$779+BL762*$X$780)+Forudsætninger!$E$45*(BL762*$X$780+BL763*$X$781)+Forudsætninger!$E$46*(BL763*$X$781+BL764*$X$782)+Forudsætninger!$E$47*(BL764*$X$782+BL765*$X$783))+Forudsætninger!$E$48*BL765*$X$783,0)","v":0},{"$f":"IF(BM$786>=$H$774,0.5*(Forudsætninger!$E$44*(BM761*$X$779+BM762*$X$780)+Forudsætninger!$E$45*(BM762*$X$780+BM763*$X$781)+Forudsætninger!$E$46*(BM763*$X$781+BM764*$X$782)+Forudsætninger!$E$47*(BM764*$X$782+BM765*$X$783))+Forudsætninger!$E$48*BM765*$X$783,0)","v":0},{"$f":"IF(BN$786>=$H$774,0.5*(Forudsætninger!$E$44*(BN761*$X$779+BN762*$X$780)+Forudsætninger!$E$45*(BN762*$X$780+BN763*$X$781)+Forudsætninger!$E$46*(BN763*$X$781+BN764*$X$782)+Forudsætninger!$E$47*(BN764*$X$782+BN765*$X$783))+Forudsætninger!$E$48*BN765*$X$783,0)","v":0},{"$f":"IF(BO$786>=$H$774,0.5*(Forudsætninger!$E$44*(BO761*$X$779+BO762*$X$780)+Forudsætninger!$E$45*(BO762*$X$780+BO763*$X$781)+Forudsætninger!$E$46*(BO763*$X$781+BO764*$X$782)+Forudsætninger!$E$47*(BO764*$X$782+BO765*$X$783))+Forudsætninger!$E$48*BO765*$X$783,0)","v":0},{"$f":"IF(BP$786>=$H$774,0.5*(Forudsætninger!$E$44*(BP761*$X$779+BP762*$X$780)+Forudsætninger!$E$45*(BP762*$X$780+BP763*$X$781)+Forudsætninger!$E$46*(BP763*$X$781+BP764*$X$782)+Forudsætninger!$E$47*(BP764*$X$782+BP765*$X$783))+Forudsætninger!$E$48*BP765*$X$783,0)","v":0},{"$f":"IF(BQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BQ761*$X$779+BQ762*$X$780)+Forudsætninger!$E$45*(BQ762*$X$780+BQ763*$X$781)+Forudsætninger!$E$46*(BQ763*$X$781+BQ764*$X$782)+Forudsætninger!$E$47*(BQ764*$X$782+BQ765*$X$783))+Forudsætninger!$E$48*BQ765*$X$783,0)","v":0},{"$f":"IF(BR$786>=$H$774,0.5*(Forudsætninger!$E$44*(BR761*$X$779+BR762*$X$780)+Forudsætninger!$E$45*(BR762*$X$780+BR763*$X$781)+Forudsætninger!$E$46*(BR763*$X$781+BR764*$X$782)+Forudsætninger!$E$47*(BR764*$X$782+BR765*$X$783))+Forudsætninger!$E$48*BR765*$X$783,0)","v":0},{"$f":"IF(BS$786>=$H$774,0.5*(Forudsætninger!$E$44*(BS761*$X$779+BS762*$X$780)+Forudsætninger!$E$45*(BS762*$X$780+BS763*$X$781)+Forudsætninger!$E$46*(BS763*$X$781+BS764*$X$782)+Forudsætninger!$E$47*(BS764*$X$782+BS765*$X$783))+Forudsætninger!$E$48*BS765*$X$783,0)","v":0},{"$f":"IF(BT$786>=$H$774,0.5*(Forudsætninger!$E$44*(BT761*$X$779+BT762*$X$780)+Forudsætninger!$E$45*(BT762*$X$780+BT763*$X$781)+Forudsætninger!$E$46*(BT763*$X$781+BT764*$X$782)+Forudsætninger!$E$47*(BT764*$X$782+BT765*$X$783))+Forudsætninger!$E$48*BT765*$X$783,0)","v":0},{"$f":"IF(BU$786>=$H$774,0.5*(Forudsætninger!$E$44*(BU761*$X$779+BU762*$X$780)+Forudsætninger!$E$45*(BU762*$X$780+BU763*$X$781)+Forudsætninger!$E$46*(BU763*$X$781+BU764*$X$782)+Forudsætninger!$E$47*(BU764*$X$782+BU765*$X$783))+Forudsætninger!$E$48*BU765*$X$783,0)","v":0},{"$f":"IF(BV$786>=$H$774,0.5*(Forudsætninger!$E$44*(BV761*$X$779+BV762*$X$780)+Forudsætninger!$E$45*(BV762*$X$780+BV763*$X$781)+Forudsætninger!$E$46*(BV763*$X$781+BV764*$X$782)+Forudsætninger!$E$47*(BV764*$X$782+BV765*$X$783))+Forudsætninger!$E$48*BV765*$X$783,0)","v":0},{"$f":"IF(BW$786>=$H$774,0.5*(Forudsætninger!$E$44*(BW761*$X$779+BW762*$X$780)+Forudsætninger!$E$45*(BW762*$X$780+BW763*$X$781)+Forudsætninger!$E$46*(BW763*$X$781+BW764*$X$782)+Forudsætninger!$E$47*(BW764*$X$782+BW765*$X$783))+Forudsætninger!$E$48*BW765*$X$783,0)","v":0},{"$f":"IF(BX$786>=$H$774,0.5*(Forudsætninger!$E$44*(BX761*$X$779+BX762*$X$780)+Forudsætninger!$E$45*(BX762*$X$780+BX763*$X$781)+Forudsætninger!$E$46*(BX763*$X$781+BX764*$X$782)+Forudsætninger!$E$47*(BX764*$X$782+BX765*$X$783))+Forudsætninger!$E$48*BX765*$X$783,0)","v":0},{"$f":"IF(BY$786>=$H$774,0.5*(Forudsætninger!$E$44*(BY761*$X$779+BY762*$X$780)+Forudsætninger!$E$45*(BY762*$X$780+BY763*$X$781)+Forudsætninger!$E$46*(BY763*$X$781+BY764*$X$782)+Forudsætninger!$E$47*(BY764*$X$782+BY765*$X$783))+Forudsætninger!$E$48*BY765*$X$783,0)","v":0},{"$f":"IF(BZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(BZ761*$X$779+BZ762*$X$780)+Forudsætninger!$E$45*(BZ762*$X$780+BZ763*$X$781)+Forudsætninger!$E$46*(BZ763*$X$781+BZ764*$X$782)+Forudsætninger!$E$47*(BZ764*$X$782+BZ765*$X$783))+Forudsætninger!$E$48*BZ765*$X$783,0)","v":0},{"$f":"IF(CA$786>=$H$774,0.5*(Forudsætninger!$E$44*(CA761*$X$779+CA762*$X$780)+Forudsætninger!$E$45*(CA762*$X$780+CA763*$X$781)+Forudsætninger!$E$46*(CA763*$X$781+CA764*$X$782)+Forudsætninger!$E$47*(CA764*$X$782+CA765*$X$783))+Forudsætninger!$E$48*CA765*$X$783,0)","v":0},{"$f":"IF(CB$786>=$H$774,0.5*(Forudsætninger!$E$44*(CB761*$X$779+CB762*$X$780)+Forudsætninger!$E$45*(CB762*$X$780+CB763*$X$781)+Forudsætninger!$E$46*(CB763*$X$781+CB764*$X$782)+Forudsætninger!$E$47*(CB764*$X$782+CB765*$X$783))+Forudsætninger!$E$48*CB765*$X$783,0)","v":0},{"$f":"IF(CC$786>=$H$774,0.5*(Forudsætninger!$E$44*(CC761*$X$779+CC762*$X$780)+Forudsætninger!$E$45*(CC762*$X$780+CC763*$X$781)+Forudsætninger!$E$46*(CC763*$X$781+CC764*$X$782)+Forudsætninger!$E$47*(CC764*$X$782+CC765*$X$783))+Forudsætninger!$E$48*CC765*$X$783,0)","v":0},{"$f":"IF(CD$786>=$H$774,0.5*(Forudsætninger!$E$44*(CD761*$X$779+CD762*$X$780)+Forudsætninger!$E$45*(CD762*$X$780+CD763*$X$781)+Forudsætninger!$E$46*(CD763*$X$781+CD764*$X$782)+Forudsætninger!$E$47*(CD764*$X$782+CD765*$X$783))+Forudsætninger!$E$48*CD765*$X$783,0)","v":0},{"$f":"IF(CE$786>=$H$774,0.5*(Forudsætninger!$E$44*(CE761*$X$779+CE762*$X$780)+Forudsætninger!$E$45*(CE762*$X$780+CE763*$X$781)+Forudsætninger!$E$46*(CE763*$X$781+CE764*$X$782)+Forudsætninger!$E$47*(CE764*$X$782+CE765*$X$783))+Forudsætninger!$E$48*CE765*$X$783,0)","v":0},{"$f":"IF(CF$786>=$H$774,0.5*(Forudsætninger!$E$44*(CF761*$X$779+CF762*$X$780)+Forudsætninger!$E$45*(CF762*$X$780+CF763*$X$781)+Forudsætninger!$E$46*(CF763*$X$781+CF764*$X$782)+Forudsætninger!$E$47*(CF764*$X$782+CF765*$X$783))+Forudsætninger!$E$48*CF765*$X$783,0)","v":0},{"$f":"IF(CG$786>=$H$774,0.5*(Forudsætninger!$E$44*(CG761*$X$779+CG762*$X$780)+Forudsætninger!$E$45*(CG762*$X$780+CG763*$X$781)+Forudsætninger!$E$46*(CG763*$X$781+CG764*$X$782)+Forudsætninger!$E$47*(CG764*$X$782+CG765*$X$783))+Forudsætninger!$E$48*CG765*$X$783,0)","v":0},{"$f":"IF(CH$786>=$H$774,0.5*(Forudsætninger!$E$44*(CH761*$X$779+CH762*$X$780)+Forudsætninger!$E$45*(CH762*$X$780+CH763*$X$781)+Forudsætninger!$E$46*(CH763*$X$781+CH764*$X$782)+Forudsætninger!$E$47*(CH764*$X$782+CH765*$X$783))+Forudsætninger!$E$48*CH765*$X$783,0)","v":0},{"$f":"IF(CI$786>=$H$774,0.5*(Forudsætninger!$E$44*(CI761*$X$779+CI762*$X$780)+Forudsætninger!$E$45*(CI762*$X$780+CI763*$X$781)+Forudsætninger!$E$46*(CI763*$X$781+CI764*$X$782)+Forudsætninger!$E$47*(CI764*$X$782+CI765*$X$783))+Forudsætninger!$E$48*CI765*$X$783,0)","v":0},{"$f":"IF(CJ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CJ761*$X$779+CJ762*$X$780)+Forudsætninger!$E$45*(CJ762*$X$780+CJ763*$X$781)+Forudsætninger!$E$46*(CJ763*$X$781+CJ764*$X$782)+Forudsætninger!$E$47*(CJ764*$X$782+CJ765*$X$783))+Forudsætninger!$E$48*CJ765*$X$783,0)","v":0},{"$f":"IF(CK$786>=$H$774,0.5*(Forudsætninger!$E$44*(CK761*$X$779+CK762*$X$780)+Forudsætninger!$E$45*(CK762*$X$780+CK763*$X$781)+Forudsætninger!$E$46*(CK763*$X$781+CK764*$X$782)+Forudsætninger!$E$47*(CK764*$X$782+CK765*$X$783))+Forudsætninger!$E$48*CK765*$X$783,0)","v":0},{"$f":"IF(CL$786>=$H$774,0.5*(Forudsætninger!$E$44*(CL761*$X$779+CL762*$X$780)+Forudsætninger!$E$45*(CL762*$X$780+CL763*$X$781)+Forudsætninger!$E$46*(CL763*$X$781+CL764*$X$782)+Forudsætninger!$E$47*(CL764*$X$782+CL765*$X$783))+Forudsætninger!$E$48*CL765*$X$783,0)","v":0},{"$f":"IF(CM$786>=$H$774,0.5*(Forudsætninger!$E$44*(CM761*$X$779+CM762*$X$780)+Forudsætninger!$E$45*(CM762*$X$780+CM763*$X$781)+Forudsætninger!$E$46*(CM763*$X$781+CM764*$X$782)+Forudsætninger!$E$47*(CM764*$X$782+CM765*$X$783))+Forudsætninger!$E$48*CM765*$X$783,0)","v":0},{"$f":"IF(CN$786>=$H$774,0.5*(Forudsætninger!$E$44*(CN761*$X$779+CN762*$X$780)+Forudsætninger!$E$45*(CN762*$X$780+CN763*$X$781)+Forudsætninger!$E$46*(CN763*$X$781+CN764*$X$782)+Forudsætninger!$E$47*(CN764*$X$782+CN765*$X$783))+Forudsætninger!$E$48*CN765*$X$783,0)","v":0},{"$f":"IF(CO$786>=$H$774,0.5*(Forudsætninger!$E$44*(CO761*$X$779+CO762*$X$780)+Forudsætninger!$E$45*(CO762*$X$780+CO763*$X$781)+Forudsætninger!$E$46*(CO763*$X$781+CO764*$X$782)+Forudsætninger!$E$47*(CO764*$X$782+CO765*$X$783))+Forudsætninger!$E$48*CO765*$X$783,0)","v":0},{"$f":"IF(CP$786>=$H$774,0.5*(Forudsætninger!$E$44*(CP761*$X$779+CP762*$X$780)+Forudsætninger!$E$45*(CP762*$X$780+CP763*$X$781)+Forudsætninger!$E$46*(CP763*$X$781+CP764*$X$782)+Forudsætninger!$E$47*(CP764*$X$782+CP765*$X$783))+Forudsætninger!$E$48*CP765*$X$783,0)","v":0},{"$f":"IF(CQ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CQ761*$X$779+CQ762*$X$780)+Forudsætninger!$E$45*(CQ762*$X$780+CQ763*$X$781)+Forudsætninger!$E$46*(CQ763*$X$781+CQ764*$X$782)+Forudsætninger!$E$47*(CQ764*$X$782+CQ765*$X$783))+Forudsætninger!$E$48*CQ765*$X$783,0)","v":0},{"$f":"IF(CR$786>=$H$774,0.5*(Forudsætninger!$E$44*(CR761*$X$779+CR762*$X$780)+Forudsætninger!$E$45*(CR762*$X$780+CR763*$X$781)+Forudsætninger!$E$46*(CR763*$X$781+CR764*$X$782)+Forudsætninger!$E$47*(CR764*$X$782+CR765*$X$783))+Forudsætninger!$E$48*CR765*$X$783,0)","v":0},{"$f":"IF(CS$786>=$H$774,0.5*(Forudsætninger!$E$44*(CS761*$X$779+CS762*$X$780)+Forudsætninger!$E$45*(CS762*$X$780+CS763*$X$781)+Forudsætninger!$E$46*(CS763*$X$781+CS764*$X$782)+Forudsætninger!$E$47*(CS764*$X$782+CS765*$X$783))+Forudsætninger!$E$48*CS765*$X$783,0)","v":0},{"$f":"IF(CT$786>=$H$774,0.5*(Forudsætninger!$E$44*(CT761*$X$779+CT762*$X$780)+Forudsætninger!$E$45*(CT762*$X$780+CT763*$X$781)+Forudsætninger!$E$46*(CT763*$X$781+CT764*$X$782)+Forudsætninger!$E$47*(CT764*$X$782+CT765*$X$783))+Forudsætninger!$E$48*CT765*$X$783,0)","v":0},{"$f":"IF(CU$786>=$H$774,0.5*(Forudsætninger!$E$44*(CU761*$X$779+CU762*$X$780)+Forudsætninger!$E$45*(CU762*$X$780+CU763*$X$781)+Forudsætninger!$E$46*(CU763*$X$781+CU764*$X$782)+Forudsætninger!$E$47*(CU764*$X$782+CU765*$X$783))+Forudsætninger!$E$48*CU765*$X$783,0)","v":0},{"$f":"IF(CV$786>=$H$774,0.5*(Forudsætninger!$E$44*(CV761*$X$779+CV762*$X$780)+Forudsætninger!$E$45*(CV762*$X$780+CV763*$X$781)+Forudsætninger!$E$46*(CV763*$X$781+CV764*$X$782)+Forudsætninger!$E$47*(CV764*$X$782+CV765*$X$783))+Forudsætninger!$E$48*CV765*$X$783,0)","v":0},{"$f":"IF(CW$786>=$H$774,0.5*(Forudsætninger!$E$44*(CW761*$X$779+CW762*$X$780)+Forudsætninger!$E$45*(CW762*$X$780+CW763*$X$781)+Forudsætninger!$E$46*(CW763*$X$781+CW764*$X$782)+Forudsætninger!$E$47*(CW764*$X$782+CW765*$X$783))+Forudsætninger!$E$48*CW765*$X$783,0)","v":0},{"$f":"IF(CX$786>=$H$774,0.5*(Forudsætninger!$E$44*(CX761*$X$779+CX762*$X$780)+Forudsætninger!$E$45*(CX762*$X$780+CX763*$X$781)+Forudsætninger!$E$46*(CX763*$X$781+CX764*$X$782)+Forudsætninger!$E$47*(CX764*$X$782+CX765*$X$783))+Forudsætninger!$E$48*CX765*$X$783,0)","v":0},{"$f":"IF(CY$786>=$H$774,0.5*(Forudsætninger!$E$44*(CY761*$X$779+CY762*$X$780)+Forudsætninger!$E$45*(CY762*$X$780+CY763*$X$781)+Forudsætninger!$E$46*(CY763*$X$781+CY764*$X$782)+Forudsætninger!$E$47*(CY764*$X$782+CY765*$X$783))+Forudsætninger!$E$48*CY765*$X$783,0)","v":0},{"$f":"IF(CZ$786>=$H$774,0.5*(Forudsætninger!$E$44*(CZ761*$X$779+CZ762*$X$780)+Forudsætninger!$E$45*(CZ762*$X$780+CZ763*$X$781)+Forudsætninger!$E$46*(CZ763*$X$781+CZ764*$X$782)+Forudsætninger!$E$47*(CZ764*$X$782+CZ765*$X$783))+Forudsætninger!$E$48*CZ765*$X$783,0)","v":0},{"$f":"IF(DA$786>=$H$774,0.5*(Forudsætninger!$E$44*(DA761*$X$779+DA762*$X$780)+Forudsætninger!$E$45*(DA762*$X$780+DA763*$X$781)+Forudsætninger!$E$46*(DA763*$X$781+DA764*$X$782)+Forudsætninger!$E$47*(DA764*$X$782+DA765*$X$783))+Forudsætninger!$E$48*DA765*$X$783,0)","v":0}]
[]
[]
[null,null,"Skadesomkostninger uden tiltag pr. hændelse"]
[]
[null,null,null,"Totale skadesomkostninger, mio. kr."]
[null,null,null,"Hændelse",{"$f":"StartAar","v":2016},{"$f":"E817+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK817+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ817+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"E116+E155+E192+E228+E264+E300+E339","v":-7.1894603648543111E-19},1.193276869298383E-2,2.3865537385966654E-2,3.5798306078951514E-2,4.7731074771934202E-2,5.9663843464918036E-2,7.1596612157900877E-2,8.3529380850885723E-2,9.5462149543868544E-2,0.10739491823685225,0.11932768692983509,0.13126045562281993,0.14319322431580375,0.1551259930087866,0.16705876170177039,0.17899153039475413,0.19092429908773798,0.20285706778072077,0.21478983647370462,0.22672260516668843,0.2386553738596722,0.25058814255265499,0.26252091124563887,0.27445367993862368,0.2863864486316065,0.29831921732459021,0.31025198601757303,0.32218475471055685,0.33411752340354062,0.34605029209652444,0.35798306078950726,0.36991582948249113,{"$f":"AK116+AK155+AK192+AK228+AK264+AK300+AK339","v":0.38184859817547601},0.39378136686845866,0.40571413556144253,0.4176469042544253,0.42957967294741023,0.44151244164039305,0.45344521033337681,0.46537797902635958,0.47731074771934445,0.48924351641232722,0.50117628510531098,0.51310905379829486,0.52504182249127873,0.5369745911842625,0.54890735987724515,0.56084012857022914,0.5727728972632129,0.58470566595619677,0.59663843464917943,0.60857120334216319,0.62050397203514596,0.63243674072813083,0.64436950942111482,0.65630227811409747,0.66823504680708234,0.68016781550006522,0.69210058419304887,0.70403335288603175,0.71596612157901562,0.72789889027199939,0.73983165896498326,0.75176442765796592,{"$f":"BQ116+BQ155+BQ192+BQ228+BQ264+BQ300+BQ339","v":0.7636971963509499},0.77562996504393478,0.78756273373691732,0.79949550242990131,0.81142827112288407,0.82336103981586906,0.8352938085088516,0.84722657720183536,0.85915934589481824,0.87109211458780311,0.88302488328078688,0.89495765197376964,0.90689042066675341,0.91882318935973639,0.93075595805272127,0.94268872674570403,0.9782959354821692,1.0277755137832207,1.0772550920842721,1.1267346703853185,1.1762142486863703,1.2256938269874216,1.2751734052884729,1.324652983589524,1.3741325618905713,1.4236121401916224,1.4730917184926735,1.522571296793725,1.5720508750947719,1.621530453395823,1.6710100316968743,1.7204896099979263,1.769969188298977,1.8194487666000239,1.8689283449010798,1.9184079232021267,1.9678875015031783]
[null,null,null,10,{"$f":"E117+E156+E193+E229+E265+E301+E340","v":0.94709751084655669},1.0182545083261585,1.0894115058057687,1.1605685032853708,1.2317255007649806,1.3028824982445824,1.3740394957241926,1.4451964932037944,1.516353490683404,1.5875104881630062,1.6586674856426162,1.7298244831222183,1.8009814806018281,1.8721384780814299,1.9432954755610359,2.0144524730406421,2.0856094705202479,2.1567664679998537,2.2279234654794595,2.2990804629590649,2.3702374604386716,2.4413944579182778,2.5125514553978836,2.5837084528774845,2.6548654503570956,2.7260224478366966,2.7971794453163072,2.8683364427959086,2.9394934402755197,3.0106504377551202,3.0818074352347309,3.1529644327143318,{"$f":"AK117+AK156+AK193+AK229+AK265+AK301+AK340","v":3.2241214301939429},3.2952784276735438,3.366435425153155,3.4375924226327559,3.5087494201123675,3.5799064175919679,3.6510634150715742,3.72222041255118,3.7933774100307862,3.8645344075103916,3.9356914049899987,4.0068484024696041,4.0780053999492099,4.1491623974288157,4.220319394908417,4.2914763923880237,4.3626333898676339,4.4337903873472353,4.5049473848268411,4.5761043823064478,4.647261379786058,4.7184183772656576,4.7895753747452661,4.8607323722248719,4.9318893697044821,5.0030463671840826,5.0742033646636857,5.145360362143296,5.2165173596228964,5.2876743571025067,5.3588313545821089,5.4253329629471851,{"$f":"BQ117+BQ156+BQ193+BQ229+BQ265+BQ301+BQ340","v":5.4757385642917376},5.5261441656362953,5.5765497669808477,5.6269553683254045,5.6773609696699578,5.7277665710145156,5.7781721723590662,5.8285777737036204,5.8789833750481755,5.9293889763927314,5.9797945777372847,6.0302001790818407,6.0806057804263949,6.1310113817709508,6.1814169831155059,6.2318225844600592,6.2822281858046116,6.3326337871491694,6.3830393884937218,6.4334449898382804,6.4838505911828328,6.5342561925273888,6.5846617938719403,6.635067395216498,6.6854729965610495,6.7358785979056091,6.7862841992501606,6.8366898005947192,6.8870954019392707,6.9375010032838231,6.9879066046283791,7.0383122059729342,7.0887178073174892,7.1391234086620408,7.1895290100065994,7.2399346113511536,7.2903402126957095]
[null,null,null,20,{"$f":"E118+E157+E194+E230+E266+E302+E341","v":5.4140249195613901},5.4799130890167627,5.5458012584721299,5.6116894279274989,5.6775775973828733,5.7434657668382378,5.8093539362936122,5.8752421057489785,5.9411302752043476,6.007018444659721,6.0729066141150891,6.1387947835704617,6.2046829530258298,6.270571122481198,6.3364592919365696,6.4023474613919396,6.4682356308473095,6.5341238003026794,6.6000119697580528,6.6659001392134201,6.7317883086687891,6.7976764781241599,6.8635646475795289,6.9294528170349015,6.9953409864902696,7.0612291559456386,7.1271173254010103,7.1930054948563784,7.258893664311751,7.32478183376712,7.3906700032224872,7.4565581726778616,{"$f":"AK118+AK157+AK194+AK230+AK266+AK302+AK341","v":7.5224463421332262},7.5883345115885996,7.6542226810439695,7.7201108504993368,7.7859990199547084,7.8518871894100792,7.9177753588654491,7.983663528320819,8.0495516977761916,8.115439867231558,8.1813280366869261,8.2472162061422996,8.3131043755976677,8.3789925450530411,8.4448807145084093,8.5107688839637756,8.5766570534191491,8.6425452228745154,8.7084333923298889,8.7743215617852588,8.8402097312406251,8.9060979006959986,8.9719860701513703,9.0378742396067366,9.1037624090621065,9.1696505785174747,9.2355387479728464,9.3014269174282198,9.3673150868835862,9.4332032563389561,9.4990914257943277,9.5649795952496959,{"$f":"BQ118+BQ157+BQ194+BQ230+BQ266+BQ302+BQ341","v":9.6308677647050693},9.6967559341604392,9.7626441036158038,9.828532273071179,9.8944204425265472,9.9603086119819135,10.026196781437287,10.09208495089266,10.157973120348025,10.223861289803397,10.289749459258761,10.440986786868407,10.595463255508093,10.749939724147765,10.904416192787444,11.058892661427114,11.213369130066798,11.367845598706488,11.52232206734616,11.676798535985835,11.831275004625518,11.985751473265191,12.140227941904879,12.294704410544558,12.449180879184228,12.603657347823914,12.758133816463591,12.91261028510327,13.067086753742952,13.221563222382636,13.376039691022306,13.530516159661984,13.68499262830167,13.839469096941341,13.993945565581026,14.148422034220706,14.302898502860378]
[null,null,null,50,{"$f":"E119+E158+E195+E231+E267+E303+E342","v":10.292158593140353},10.507676037951928,10.723193482763495,10.93871092757507,11.154228372386623,11.369745817198197,11.585263262009764,11.800780706821341,12.016298151632906,12.231815596444482,12.447333041256043,12.66285048606761,12.878367930879183,13.093885375690752,13.309402820502326,13.524920265313893,13.740437710125454,13.955955154937021,14.171472599748597,14.386990044560163,14.602507489371739,14.818024934183304,15.033542378994866,15.249059823806441,15.464577268618008,15.680094713429582,15.895612158241152,16.111129603052724,16.326647047864292,16.542164492675852,16.757681937487419,16.973199382298993,{"$f":"AK119+AK158+AK195+AK231+AK267+AK303+AK342","v":17.188716827110564},17.404234271922135,17.619751716733699,17.835269161545273,18.050786606356834,18.266304051168408,18.481821495979982,18.697338940791557,18.912856385603117,19.128373830414674,19.343891275226252,19.559408720037823,19.774926164849401,19.990443609660964,20.205961054472532,20.42147849928411,20.636995944095677,20.852513388907241,21.068030833718815,21.283548278530382,21.499065723341971,21.714583168153517,21.930100612965088,22.145618057776652,22.361135502588226,22.576652947399811,22.792170392211357,23.007687837022949,23.223205281834499,23.438722726646063,23.654240171457634,23.869757616269201,{"$f":"BQ119+BQ158+BQ195+BQ231+BQ267+BQ303+BQ342","v":24.085275061080793},24.30079250589236,24.516309950703924,24.731827395515474,24.947344840327041,25.162862285138633,25.378379729950204,25.593897174761768,25.809414619573321,26.024932064384906,26.240449509196473,26.455966954008048,26.671484398819615,26.887001843631182,27.10251928844275,27.318036733254321,27.533554178065884,27.749071622877455,27.964589067689026,28.180106512500611,28.395623957312161,28.611141402123732,28.826658846935295,29.04217629174687,29.257693736558451,29.473211181370004,29.688728626181589,29.904246070993143,30.11976351580471,30.335280960616277,30.550798405427848,30.766315850239437,30.981833295050979,31.197350739862571,31.412868184674114,31.628385629485688,31.843903074297277]
[null,null,null,100,{"$f":"E120+E159+E196+E232+E268+E304+E343","v":20.396957341139373},20.670368368360098,20.94377939558083,21.21719042280154,21.490601450022268,21.764012477242975,22.03742350446371,22.310834531684421,22.584245558905128,22.857656586125852,23.13106761334658,23.404478640567294,23.677889667788019,23.951300695008733,24.224711722229458,24.498122749450168,24.7715337766709,25.04494480389161,25.318355831112335,25.591766858333042,25.865177885553774,26.138588912774502,26.411999939995216,26.685410967215944,26.958821994436651,27.232233021657379,27.505644048878089,27.7790550760988,28.052466103319524,28.325877130540231,28.599288157760959,28.872699184981677,{"$f":"AK120+AK159+AK196+AK232+AK268+AK304+AK343","v":29.146110212202384},29.419521239423112,29.692932266643822,29.966343293864551,30.239754321085279,30.513165348306003,30.786576375526714,31.059987402747428,31.333398429968152,31.606809457188866,31.880220484409595,32.153631511630309,32.427042538851033,32.700453566071765,32.973864593292468,33.247275620513193,33.52068664773391,33.794097674954642,34.067508702175353,34.340919729396063,34.614330756616795,34.887741783837512,35.161152811058237,35.434563838278947,35.707974865499672,35.98138589272039,36.254796919941107,36.528207947161832,36.801618974382549,37.075030001603274,37.348441028823984,37.621852056044702,{"$f":"BQ120+BQ159+BQ196+BQ232+BQ268+BQ304+BQ343","v":37.895263083265426},38.168674110486144,38.442085137706876,38.715496164927586,38.988907192148311,39.262318219369021,39.535729246589739,39.809140273810449,40.082551301031167,40.355962328251898,40.629373355472609,40.902784382693319,41.176195409914044,41.449606437134769,41.723017464355486,41.996428491576197,42.269839518796935,42.543250546017639,42.816661573238356,43.090072600459095,43.363483627679791,43.63689465490053,43.910305682121248,44.183716709341965,44.45712773656269,44.7305387637834,45.003949791004125,45.277360818224835,45.550771845445567,45.824182872666277,46.097593899886995,46.371004927107727,46.64441595432843,46.917826981549162,47.191238008769879,47.464649035990597,47.738060063211321]
[]
[null,null,null,"Forventede omkostninger, mio. kr."]
[null,null,null,"Hændelse",{"$f":"StartAar","v":2016},{"$f":"E825+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"AK825+1","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BQ825+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"0.5*(E818+E819)*$E837","v":4.7354875542327847E-2},{"$f":"0.5*(F818+F819)*$E837","v":5.150936385095712E-2},5.5663852159586781E-2,5.9818340468216123E-2,6.397282877684575E-2,6.8127317085475023E-2,7.2281805394104684E-2,7.6436293702734012E-2,8.0590782011363646E-2,8.4745270319992946E-2,8.889975862862258E-2,9.3054246937251922E-2,9.7208735245881611E-2,0.10136322355451084,0.10551771186314034,0.10967220017176985,0.11382668848039931,0.11798117678902875,0.12213566509765823,0.12629015340628769,0.13044464171491721,0.13459913002354668,0.13875361833217614,0.14290810664080544,0.14706259494943513,0.15121708325806435,0.15537157156669404,0.15952605987532331,0.16368054818395306,0.16783503649258225,0.17198952480121193,0.17614401310984118,0.18029850141847098,0.18445298972710014,0.18860747803572991,0.1927619663443591,0.19691645465298893,0.20107094296161807,0.20522543127024759,0.20937991957887703,0.21353440788750658,0.21768889619613599,0.22184338450476554,0.22599787281339498,0.23015236112202447,0.23430684943065394,0.23846133773928316,0.24261582604791268,0.24677031435654237,0.25092480266517164,0.25507929097380105,0.25923377928243058,0.26338826759106027,0.26754275589968946,0.27169724420831914,0.2758517325169485,0.28000622082557824,0.28416070913420749,0.28831519744283679,0.29246968575146642,0.29662417406009561,0.30077866236872536,0.30493315067735466,0.30885486953025759,0.31197178803213443,{"$f":"0.5*(BR818+BR819)*$E837","v":0.31508870653401155},0.31820562503588828,0.32132254353776535,0.32443946203964219,0.32755638054151931,0.33067329904339599,0.33379021754527288,0.33690713604714978,0.34002405454902679,0.34314097305090363,0.34625789155278058,0.34937481005465748,0.35249172855653443,0.35560864705841144,0.35872556556028823,0.36302620606433911,0.36802046504661956,0.37301472402889974,0.37800898301118002,0.3830032419934602,0.38799750097574059,0.39299175995802071,0.39798601894030117,0.40298027792258112,0.40797453690486163,0.41296879588714175,0.41796305486942226,0.42295731385170221,0.42795157283398239,0.43294583181626278,0.43794009079854312,0.44293434978082341,0.44792860876310331,0.45292286774538404,0.45791712672766416,0.4629113857099445]
[null,null,null,10,{"$f":"0.5*(E819+E820)*$E838","v":0.15902806076019868},0.16245418993357305,0.16588031910694748,0.16930644828032176,0.17273257745369636,0.1761587066270705,0.17958483580044515,0.18301096497381933,0.18643709414719378,0.18986322332056818,0.19328935249394263,0.196715481667317,0.20014161084069146,0.20356774001406569,0.20699386918744014,0.21041999836081457,0.21384612753418894,0.21727225670756334,0.22069838588093782,0.22412451505431213,0.2275506442276865,0.23097677340106096,0.23440290257443533,0.23782903174780967,0.24125516092118415,0.24468129009455841,0.24810741926793295,0.25153354844130721,0.2549596776146818,0.258385806788056,0.26181193596143049,0.26523806513480486,0.26866419430817923,0.2720903234815536,0.27551645265492813,0.27894258182830234,0.28236871100167693,0.28579484017505119,0.28922096934842562,0.29264709852179999,0.29607322769517447,0.29949935686854873,0.30292548604192315,0.30635161521529763,0.30977774438867195,0.31320387356204643,0.31663000273542069,0.32005613190879501,0.3234822610821696,0.3269083902555438,0.33033451942891823,0.33376064860229271,0.33718677777566708,0.34061290694904145,0.34403903612241593,0.34746516529579025,0.35089129446916473,0.35431742364253893,0.3577435528159133,0.36116968198928795,0.3645958111626621,0.36802194033603658,0.37144806950941095,0.37475781395492203,0.37766515822492019,0.38057250249491842,0.38347984676491631,0.38638719103491459,0.38929453530491265,0.39220187957491071,0.39510922384490882,0.39801656811490704,0.40092391238490505,0.40383125665490321,0.40673860092490116,0.41177967414875627,0.41690172589836227,0.42202377764796789,0.42714582939757373,0.4322678811471794,0.43738993289678529,0.44251198464639147,0.44763403639599703,0.45275608814560298,0.45787813989520876,0.46300019164481454,0.46812224339442055,0.47324429514402644,0.478366346893632,0.48348839864323812,0.48861045039284384,0.49373250214244974,0.49885455389205557,0.50397660564166147,0.50909865739126714,0.51422070914087292,0.51934276089047893,0.52446481264008449,0.5295868643896906,0.5347089161392965,0.53983096788890217]
[null,null,null,20,0.23559275269052618,{"$f":"0.5*(F820+F821)*$E839","v":0.23981383690453037},0.24403492111853436,0.24825600533253853,0.25247708954654247,0.25669817376054654,0.26091925797455068,0.26514034218855481,0.26936142640255883,0.27358251061656308,0.27780359483056699,0.28202467904457112,0.2862457632585752,0.29046684747257928,0.29468793168658347,0.29890901590058749,0.30313010011459146,0.30735118432859554,0.31157226854259978,0.31579335275660381,0.32001443697060794,0.32423552118461202,0.32845660539861599,0.33267768961262012,0.3368987738266242,0.34111985804062833,0.34534094225463247,0.3495620264686366,0.35378311068264062,0.35800419489664459,0.36222527911064867,0.36644636332465286,0.37066744753865688,0.37488853175266101,0.37910961596666504,0.38333070018066917,0.38755178439467314,0.39177286860867733,0.39599395282268152,0.40021503703668565,0.40443612125068967,0.40865720546469353,0.41287828967869766,0.41709937389270185,0.42132045810670604,0.42554154232071012,0.42976262653471414,0.43398371074871828,0.43820479496272247,0.44242587917672638,0.44664696339073057,0.45086804760473465,0.455089131818739,0.45931021603274275,0.46353130024674694,0.46775238446075085,0.47197346867475504,0.47619455288875928,0.48041563710276303,0.4846367213167676,0.48885780553077135,0.49307888974477532,0.49729997395877951,0.50152105817278347,0.50574214238678805,0.50996322660079196,0.51418431081479599,0.5184053950287999,0.52262647924280381,0.52684756345680817,0.53106864767081241,0.53528973188481643,0.53951081609882023,0.54373190031282459,0.54795298452682861,0.55345430611314683,0.55900421481491569,0.56455412351668421,0.57010403221845296,0.57565394092022149,0.58120384962199023,0.5867537583237592,0.59230366702552784,0.59785357572729669,0.60340348442906522,0.60895339313083396,0.6145033018326026,0.62005321053437146,0.6256031192361402,0.63115302793790884,0.63670293663967781,0.64225284534144622,0.64780275404321497,0.65335266274498383,0.65890257144675235,0.66445248014852143,0.67000238885028973,0.67555229755205881,0.68110220625382711,0.68665211495559597,0.69220202365736483]
[null,null,null,50,{"$f":"0.5*(E821+E822)*$E840","v":0.15344557967139863},{"$f":"0.5*(F821+F822)*$E840","v":0.15589022203156014},0.15833486439172162,0.16077950675188304,0.16322414911204447,0.16566879147220587,0.1681134338323674,0.17055807619252883,0.17300271855269017,0.17544736091285168,0.17789200327301313,0.1803366456331745,0.18278128799333601,0.18522593035349744,0.18767057271365895,0.19011521507382032,0.19255985743398177,0.19500449979414317,0.19744914215430467,0.19989378451446602,0.20233842687462755,0.20478306923478903,0.2072277115949504,0.20967235395511194,0.21211699631527331,0.21456163867543482,0.21700628103559619,0.21945092339575761,0.22189556575591909,0.22434020811608044,0.22678485047624189,0.22922949283640337,0.23167413519656474,0.23411877755672625,0.23656341991688762,0.23900806227704913,0.24145270463721055,0.24389734699737203,0.24634198935753346,0.24878663171769494,0.25123127407785634,0.25367591643801768,0.25612055879817924,0.25856520115834064,0.26100984351850215,0.26345448587866366,0.265899128238825,0.26834377059898651,0.27078841295914791,0.27323305531930941,0.27567769767947087,0.27812234003963221,0.28056698239979383,0.28301162475995517,0.28545626712011662,0.28790090948027802,0.29034555184043948,0.29279019420060104,0.29523483656076233,0.29767947892092389,0.30012412128108523,0.30256876364124669,0.30501340600140808,0.30745804836156948,0.3099026907217311,{"$f":"0.5*(BR821+BR822)*$E840","v":0.31234733308189255},0.31479197544205401,0.31723661780221529,0.31968126016237675,0.32212590252253825,0.32457054488269976,0.32701518724286111,0.32945982960302245,0.33190447196318401,0.33434911432334546,0.33679375668350686,0.33923839904366831,0.34168304140382971,0.34412768376399117,0.34657232612415256,0.34901696848431413,0.35146161084447547,0.35390625320463692,0.35635089556479854,0.35879553792495977,0.36124018028512134,0.36368482264528268,0.36612946500544419,0.3685741073656057,0.37101874972576704,0.3734633920859286,0.37590803444608989,0.3783526768062514,0.3807973191664128,0.38324196152657425,0.38568660388673581,0.3881312462468971,0.39057588860705866,0.39302053096722001,0.3954651733273814,0.39790981568754297]
[null,null,null,100,{"$f":"E822*$E841","v":0.20396957341139374},{"$f":"F822*$E841","v":0.20670368368360098},0.2094377939558083,0.21217190422801541,0.21490601450022268,0.21764012477242975,0.2203742350446371,0.2231083453168442,0.22584245558905128,0.22857656586125852,0.23131067613346581,0.23404478640567294,0.23677889667788019,0.23951300695008734,0.24224711722229458,0.24498122749450169,0.24771533776670901,0.25044944803891611,0.25318355831112338,0.25591766858333043,0.25865177885553775,0.26138588912774502,0.26411999939995218,0.26685410967215945,0.26958821994436649,0.27232233021657382,0.27505644048878092,0.27779055076098802,0.28052466103319523,0.28325877130540233,0.2859928815776096,0.28872699184981676,0.29146110212202386,0.29419521239423113,0.29692932266643823,0.2996634329386455,0.30239754321085277,0.30513165348306004,0.30786576375526714,0.3105998740274743,0.31333398429968151,0.31606809457188867,0.31880220484409594,0.3215363151163031,0.32427042538851036,0.32700453566071763,0.32973864593292468,0.33247275620513195,0.3352068664773391,0.33794097674954643,0.34067508702175353,0.34340919729396063,0.34614330756616796,0.34887741783837511,0.35161152811058238,0.35434563838278949,0.35707974865499675,0.35981385892720391,0.36254796919941107,0.36528207947161834,0.36801618974382549,0.37075030001603276,0.37348441028823987,0.37621852056044702,0.37895263083265429,{"$f":"BR822*$E841","v":0.38168674110486145},0.38442085137706877,0.38715496164927587,0.38988907192148314,0.39262318219369025,0.3953572924658974,0.39809140273810451,0.40082551301031166,0.40355962328251899,0.40629373355472609,0.40902784382693319,0.41176195409914046,0.41449606437134767,0.41723017464355489,0.41996428491576199,0.42269839518796937,0.42543250546017641,0.42816661573238357,0.43090072600459095,0.43363483627679794,0.43636894654900532,0.43910305682121248,0.44183716709341964,0.4445712773656269,0.44730538763783401,0.45003949791004128,0.45277360818224838,0.4555077184544557,0.4582418287266628,0.46097593899886996,0.46371004927107728,0.46644415954328433,0.4691782698154916,0.47191238008769881,0.47464649035990597,0.47738060063211324]
[]
[]
[null,null,"Undgåede skadesomkostninger for hændelser"]
[]
[null,null,null,{"$f":"Forudsætninger!D42","v":"Sandsynlighed for overskridelse"}]
[null,null,null,{"$f":"Forudsætninger!D43","v":"Hændelse"}]
[null,null,null,{"$f":"Forudsætninger!D44","v":5},{"$f":"Forudsætninger!E44","v":0.10000000000000002}]
[null,null,null,{"$f":"Forudsætninger!D45","v":10},{"$f":"Forudsætninger!E45","v":0.05}]
[null,null,null,{"$f":"Forudsætninger!D46","v":20},{"$f":"Forudsætninger!E46","v":3.0000000000000002E-2}]
[null,null,null,{"$f":"Forudsætninger!D47","v":50},{"$f":"Forudsætninger!E47","v":0.01}]
[null,null,null,{"$f":"Forudsætninger!D48","v":100},{"$f":"Forudsætninger!E48","v":0.01}]
[]
[]
[null,null,null,"Totale undgåede skadesomkostninger ved hændelserne"]
[null,null,null,"Hændelse",{"$f":"StartAar","v":2016},{"$f":"E845+1","v":2017},{"$f":"F845+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"Z845+1","v":2038},2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,{"$f":"CL845+1","v":2102},2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"IF(E$845>=$H$774,E116*$E779+E155*$F779+E192*$G779+E228*$H779+E264*$I779+E300*$J779+E339*$K779+E376*$L779+E413*$M779+E452*$N779+E489*$O779+E526*$P779+E565*$Q779+E602*$R779+E639*$S779+E665*$T779+E689*$U779+E713*$V779+E737*$W779+E761*$X779,0)","v":0},{"$f":"IF(F$845>=$H$774,F116*$E779+F155*$F779+F192*$G779+F228*$H779+F264*$I779+F300*$J779+F339*$K779+F376*$L779+F413*$M779+F452*$N779+F489*$O779+F526*$P779+F565*$Q779+F602*$R779+F639*$S779+F665*$T779+F689*$U779+F713*$V779+F737*$W779+F761*$X779,0)","v":1.193276869298383E-2},2.3865537385966654E-2,3.5798306078951514E-2,4.7731074771934202E-2,5.9663843464918036E-2,7.1596612157900877E-2,8.3529380850885723E-2,9.5462149543868544E-2,0.10739491823685225,0.11932768692983509,0.13126045562281993,0.14319322431580375,0.1551259930087866,0.16705876170177039,0.17899153039475413,0.19092429908773798,0.20285706778072077,0.21478983647370462,0.22672260516668843,0.2386553738596722,0.25058814255265499,0.26252091124563887,0.27445367993862368,0.2863864486316065,0.29831921732459021,0.31025198601757303,0.32218475471055685,0.33411752340354062,0.34605029209652444,0.35798306078950726,0.36991582948249113,0.38184859817547601,0.39378136686845866,0.40571413556144253,0.4176469042544253,0.42957967294741023,0.44151244164039305,0.45344521033337681,0.46537797902635958,0.47731074771934445,0.48924351641232722,0.50117628510531098,0.51310905379829486,0.52504182249127873,0.5369745911842625,0.54890735987724515,0.56084012857022914,0.5727728972632129,0.58470566595619677,0.59663843464917943,0.60857120334216319,0.62050397203514596,0.63243674072813083,0.64436950942111482,0.65630227811409747,0.66823504680708234,0.68016781550006522,0.69210058419304887,0.70403335288603175,0.71596612157901562,0.72789889027199939,0.73983165896498326,0.75176442765796592,0.7636971963509499,{"$f":"IF(BR$845>=$H$774,BR116*$E779+BR155*$F779+BR192*$G779+BR228*$H779+BR264*$I779+BR300*$J779+BR339*$K779+BR376*$L779+BR413*$M779+BR452*$N779+BR489*$O779+BR526*$P779+BR565*$Q779+BR602*$R779+BR639*$S779+BR665*$T779+BR689*$U779+BR713*$V779+BR737*$W779+BR761*$X779,0)","v":0.77562996504393478},0.78756273373691732,0.79949550242990131,0.81142827112288407,0.82336103981586906,0.8352938085088516,0.84722657720183536,0.85915934589481824,0.87109211458780311,0.88302488328078688,0.89495765197376964,0.90689042066675341,0.91882318935973639,0.93075595805272127,0.94268872674570403,0.97874774944504717,1.0289438884255189,1.0791400274059904,1.1293361663864567,1.1795323053669289,1.2297284443474001,1.2799245833278718,1.3301207223083429,1.3803168612888104,1.4305130002692814,1.4807091392497529,1.5309052782302244,1.5811014172106914,1.6312975561911627,1.6814936951716342,1.7316898341521061,1.7818859731325771,1.8320821121130439,1.8822782510935201,1.9324743900739871,1.9826705290544588]
[null,null,null,10,{"$f":"IF(E$845>=$H$774,E117*$E780+E156*$F780+E193*$G780+E229*$H780+E265*$I780+E301*$J780+E340*$K780+E377*$L780+E414*$M780+E453*$N780+E490*$O780+E527*$P780+E566*$Q780+E603*$R780+E640*$S780+E666*$T780+E690*$U780+E714*$V780+E738*$W780+E762*$X780,0)","v":0},1.0192850002626348,1.0914724896787216,1.1636599790947997,1.2358474685108858,1.3080349579269641,{"$f":"IF(K$845>=$H$774,K117*$E780+K156*$F780+K193*$G780+K229*$H780+K265*$I780+K301*$J780+K340*$K780+K377*$L780+K414*$M780+K453*$N780+K490*$O780+K527*$P780+K566*$Q780+K603*$R780+K640*$S780+K666*$T780+K690*$U780+K714*$V780+K738*$W780+K762*$X780,0)","v":1.3802224473430507},1.4524099367591288,1.5245974261752147,1.5967849155912932,1.6689724050073798,1.7411598944234581,1.8133473838395442,1.8855348732556223,1.9577223626717046,2.029909852087787,2.1020973415038693,2.1742848309199516,2.2464723203360335,2.3186598097521154,2.3908472991681986,2.4630347885842809,2.5352222780003633,2.6074097674164403,2.6795972568325275,2.7517847462486049,2.8239722356646921,2.8961597250807696,2.9683472144968572,3.0405347039129342,3.1127221933290214,3.1849096827450984,3.2570971721611861,3.3292846615772631,3.4014721509933503,3.4736596404094278,3.5458471298255159,3.6180346192415924,3.6902221086576752,3.7624095980737575,3.8345970874898399,3.9067845769059217,3.978972066322005,4.0511595557380868,4.1233470451541692,4.1955345345702515,4.2677220239863285,4.3399095134024117,4.4120970028184976,4.4842844922345755,4.5564719816506578,4.628659471066741,4.7008469604828278,4.7730344498989039,4.845221939314988,4.9174094287310703,4.9895969181471571,5.0617844075632341,5.1339718969793138,5.2061593863954005,5.2783468758114775,5.3505343652275634,5.4227218546436422,5.4901583864526415,{"$f":"IF(BQ$845>=$H$774,BQ117*$E780+BQ156*$F780+BQ193*$G780+BQ229*$H780+BQ265*$I780+BQ301*$J780+BQ340*$K780+BQ377*$L780+BQ414*$M780+BQ453*$N780+BQ490*$O780+BQ527*$P780+BQ566*$Q780+BQ603*$R780+BQ640*$S780+BQ666*$T780+BQ690*$U780+BQ714*$V780+BQ738*$W780+BQ762*$X780,0)","v":5.541168483195416},5.5921785799381967,5.643188676680972,5.6941987734237518,5.745208870166528,5.7962189669093087,5.8472290636520823,5.8982391603948585,5.9492492571376365,6.0002593538804163,6.0512694506231925,6.1022795473659706,6.1532896441087477,6.2042997408515266,6.2553098375943046,6.3063199343370808,6.3573300310798562,6.4083401278226368,6.4593502245654113,6.5103603213081938,6.5613704180509691,6.612380514793748,6.6633906115365216,6.7144007082793022,6.7654108050220767,6.8164209017648592,6.8674309985076336,6.9184410952504152,6.9694511919931896,7.0204612887359641,7.0714713854787439,7.1224814822215219,7.1734915789642999,7.2245016757070735,7.275511772449855,7.326521869192633,7.3775319659354111]
[null,null,null,20,{"$f":"IF(E$845>=$H$774,E118*$E781+E157*$F781+E194*$G781+E230*$H781+E266*$I781+E302*$J781+E341*$K781+E378*$L781+E415*$M781+E454*$N781+E491*$O781+E528*$P781+E567*$Q781+E604*$R781+E641*$S781+E667*$T781+E691*$U781+E715*$V781+E739*$W781+E763*$X781,0)","v":0},5.5453930714236774,5.6120714128871292,5.6787497543505818,5.7454280958140398,5.812106437277488,5.8787847787409468,5.9454631202043959,6.0121414616678486,6.0788198031313065,6.1454981445947583,6.2121764860582145,6.2788548275216662,6.3455331689851189,6.4122115104485742,6.4788898519120277,6.5455681933754821,6.6122465348389357,6.6789248763023927,6.7456032177658445,6.8122815592292971,6.8789599006927515,6.9456382421562042,7.0123165836196604,7.0789949250831121,7.1456732665465648,7.212351608010021,7.2790299494734727,7.3457082909369289,7.4123866324003824,7.4790649738638333,7.5457433153272913,7.6124216567907395,7.6790999982541974,7.745778339717651,7.8124566811811018,7.879135022644558,7.9458133641080124,8.0124917055714668,8.0791700470349195,8.1458483884983757,8.2125267299618265,8.2792050714252792,8.3458834128887354,8.412561754352188,8.479240095815646,8.5459184372790951,8.6125967787425459,8.6792751202060039,8.745953461669453,8.8126318031329109,8.8793101445963636,8.9459884860598144,9.0126668275232724,9.0793451689867268,9.1460235104501777,9.2127018519136321,9.279380193377083,9.3460585348405392,9.4127368763039971,9.4794152177674462,9.5460935592309006,9.6127719006943568,9.6794502421578077,{"$f":"IF(BQ$845>=$H$774,BQ118*$E781+BQ157*$F781+BQ194*$G781+BQ230*$H781+BQ266*$I781+BQ302*$J781+BQ341*$K781+BQ378*$L781+BQ415*$M781+BQ454*$N781+BQ491*$O781+BQ528*$P781+BQ567*$Q781+BQ604*$R781+BQ641*$S781+BQ667*$T781+BQ691*$U781+BQ715*$V781+BQ739*$W781+BQ763*$X781,0)","v":9.7461285836212657},9.8128069250847201,9.8794852665481674,9.9461636080116271,10.012841949475078,10.079520290938529,10.146198632401987,10.212876973865443,10.279555315328892,10.346233656792348,10.412911998255796,10.570308881741013,10.731148683211632,10.891988484682237,11.052828286152849,11.21366808762345,11.374507889094069,11.53534769056469,11.696187492035296,11.857027293505903,12.017867094976518,12.178706896447123,12.339546697917744,12.500386499388355,12.661226300858957,12.822066102329577,12.982905903800185,13.143745705270796,13.304585506741413,13.465425308212028,13.626265109682631,13.787104911153241,13.94794471262386,14.108784514094465,14.26962431556508,14.430464117035696,14.591303918506298]
[null,null,null,50,{"$f":"IF(E$845>=$H$774,E119*$E782+E158*$F782+E195*$G782+E231*$H782+E267*$I782+E303*$J782+E342*$K782+E379*$L782+E416*$M782+E455*$N782+E492*$O782+E529*$P782+E568*$Q782+E605*$R782+E642*$S782+E668*$T782+E692*$U782+E716*$V782+E740*$W782+E764*$X782,0)","v":0},10.639745256089499,10.864140488206056,11.088535720322612,11.312930952439148,11.53732618455571,11.761721416672261,11.986116648788819,12.21051188090537,12.434907113021932,12.659302345138475,12.883697577255026,13.108092809371586,13.332488041488137,13.556883273604695,13.781278505721247,14.005673737837794,14.230068969954344,14.454464202070904,14.678859434187455,14.903254666304015,15.127649898420565,15.35204513053711,15.57644036265367,15.800835594770222,16.02523082688678,16.249626059003333,16.47402129111989,16.698416523236439,16.922811755352988,17.147206987469538,17.371602219586098,17.595997451702655,17.820392683819207,18.044787915935753,18.269183148052317,18.493578380168859,18.717973612285416,18.94236884440198,19.166764076518536,19.391159308635078,19.615554540751621,19.839949772868184,20.064345004984737,20.288740237101297,20.51313546921785,20.737530701334403,20.961925933450964,21.186321165567517,21.410716397684062,21.635111629800619,21.859506861917168,22.08390209403375,22.308297326150278,22.532692558266834,22.75708779038338,22.981483022499937,23.205878254616504,23.430273486733036,23.654668718849617,23.879063950966149,24.103459183082698,24.327854415199251,24.552249647315801,{"$f":"IF(BQ$845>=$H$774,BQ119*$E782+BQ158*$F782+BQ195*$G782+BQ231*$H782+BQ267*$I782+BQ303*$J782+BQ342*$K782+BQ379*$L782+BQ416*$M782+BQ455*$N782+BQ492*$O782+BQ529*$P782+BQ568*$Q782+BQ605*$R782+BQ642*$S782+BQ668*$T782+BQ692*$U782+BQ716*$V782+BQ740*$W782+BQ764*$X782,0)","v":24.776644879432379},25.001040111548928,25.225435343665481,25.449830575782016,25.674225807898566,25.898621040015144,26.123016272131697,26.347411504248242,26.571806736364778,26.796201968481355,27.020597200597905,27.244992432714465,27.469387664831014,27.693782896947564,27.918178129064113,28.142573361180666,28.366968593297223,28.591363825413779,28.815759057530332,29.0401542896469,29.264549521763431,29.488944753879984,29.713339985996534,29.937735218113101,30.162130450229665,30.3865256823462,30.610920914462767,30.835316146579302,31.059711378695859,31.284106610812408,31.508501842928968,31.732897075045539,31.957292307162064,32.181687539278641,32.406082771395177,32.630478003511733,32.854873235628304]
[null,null,null,100,{"$f":"IF(E$845>=$H$774,E120*$E783+E159*$F783+E196*$G783+E232*$H783+E268*$I783+E304*$J783+E343*$K783+E380*$L783+E417*$M783+E456*$N783+E493*$O783+E530*$P783+E569*$Q783+E606*$R783+E643*$S783+E669*$T783+E693*$U783+E717*$V783+E741*$W783+E765*$X783,0)","v":0},21.221068296574259,21.505741915315717,21.79041553405715,22.075089152798601,22.359762771540034,22.644436390281491,22.929110009022924,23.213783627764354,23.498457246505804,23.783130865247262,24.067804483988695,24.352478102730142,24.637151721471582,24.921825340213029,25.206498958954459,25.491172577695924,25.775846196437353,26.0605198151788,26.345193433920233,26.629867052661687,26.914540671403138,27.199214290144578,27.483887908886029,27.768561527627462,28.053235146368912,28.337908765110345,28.622582383851782,28.907256002593229,29.191929621334658,29.476603240076113,29.761276858817553,30.045950477558979,30.330624096300436,30.615297715041869,30.899971333783324,31.184644952524771,31.469318571266221,31.753992190007654,32.038665808749094,32.323339427490545,32.608013046231981,32.892686664973432,33.177360283714869,33.462033902456312,33.746707521197777,34.031381139939199,34.316054758680643,34.600728377422087,34.885401996163552,35.170075614904974,35.45474923364641,35.739422852387875,36.024096471129312,36.308770089870762,36.593443708612192,36.878117327353642,37.162790946095079,37.447464564836523,37.732138183577973,38.01681180231941,38.301485421060868,38.586159039802304,38.870832658543733,{"$f":"IF(BQ$845>=$H$774,BQ120*$E783+BQ159*$F783+BQ196*$G783+BQ232*$H783+BQ268*$I783+BQ304*$J783+BQ343*$K783+BQ380*$L783+BQ417*$M783+BQ456*$N783+BQ493*$O783+BQ530*$P783+BQ569*$Q783+BQ606*$R783+BQ643*$S783+BQ669*$T783+BQ693*$U783+BQ717*$V783+BQ741*$W783+BQ765*$X783,0)","v":39.155506277285184},39.440179896026628,39.724853514768085,40.009527133509515,40.294200752250966,40.578874370992395,40.863547989733839,41.148221608475275,41.432895227216704,41.717568845958176,42.002242464699613,42.286916083441042,42.571589702182486,42.856263320923937,43.14093693966538,43.42561055840681,43.710284177148274,43.994957795889704,44.27963141463114,44.564305033372605,44.848978652114027,45.133652270855485,45.418325889596929,45.70299950833838,45.987673127079823,46.272346745821253,46.557020364562703,46.841693983304133,47.12636760204559,47.41104122078702,47.695714839528463,47.980388458269921,48.265062077011351,48.549735695752794,48.834409314494245,49.119082933235688,49.403756551977139]
[]
[null,null,null,"Forventet undgået omkostning ved hændelse (dvs. der er taget højde for sandsynligheden)"]
[null,null,null,"Hændelse",{"$f":"StartAar","v":2016},{"$f":"E853+1","v":2017},{"$f":"F853+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BR853+1","v":2082},2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,5,{"$f":"0.5*(E846+E847)*$E837","v":0},{"$f":"0.5*(F846+F847)*$E837","v":5.1560888447780936E-2},5.5766901353234422E-2,5.9972914258687574E-2,6.4178927164141003E-2,6.8384940069594113E-2,7.2590952975047585E-2,7.6796965880500737E-2,8.100297878595418E-2,8.520899169140729E-2,8.9415004596860748E-2,9.3621017502313914E-2,9.7827030407767426E-2,0.10203304331322047,0.10623905621867377,0.11044506912412708,0.11465108202958038,0.11885709493503364,0.12306310784048693,0.12726912074594021,0.13147513365139357,0.13568114655684682,0.13988715946230013,0.14409317236775324,0.14829918527320671,0.15250519817865979,0.15671121108411329,0.16091722398956634,0.16512323689501993,0.16932924980047295,0.17353526270592645,0.17774127561137951,0.18194728851683314,0.18615330142228612,0.1903593143277397,0.19456532723319267,0.19877134013864634,0.20297735304409933,0.20718336594955264,0.21138937885500589,0.21559539176045925,0.21980140466591247,0.22400741757136583,0.22821343047681913,0.23241944338227244,0.23662545628772574,0.24083146919317872,0.24503748209863208,0.24924349500408557,0.25344950790953863,0.25765552081499193,0.26186153372044524,0.26606754662589877,0.27027355953135179,0.27447957243680521,0.27868558534225846,0.28289159824771198,0.28709761115316501,0.29130362405861815,0.29550963696407168,0.2997156498695247,0.30392166277497823,0.30812767568043137,0.31209614070553043,0.31524328397731838,{"$f":"0.5*(BR846+BR847)*$E837","v":0.31839042724910666},0.32153757052089449,0.32468471379268271,0.32783185706447071,0.33097900033625893,0.33412614360804677,0.33727328687983477,0.34042043015162282,0.34356757342341104,0.34671471669519904,0.3498618599669871,0.35300900323877515,0.35615614651056321,0.35930328978235138,0.36245043305413932,0.36680388902624522,0.37186420081240784,0.37692451259857013,0.38198482438473264,0.38704513617089498,0.39210544795705748,0.39716575974321972,0.40222607152938233,0.4072863833155444,0.41234669510170707,0.41740700688786941,0.42246731867403209,0.42752763046019415,0.43258794224635644,0.437648254032519,0.44270856581868151,0.44776887760484396,0.45282918939100592,0.45788950117716887,0.4629498129633311,0.46801012474949361]
[null,null,null,10,{"$f":"0.5*(E847+E848)*$E838","v":0},0.16411695179215782,0.16758859756414629,0.17106024333613457,0.17453188910812314,0.17800353488011134,0.18147518065209994,0.18494682642408811,0.18841847219607658,0.19189011796806499,0.19536176374005346,0.19883340951204184,0.20230505528403026,0.20577670105601853,0.20924834682800697,0.21271999259999538,0.2161916383719838,0.21966328414397218,0.22313492991596068,0.22660657568794901,0.23007822145993739,0.23354986723192583,0.23702151300391422,0.24049315877590249,0.24396480454789102,0.24743645031987926,0.25090809609186787,0.25437974186385609,0.25785138763584464,0.26132303340783292,0.26479467917982141,0.26826632495180974,0.27173797072379813,0.27520961649578651,0.27868126226777507,0.28215290803976328,0.28562455381175184,0.28909619958374017,0.29256784535572855,0.29603949112771694,0.29951113689970538,0.30298278267169376,0.30645442844368209,0.30992607421567059,0.31339771998765897,0.31686936575964747,0.32034101153163563,0.32381265730362396,0.32728430307561257,0.33075594884760073,0.33422759461958923,0.33769924039157762,0.34117088616356606,0.34464253193555444,0.34811417770754294,0.35158582347953121,0.35505746925151976,0.35852911502350793,0.36200076079549631,0.36547240656748498,0.36894405233947314,0.37241569811146163,0.37588734388345002,0.37924021571526123,{"$f":"0.5*(BQ847+BQ848)*$E838","v":0.38218242667041702},0.38512463762557297,0.38806684858072854,0.3910090595358845,0.39395127049104017,0.39689348144619596,0.39983569240135175,0.40277790335650754,0.40572011431166327,0.40866232526681917,0.41160453622197474,0.41681471072767462,0.42211095818300959,0.42740720563834406,0.43270345309367886,0.43799970054901327,0.44329594800434813,0.44859219545968315,0.45388844291501773,0.45918469037035242,0.46448093782568717,0.46977718528102175,0.4750734327363566,0.48036968019169146,0.48566592764702587,0.49096217510236095,0.49625842255769553,0.50155467001303033,0.50685091746836508,0.51214716492369983,0.51744341237903446,0.5227396598343691,0.52803590728970407,0.53333215474503848,0.53862840220037345,0.5439246496557083,0.54922089711104272]
[null,null,null,20,{"$f":"0.5*(E848+E849)*$E839","v":0},0.24277707491269765,0.24714317851639783,0.25150928212009793,0.25587538572379781,0.26024148932749802,0.26460759293119818,0.26897369653489828,0.27333980013859827,0.27770590374229859,0.28207200734599852,0.28643811094969862,0.29080421455339883,0.29517031815709882,0.29953642176079903,0.30390252536449919,0.30826862896819918,0.31263473257189922,0.31700083617559949,0.32136693977929948,0.32573304338299974,0.33009914698669979,0.33446525059039972,0.33883135419409999,0.34319745779780009,0.34756356140150019,0.35192966500520034,0.35629576860890044,0.36066187221260054,0.36502797581630064,0.36939407942000063,0.37376018302370084,0.37812628662740094,0.3824923902311011,0.38685849383480109,0.3912245974385013,0.39559070104220129,0.39995680464590144,0.40432290824960171,0.40868901185330186,0.41305511545700185,0.41742121906070173,0.42178732266440194,0.4261534262681021,0.43051952987180231,0.43488563347550252,0.43925173707920251,0.44361784068290266,0.44798394428660282,0.45235004789030275,0.45671615149400296,0.46108225509770301,0.4654483587014035,0.46981446230510332,0.47418056590880348,0.47854666951250341,0.48291277311620351,0.48727887671990383,0.49164498032360365,0.49601108392730431,0.50037718753100402,0.50474329113470406,0.50910939473840422,0.51347549834210415,{"$f":"0.5*(BQ848+BQ849)*$E839","v":0.51784160194580475},0.52220770554950469,0.52657380915320473,0.53093991275690477,0.5353060163606046,0.5396721199643052,0.54403822356800524,0.54840432717170529,0.55277043077540511,0.5571365343791056,0.56150263798280553,0.56722951971683222,0.57300804522063975,0.57878657072444706,0.58456509622825448,0.59034362173206179,0.59612214723586943,0.60190067273967707,0.60767919824348449,0.61345772374729202,0.61923624925109932,0.62501477475490663,0.63079330025871427,0.63657182576252191,0.64235035126632944,0.64812887677013664,0.65390740227394439,0.65968592777775148,0.66546445328155912,0.67124297878536654,0.67702150428917407,0.68280002979298171,0.68857855529678891,0.69435708080059666,0.70013560630440397,0.7059141318082115,0.71169265731201914]
[null,null,null,50,{"$f":"0.5*(E849+E850)*$E840","v":0},0.15930406776331879,0.16184941201760886,0.16439475627189881,0.16694010052618877,0.16948544478047872,0.17203078903476876,0.17457613328905872,0.17712147754334862,0.17966682179763868,0.18221216605192869,0.18475751030621862,0.18730285456050866,0.18984819881479859,0.19239354306908862,0.19493888732337852,0.19748423157766859,0.20002957583195849,0.20257492008624853,0.20512026434053846,0.20766560859482852,0.2102109528491185,0.21275629710340846,0.21530164135769853,0.21784698561198843,0.22039232986627844,0.22293767412056839,0.22548301837485837,0.22802836262914836,0.23057370688343823,0.23311905113772824,0.23566439539201825,0.23820973964630818,0.24075508390059824,0.24330042815488809,0.24584577240917821,0.24839111666346816,0.25093646091775818,0.25348180517204816,0.2560271494263382,0.25857249368062812,0.26111783793491805,0.26366318218920809,0.26620852644349802,0.26875387069778806,0.27129921495207815,0.27384455920636802,0.27638990346065806,0.27893524771494804,0.28148059196923808,0.28402593622352795,0.28657128047781788,0.28911662473210814,0.29166196898639796,0.294207313240688,0.29675265749497787,0.29929800174926791,0.30184334600355789,0.30438869025784782,0.30693403451213797,0.30947937876642778,0.31202472302071782,0.31457006727500775,0.31711541152929767,{"$f":"0.5*(BQ849+BQ850)*$E840","v":0.31966075578358782},0.32220610003787775,0.32475144429216785,0.32729678854645772,0.3298421328007477,0.33238747705503768,0.33493282130932772,0.33747816556361754,0.34002350981790741,0.34256885407219773,0.34511419832648754,0.34765954258077758,0.35020488683506751,0.35275023108935749,0.35529557534364747,0.3578409195979374,0.3603862638522275,0.36293160810651742,0.36547695236080735,0.36802229661509755,0.37056764086938726,0.37311298512367735,0.37565832937796728,0.37820367363225743,0.38074901788654741,0.38329436214083729,0.38583970639512738,0.38838505064941714,0.39093039490370729,0.39347573915799716,0.39602108341228714,0.39856642766657729,0.40111177192086706,0.40365711617515715,0.40620246042944713,0.40874780468373717,0.41129314893802721]
[null,null,null,100,{"$f":"E850*$E841","v":0},{"$f":"F850*$E841","v":0.21221068296574261},0.21505741915315718,0.2179041553405715,0.22075089152798602,0.22359762771540034,0.22644436390281492,0.22929110009022924,0.23213783627764353,0.23498457246505805,0.23783130865247262,0.24067804483988695,0.24352478102730143,0.24637151721471584,0.2492182534021303,0.2520649895895446,0.25491172577695925,0.25775846196437352,0.26060519815178801,0.26345193433920233,0.26629867052661688,0.26914540671403137,0.2719921429014458,0.27483887908886029,0.27768561527627461,0.28053235146368916,0.28337908765110348,0.2862258238385178,0.28907256002593229,0.29191929621334661,0.29476603240076116,0.29761276858817554,{"$f":"AK850*$E841","v":0.3004595047755898},0.30330624096300435,0.30615297715041873,0.30899971333783322,0.3118464495252477,0.31469318571266219,0.31753992190007657,0.32038665808749095,0.32323339427490544,0.32608013046231982,0.32892686664973431,0.33177360283714868,0.33462033902456312,0.33746707521197777,0.34031381139939199,0.34316054758680642,0.34600728377422085,0.34885401996163551,0.35170075614904972,0.3545474923364641,0.35739422852387875,0.36024096471129313,0.36308770089870762,0.36593443708612194,0.36878117327353643,0.37162790946095081,0.37447464564836525,0.37732138183577973,0.38016811802319411,0.38301485421060866,0.38586159039802304,0.38870832658543736,{"$f":"BQ850*$E841","v":0.39155506277285185},0.39440179896026628,0.39724853514768088,0.40009527133509515,0.40294200752250964,0.40578874370992396,0.40863547989733839,0.41148221608475277,0.41432895227216704,0.41717568845958175,0.42002242464699613,0.42286916083441045,0.42571589702182489,0.42856263320923937,0.43140936939665381,0.43425610558406813,0.43710284177148273,0.43994957795889705,0.44279631414631143,0.44564305033372609,0.4484897865211403,0.45133652270855484,0.45418325889596928,0.45702999508338382,0.45987673127079826,0.46272346745821252,0.46557020364562707,0.46841693983304133,0.47126367602045593,0.4741104122078702,0.47695714839528464,0.47980388458269924,0.4826506207701135,0.48549735695752794,0.48834409314494248,0.49119082933235692,0.4940375655197714]

{"sheet":"Tiltagskatalog","index":11,"n_rows":732,"n_cols":14,"rows_kept":732,"cut":false,"hidden":false,"merged":[[73,3,73,12],[135,3,136,12],[145,3,145,12],[160,3,161,12],[89,3,90,12],[99,3,99,12],[111,3,112,12],[121,3,121,12],[93,3,93,12],[115,3,115,12],[139,3,139,12],[32,3,32,14],[43,3,45,14],[48,3,48,14],[53,3,53,12],[69,3,70,12],[3,3,3,12],[12,3,12,12],[23,3,24,12],[27,3,27,12],[9,3,9,4],[4,3,4,12],[164,3,164,12],[172,3,172,12],[185,3,186,12],[189,3,189,12],[195,3,195,12],[204,3,205,12],[208,3,208,12],[214,3,214,12],[224,3,225,12],[228,3,228,12],[234,3,234,12],[246,3,247,12],[250,3,250,12],[256,3,256,12],[265,3,266,12],[269,3,269,12],[277,3,277,12],[290,3,290,12],[296,3,296,12],[286,3,286,12],[310,3,310,12],[316,3,316,12],[331,3,332,12],[335,3,335,12],[306,3,306,12],[307,3,307,12],[377,3,377,12],[383,3,383,12],[396,3,397,12],[400,3,400,12],[409,3,409,12],[418,3,419,12],[422,3,422,12],[429,3,429,12],[439,3,440,12],[443,3,443,12],[426,3,426,4],[341,3,341,12],[352,3,353,12],[356,3,356,12],[362,3,362,12],[373,3,374,12],[485,3,485,4],[584,3,585,12],[588,3,588,12],[594,3,594,12],[449,3,449,12],[523,3,524,12],[462,3,462,12],[488,3,488,12],[498,3,499,12],[508,3,508,12],[568,3,568,12],[477,3,478,12],[502,3,503,12],[615,3,615,12],[624,3,625,12],[628,3,628,12],[79,3,79,12],[609,3,609,12],[468,3,468,12],[481,3,482,12],[519,3,520,12],[532,3,532,12],[575,3,575,12],[543,3,544,12],[547,3,547,12],[553,3,553,12],[564,3,565,12],[605,3,606,12],[458,3,459,12]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Tiltagskatalog"}]
[]
[null,null,null,"Brugervejledning:"]
[null,null,null,"På dette ark er udarbejdet et tiltagskatalog for udvalgte områder i forhold til klimatilpasning for regn og skybrud. Tiltagskataloget er inddelt i en række overordnede områder, som hver er markeret med grøn baggrund. Under hvert område er tiltagene præsenteret med en grå baggrund. Det er muligt at se oplysninger for de enkelte tiltag ved at trykke på +. \nFor hvert tiltag er der udarbejdet oplysninger om investering, drift, levetid, reinvestering samt sidegevinster. Derudover er der udarbejdet en tiltagsbeskrivelse samt en beskrivelse af de sidegevinster, synergieffekter, som etablering af tiltaget medvirker til. Der er ikke anført eventuelle nødvendige tilladelser og myndighedsarbejder for at kunne udføre de enkelte tiltag. Dette er relevant ved flere typer tiltag, som kan kræve tillæg til spildevandsplan, behandling efter vandløbsloven eller andet, fx. også tilladelser ved tiltag på enkeltejendomme.\nNår du har set på det tiltag, som du ønsker at lave beregninger for, skal du vende tilbage til arket \" brugerinput\" og indtaste mængden af det valgte tiltag. Der kan findes yderligere beskrivelser og inspiration på: http://www.klimatilpasning.dk/teknologi.aspx "]
[null,null,null,"Tiltagskataloget benyttes udelukkende til at beregne økonomien for de valgte tiltag. Det er altså nødvendigt, at du selv udregner effekten af tiltaget på reduktionen i skadesomkostningerne."]
[]
[]
[null,null,"Transportsystemer"]
[]
[null,null,null,"Overordnet renovering af kloaksystem - separering"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Der etableres et helt nyt seperatsystem, i takt med at fællessystemet skal renoveres. Seperatsystemet dimensioneres for en klimafremskrevet 5 års regn."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstofslagring","Vandbesparelsebesparelse","Område"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt"]
[null,null,null,{"$f":"\"Omlægning af fællessystem til separatsystem\"&\", \"&N18","v":"Omlægning af fællessystem til separatsystem, Villa"},"ha",2650000,7100,75,1,null,null,null,null,"Villa"]
[null,null,null,{"$f":"\"Omlægning af fællessystem til separatsystem\"&\", \"&N19","v":"Omlægning af fællessystem til separatsystem, Bymidte"},"ha",4580000,9000,75,1,null,null,null,null,"Bymidte"]
[null,null,null,"Omlægning af fællessystem til separatsystem, Erhverv","ha",1380000,8200,75,1,null,null,null,null,"Erhverv"]
[null,null,null,"Kilde: Fremtidens kloakeringsform i eksisterende fælleskloakerede områder, COWI april 2011"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Tiltaget i sig selv fjerner ikke oversvømmelser ved ekstreme nedbørshændelser, da kapaciteten ikke øges betydeligt. Tiltaget vil dog have effekt på kælderoversvømmelser, da koblingen fra kælder til afløbssystem for regnvand elimineres. Herved vil oversvømmelser af kældre først kunne ske ved strømmende vand på terræn. Tiltaget vil endvidere give mulighed for at arbejde med andre løsninger, hvor regnvandet anvendes rekreativt. Der er regnet på standardoplande af 10 ha i størrelse. Befæstelsesgraden i bymidte og erhverv er 90% og i villaområder 40%. I Bymidte er der 150 m ledning/ha og villa 160 m/ha i erhverv 50 m /ha. Der er 1 brønd pr. 50 meter ledning. Der er indregnet ialt 32 stik/ha i bymidte, 20 i villa og 9 i erhvervsområder."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"I tilfælde i hvor separeringen anvendes sammen med tiltag, der erstatter arealer hvor der tidligere har været hårde belægninger med grønne arealer (vandløb, vådområder mv.), kan der etableres rekreative arealer. I disse tilfælde kan sideeffekten udregnes ved brug af enhedpriser for natur opdelt på kommuneniveau i arket \"Enhedspriser\". Disse indtastes i arket \"Brugerinput\", trin 3, i tabellen \"Indtast sidegevinster\". Enhedpriserne skal skaleres med tiltagets areal. Etablering af nye rekreative arealer medfører endvidere en forventet positiv sideffekt på nærliggende bebyggelse i form af højere huspriser, der ikke er medtaget i nøgletallet for natur. Huspriseffekten er ikke værdisat.  Separering i rør medfører ingen sideffekter. "]
[]
[null,null,null,"Overordnet renovering af kloaksystem - opdimensionering"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Det eksisterende fællessystem klimatilpasses ved opdimensionering"]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstofslagring","Vandbesparelse","Område"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt"]
[null,null,null,{"$f":"\"Omlægning af fællessystem til separatsystem\"&\", \"&N38","v":"Omlægning af fællessystem til separatsystem, Villa"},"ha",1800000,3700,75,1,null,null,null,null,"Villa"]
[null,null,null,{"$f":"\"Omlægning af fællessystem til separatsystem\"&\", \"&N39","v":"Omlægning af fællessystem til separatsystem, Bymidte"},"ha",3980000,4700,75,1,null,null,null,null,"Bymidte"]
[null,null,null,"Omlægning af fællessystem til separatsystem, Erhverv","ha",1840000,4300,75,1,null,null,null,null,"Erhverv"]
[null,null,null,"Kilde: Fremtidens kloakeringsform i eksisterende fælleskloakerede områder, COWI april 2011"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Kloakken opgraves i sin fulde længde og omlægges til ny og større dimension, idet det forudsættes at kloakken i sin helhed opdimensioneres med 2 dimensioner. Der er regnet på standardoplande af 10 ha i størrelse. Befæstelsesgraden i bymidte og erhverv er 90% og i villaområder 40%. I Bymidte er der 150 m ledning/ha og villa 160 m/ha i erhverv 50 m /ha. Der er 1 brønd pr. 50 meter ledning. Der er indregnet ialt 32 stik/ha i bymidte, 20 i villa og 9 i erhvervsområder."]
[]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Ingen sidegevinster, da tiltaget ikke ændrer på arealanvendelsen."]
[]
[null,null,null,"Etablering af rør"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af afløbsrør i forbindelse med skybrudstiltag."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstofslagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Gravitationsledning Ø500 mm","m",1700,30,75,1]
[null,null,null,"Gravitationsledning Ø600 mm","m",2000,30,75,1]
[null,null,null,"Gravitationsledning Ø700 mm","m",2500,30,75,1]
[null,null,null,"Gravitationsledning Ø800 mm","m",3000,30,75,1]
[null,null,null,"Gravitationsledning Ø900 mm","m",3500,35,75,1]
[null,null,null,"Gravitationsledning Ø1000 mm","m",4000,35,75,1]
[null,null,null,"Gravitationsledning Ø1200 mm","m",5000,35,75,1]
[null,null,null,"Gravitationsledning Ø1600 mm","m",7500,40,75,1]
[null,null,null,"Kilde: COWI Erfaringstal"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Der er regnet med et standardrør af beton etableret i 2,5 meter dybde for <= Ø800 mm og i 3 meters dybde for > Ø800 mm. Der er indregnet 1 brønd pr. 50 meter ledning."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Ingen sidegevinster, da tiltaget ikke ændrer på arealanvendelsen."]
[]
[]
[null,null,null,"Tunnel"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Klimasikring ved etablering af skybrudstunnel."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstofslagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt"]
[null,null,null,"Skybrudstunnel Ø2500 mm","km",50000000,60000,75,1]
[null,null,null,"Skybrudstunnel Ø3000 mm","km",80000000,60000,75,1]
[null,null,null,"Kilde: Skybrudskonkretisering Bispebjerg, Ryparken og Dyssegård, 2014. HOFOR, Københavns Kommune og COWI."]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Prisen omfatter alle arbejder ifm etablering herunder indløbsbygværker og udløb/pumper. Der er indsat erfaringspriser baseret på projekter i Helsinge og København. Lokalt kan prisen variere en del."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Ingen sidegevinster, da tiltaget ikke ændrer på arealanvendelsen."]
[]
[]
[null,null,null,"Skybrudsvej"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af skybrudsvej og/eller grønne veje der kan lade vandet til skybrudsvejene"]
[]
[null,null,null,"Antagelser om ","m",0.5]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstofslagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt"]
[null,null,null,"Skybrudsvej ","km",10000000,10000,40,1]
[null,null,null,"Grønne veje med regnbede","m",10000,25,20,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387*F102/1000","v":0.22829273198651037}]
[null,null,null,"Kilde: Skybrudskonkretisering Bispebjerg, Ryparken og Dyssegård, 2014. HOFOR, Københavns Kommune og COWI."]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Skybrudsvej: Prisen er baseret på arbejder for Københavns Kommune omkring prissætning af anlægsomkostninger for etablering af skybrudsveje, der kan håndtere en 100 års hændelse i år 2100 med maksimalt 10 cm vand. Der indgår hævning af kantsten, ændring af profil og render i kanten. Grønne veje: Grønne veje fører vand til skybrudsvejene. Der er regnet med, at de grønne arealer i de grønne veje udgør 0,5 m pr. meter."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Etablering af skybrudsveje kan medføre en omfordeling af trafik under og efter skybrudshændelser. Trafikken forventes at glide mere effektivt på de tilstødende veje til skybrudsvejen, men med modsatrettet effekt på selve skybrudsvejen. Samlet effekt vurderes at være en trafikforbedring, idet vandet bortledes hurtigere. Forbedringen er skønnet til at ligge mellem 5-10%  i døgnet efter skybrudshændelsen. Denne effekt er en reduceret skadesomkostning og derfor ikke værdisat under sidegevinster. Etablering af regnbede på skybrudsvejen medfører en grønnere vejprofil, som kan forventes at påvirke kørselsglæden samt medføre en forventet positiv sideeffekt på nærliggende bebyggelse i form af højere huspriser.  Såfremt regnbedene ændrer trafikforløbet på vejen og fører til nedsat hastighed, vil der endvidere være en sideeffekt i form af mindsket fremkommelighed samt ændret støjpåvirkning. Ingen af effekterne er værdisat. Potentialet for kulstofslagring i regnbede værdisættes ved brug af enhedspriser for kulstofslagring, vejkanter mv. "]
[]
[]
[null,null,null,"Vandløb"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af vandløb for bortledning af vand "]
[]
[null,null,null,"Antagelse om bredde på vandløb","m",5]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstofslagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt"]
[null,null,null,"Vandløb, bundbredde 0,5 m, dybde 1 m","km",800000,900,100,1,null,{"$f":"Enhedspriser!$G$263*1000*$F$124/10000","v":4215.9441432490657},{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$385*$F$124","v":8560.9774494941394}]
[null,null,null,"Vandløb, bundbredde 0,5 m, dybde 2 m","km",1000000,1700,100,1,null,{"$f":"Enhedspriser!$G$263*1000*$F$124/10000","v":4215.9441432490657},{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$385*$F$124","v":8560.9774494941394}]
[null,null,null,"Vandløb, bundbredde 1 m, dybde 1 m","km",1000000,1000,100,1,null,{"$f":"Enhedspriser!$G$263*1000*$F$124/10000","v":4215.9441432490657},{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$385*$F$124","v":8560.9774494941394}]
[null,null,null,"Vandløb, bundbredde 1 m, dybde 2 m","km",1200000,1800,100,1,null,{"$f":"Enhedspriser!$G$263*1000*$F$124/10000","v":4215.9441432490657},{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$385*$F$124","v":8560.9774494941394}]
[null,null,null,"Kilde: Naturstyrelsens virkemiddelkatalog for vandløb 2014, COWI Erfaringspriser, samt Naturstyrelsen 2004, Rapport fra vandløbsudvalget."]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Vandløb etableres for at bortlede vand fra et belastet område og lede det til oversvømmelsesområder, søer eller anden recipient. I prisen er indregnet opgravning, bortskaffelse af jord ved lokal indbygning, begrænset stenudlægning og græsbeklædning af vandløbssider. Der er regnet med et gennemsnitligt sideanlæg på 1:2. Sidegevinster vil være natur, rekreative forhold mm. Der er ikke indregnet arealerhvervelse og eventuelle erstatninger. For drift er der regnet med en enhedspris på 2000 kr/ha."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Vandløb etableres typisk i eksisterende grønne arealer, hvor en rende græs el. lign. graves op. Ved etablering i eksisterende grønne områder er der ingen sidegevinster. Hvis vandløbet erstatter bebyggede arealer eller arealer i produktion som f.eks. landbrug, vil der være en sideeffekt i form af etablering af ny natur. Den rekreative værdi af det nye naturareal værdisættes ved brug af enhedspriser for natur.  I værdisætningen forudsættes en vandløbsbredde inkl. skråninger på 5 m. Etablering af vandløb og tilhørende skråninger i områder, hvor der tidligere har været hårde overflader, vil endvidere medføre et potentiale for kulstofslagring. Denne værdisættes ved brug af enhedspriser for kulstoflagring, græsaeraler mv.  Etablering af nye rekreative arealer medfører endvidere en forventet positiv sideffekt på nærliggende bebyggelse i form af højere huspriser, der ikke er medtaget i enhedsprisen for natur. Denne effekt er ikke værdisat. "]
[]
[]
[null,null,null,"Rende"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Rende, grøblerende, wadi er fællesbetegnelsen for lave fordybninger i terrænet, der kan bortlede vand fra oversvømmede områder."]
[]
[null,null,null,"Antagelse om bredde","m",3]
[null,null,null,"Antagelse om bredde","m",5]
[null,null,null,"Antagelse om bredde","m",6]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstofslagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt","kr./enhed/år i alt"]
[null,null,null,"Rende, bundbredde 1 m, dybde 0,2 m, ovenbredde 3m","m",500,25,100,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387*F148/1000","v":1.3697563919190623}]
[null,null,null,"Rende, bundbredde 1 m, dybde 0,4 m, ovenbredde 5m","m",550,30,100,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387*F149/1000","v":2.2829273198651037}]
[null,null,null,"Rende, bundbredde 2 m, dybde 0,4 m, ovenbredde 6m","m",700,35,100,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387*F150/1000","v":2.7395127838381246}]
[null,null,null,"Kilde: Skybrudskonkretisering Bispebjerg, Ryparken og Dyssegård, 2014. HOFOR, Københavns Kommune og COWI."]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"En rende etableres som en svag fordybning i terrænet, der ikke forstyrrer den daglige anvendelse af arealerne. Prisen omfatter opgravning og bortskaffelse af jord ved lokal indbygning, reetablering og græssåning. Der er regnet med et sideanlæg på 1:5"]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltaget kan have en  sideeffekt i det omfang, at der dannes grønne korridorer ved eksisterende vejforløb. Korridoren kan ændre opfattelse af vejprofilen og lede til større kørselsglæde. Endvidere kan der være en forventet positiv sideeffekt på tilstødende bebyggelse i form af højere huspriser. Effekterne er ikke værdisat.  Potentialet for kulstofslagring værdisættes ved brug af enhedspriser for kulstofslagring, vejkanter mv. Renderne forudsættes at have en bredde på 3, 5 og 6 m. pr. m. vej"]
[]
[]
[null,null,"Magasinering og forsinkelse"]
[]
[null,null,null,"Lukket bassin"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af lukket bassin på eksisterende kloaksytem, anvendes primært på fællessystemer for opfyldelse af funktionskrav og minimering af overløb."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Lukket bassin uden rensning, <1000 m³","m³",8000,40,50,1]
[null,null,null,"Lukket bassin med rensning 500-1000 m³","m³",9000,40,75,1]
[null,null,null,"Lukket bassin med rensning 1000-3000 m³","m³",8000,40,75,1]
[null,null,null,"Lukket bassin med rensning 5000-10000 m³","m³",6000,40,75,1]
[null,null,null,"Lukket bassin med rensning >10.000 m³","m³",4000,40,75,1]
[null,null,null,"Kilde: COWI erfaringspriser"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Traditionelt betonbassin"]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"I nogle tilfælde etableres bassinet i eksisterende grønne arealer, men da arealet typisk reetableres ved at dække bassinet til, er der ingen sidegevinster."]
[]
[]
[null,null,null,"Åbent bassin, beton"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Åbent bassin indrettet til rekreativt formål, f.eks. skaterpark som ved Musicon i Roskilde"]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Åbent bassin, beton","m³",10000,40,75,1]
[null,null,null,"Kilde: MUSICON projektet"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Prisen er baseret på erfaringspriser fra MUSICON. Der vil være store individuelle forskelle."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltagets sidegevinster afhænger i høj grad af, hvordan arealet tidligere var i brug. Ved omlægning af eksisterende rekreaktive arealer såsom parker mv. kan der være tale om en ændring i brugerprofilen på de grønne områder, mens den samlede værdi af den ændrede udnyttelse er usikker. Ved omlægning fra arealer der ikke tidligere var i rekreativt brug, vil der være positive sidegevinster fra etableringen af et rekreativt område, mens der kan være negative sidegevinster fra tab af tidligere arealanvendelse fx. parkeringsplads, boligområde el. lign. Der eksisterer ikke tilstrækkeligt videngrundlag til at værdisætte disse effekter. Etablering må endvidere formodes at have en positiv sideeffekt på kommunens byliv. Denne effekt er ikke værdisat."]
[]
[]
[null,null,null,"Åbent bassin, grønt"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af åbent bassin i jord, græsbeklædt"]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Jordbassin Klasse B","m³",2000,25,50,0.5]
[null,null,null,"Jordbassin Klasse A","m³",950,25,50,0.5]
[null,null,null,"Kilde: COWI erfaringspriser"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Type baseret på POLKA. Prisen omfatter opgravning og bortskaffelse af jord, reetablering og græssåning, samt ind og udløbsarrangementer."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltaget medfører ofte etablering af en sø i allerede eksisterende grønne arealer såsom parker. Dette kan medføre en forskønnelse og øget rekreativ værdi af arealet, men da det ikke er muligt at skelne mellem typer af natur i nøgletal for natur, er denne ikke værdisat."]
[]
[]
[null,null,null,"Forsinkelsesvej"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Forsinkelsesvej med regnbede, vejen forsinker skybrudsvand og leder det herefter til skybrudsvej eller recipient."]
[]
[null,null,null,"Antagelse om bredde","m",0.5]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Stor forsinkelsesvej >5000 ÅDT","m",20000,25,50,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387*$F$237/1000","v":0.22829273198651037}]
[null,null,null,"Lille forsinkelsesvej <5000 ÅDT","m",10000,25,50,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387*$F$237/1000","v":0.22829273198651037}]
[null,null,null,"Kilde: Skybrudskonkretisering Bispebjerg, Ryparken og Dyssegård, 2014. HOFOR, Københavns Kommune og COWI."]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Opdelingen efter ÅDT sker med baggrund i muligheden for delvis nedsivning med/uden rensning. Prisen omfatter alle udgifter til nedbrydning, etablering og genopbygning af vejen."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Etablering af regnbede medfører en grønnere vejprofil, som kan forventes at påvirke kørselsglæden samt medføre en forventet positiv sideffekt på nærliggende bebyggelse i form af højere huspriser. Såfremt regnbedene ændrer trafikforløbet på vejen, og fører til nedsat hastighed, vil der endvidere være en sideeffekt i form af mindsket fremkommelighed samt ændret støjpåvirkning. Ingen af effekterne er værdisat. Potentialet for kulstofslagring i regnbede værdisættes ved brug af enhedspriser for kulstofslagring, vejkanter mv. Regnbede forudsættes at have en bredde på 0,5 m. pr. m. vej"]
[]
[]
[null,null,null,"Forsinkelsesplads"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Indretning af eksisterende plads til forsinkelsesplads."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Forsinkelsesplads","m³",600,25,50,1]
[null,null,null,"Kilde: Skybrudskonkretisering Bispebjerg, Ryparken og Dyssegård, 2014. HOFOR, Københavns Kommune og COWI."]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Prisen er baseret på projektoverslag fra Bispebjerg-oplandet. Prisen baseres på mængde vand der kan magasineres på pladsen."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Ingen sideeffekt, da tiltaget ikke ændrer på den overordnede arealanvendelse."]
[]
[]
[null,null,"Afkobling"]
[]
[null,null,null,"Faskine (flere ejendomme)"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af faskineanlæg for flere ejendomme (tiltaget er særskilt beskrevet for enkeltejendomme)"]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Faskine","Antal",20000,1000,25,1]
[null,null,null,"Kilde: Klimamodel.dk"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"En faskine er et hulrum i jorden, hvor overskydende regnvand opsamles og herfra nedsives i jorden. Faskinen kan opbygges med kassetter i plast, med lecasten eller med stenskærver i en tilpas størrelse. Princippet er, at vandet først løber igennem et sandfang, som fjerner blade og sand. Herefter løber vandet videre til faskinen, hvor hulrummene fyldes med vand, hvorfra det langsomt siver ud i den omkringliggende jord."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Med en faskine ledes der mindre vand til kloaksystemet. Dette vil medføre lavere energiforbrug  til behandling af spildevand på rensningsanlæg. Effekten er ikke værdisat."]
[]
[]
[null,null,null,"Regnbed"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Et regnbed er et beplantet bed med plads til, at regnvand kortvarigt kan opholde sig og sive ned i jorden. Det beplantede område er opbygget med en velegnet vækstjord og derunder sand/grus, som er egnet til nedsivning. For at kunne håndtere overløb i forbindelse med ekstremregn kan der ved siden af et regnbed være anlagt yderligere et areal, der er velegnet til nedsivning og forsinkelse af regnvandet. Der kan også være gravet en faskine ned under bedet."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Regnbed på vejareal i 1 meters bredde","m² ",10000,25,25,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387/1000","v":0.45658546397302074}]
[null,null,null,"Regnbed i have eller park","m²",5000,25,25,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387/1000","v":0.45658546397302074}]
[null,null,null,"Kilde: Skybrudskonkretisering Bispebjerg, Ryparken og Dyssegård, 2014. HOFOR, Københavns Kommune og COWI. Samt notat om udviklingen i LAR økonomi, Vandibyer 2014"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Regnbede kan anvendes mange steder, for eksempel ved boliger, erhverv, forretningsområder og parkeringspladser. Overfladen i regnbede varierer. Planterne står oftest i en fri jordoverflade, men overfladen kan også være dækket af grus eller mindre sten. Sten betyder umiddelbart en mindre vedligeholdelse, men ofte forsvinder sand og mindre stykker affald ned mellem stenene, hvorefter jordoverfladen under stenene kitter sammen og gradvis stopper for nedsivning."]
[null,null,null,"Et regnbed kan anlægges i et hjørne af haven, langs flisegange eller som et selvstændigt bed i plænen. På offentlige arealer kan regnbede anlægges langs veje, i midterrabatter og på parkeringsarealer som markering mellem parkeringsbåse eller som større bede på områder mellem bygninger."]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Etablering af regnbede på områder med tidligere hård belægning som f.eks. asfalt medfører en grønnere profil af området. Dette har en forventet positiv sideffekt på nærliggende bebyggelse i form af højere huspriser, samt en forventet positiv påvirkning på kørselsglæden, såfremt denne etableres i forbindelse med vejnet. I det tilfælde at regnbedene etableres i vejnettet og dette ændrer trafikforløbet på vejen og fører til nedsat hastighed, vil der endvidere være en sideeffekt i form af mindsket fremkommelighed, samt ændret støjpåvirkning. Ingen af effekterne er værdisat. Potentialet for kulstofslagring i regnbede værdisættes ved brug af enhedspriser for kulstofslagring, vejkanter mv. Med regnbede ledes der mindre vand til kloaksystemet. Dette vil medføre lavere energiforbrug  til behandling af spildevand på rensningsanlæg. Effekten er ikke værdisat."]
[]
[]
[null,null,null,"Trug/render"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Rende, grøblerende, wadi er fællesbetegnelsen for lave fordybninger i terrænet, der kan bortlede vand fra oversvømmede områder."]
[]
[null,null,null,"Antagelse om rendebredde","m",3]
[null,null,null,"Antagelse om rendebredde","m",5]
[null,null,null,"Antagelse om rendebredde","m",6]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vand"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Rende, bundbredde 1 m, dybde 0,2 m, ovenbredde 3m","m",500,25,100,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387*F319/1000","v":1.3697563919190623}]
[null,null,null,"Rende, bundbredde 1 m, dybde 0,4 m, ovenbredde 5m","m",550,30,100,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387*F320/1000","v":2.2829273198651037}]
[null,null,null,"Rende, bundbredde 2 m, dybde 0,4 m, ovenbredde 6m","m",700,35,100,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387*F321/1000","v":2.7395127838381246}]
[null,null,null,"Kilde: Skybrudskonkretisering Bispebjerg, Ryparken og Dyssegård, 2014. HOFOR, Københavns Kommune og COWI."]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"En rende etableres som en svag fordybning i terrænet, der ikke forstyrrer den daglige anvendelse af arealerne. Prisen omfatter opgravning og bortskaffelse af jord ved lokal indbygning, reetablering og græssåning. Der er regnet med et sideanlæg på 1:5"]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltaget kan have en  sidegevinst i det omfang, at der dannes grønne korridorer ved eksisterende vejforløb. Korridoren kan ændre opfattelse af vejprofilen og lede til større kørselsglæde. Endvidere kan der være en forventet positiv sideeffekt på tilstødende bebyggelse i form af højere huspriser. Effekterne er ikke værdisat.  Potentialet for kulstofslagring værdisættes ved brug af enhedspriser for kulstofslagring, vejkanter mv. Renderne forudsættes at have en bredde på 3, 5 og 6 m. pr. m. vej."]
[]
[]
[null,null,null,"Grønne tage"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Grønne tage optager, fordamper og forsinker regnvandet. Derved aflastes kloakker og spildevandsanlæg for store mængder vand. Grønne tage er tunge, især når de er vandfyldte. Derfor bør bygningens konstruktion kunne holde til det tunge tag. Et grønt tag kan anlægges på både eksisterende bygninger og ved nybyggeri, dog bør taghældningen være på under 30 grader."]
[]
[null,null,null,"Antagelse om tilbageholdt vand","liter/m²/år",300]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vand"]
[null,null,null,null,null,"kr./enhed","kr./enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Grønne tage","m²",450,10,50,1,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$386/1000","v":0.22829273198651037},{"$f":"$F$344*Enhedspriser!$G$405/1000","v":19.301112795223148}]
[null,null,null,"Kilde: Oversalg fra Veg Tech AS"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Prisen er baseret på etablering af et grønt tag på en villa i størrelsen 100-200 m². Tiltagsomkostningen er ikke korrigeret for den reducerede belastning af kloaker og spildevandsanlæg, som optaget af vand på grønne tage medfører. Grønne tage forudsættes kan kunne tilbageholde 300 liter regnvand pr. år. pr. m² grønt tag.  Såfremt denne skal værdisættes skal den reducerede belastning af kloaker og spildevandsanlæg sammenholdes med vandafledningsafgiften."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltaget medfører en mulig positiv sideeffekt i form af grønnere profil på boliger, som kan afspejles i højere huspriser, sammenlignet med almindelig tagprofiler (f.eks. tegl, tagpap mv.). Den store mængde vand der ophobes i grønne tage, kan imidlertid i nogle tilfælde give anledning til problemer ifht. fugt og tagets bæreevne samt manglende forsikringsdækning af taget, hvilket kan have en negativ påvirkning på husprisen. Den samlede effekt er derfor usikker og er ikke forsøgt værdisat. I fortættede byrum vil grønne tage have en positiv sideeffekt i form af øget grønne bymiljø. Grønne tage medfører endvidere en positiv sideeffekt i form af øget optag af luftemissioner. Det antages, at taget belægges med en blandet vegetation bestående af mos, sedum, græs og større vegetationstyper. Effekten fra optag af luftforurening baseres på den samfundsøkonomiske omkostning for drivhusgasudledning  samt enhedpriser for kulstofslagring, grønne tage."]
[]
[]
[null,null,null,"Grønne veje"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af veje med regnbede i siderne."]
[]
[null,null,null,"Antagelser om ","m",0.5]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Grønne veje med regnbede","m",10000,25,20,null,null,null,{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$387*Tiltagskatalog!$F$365/1000","v":0.22829273198651037}]
[null,null,null,"Kilde: Skybrudskonkretisering Bispebjerg, Ryparken og Dyssegård, 2014. HOFOR, Københavns Kommune og COWI."]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Grønne veje etableres med regnbede i siderne, som evt. indrettes i sammenhæng med parkeringsarealer."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltaget medfører en sideeffekt i form af en grønnere vejprofil, med øget beplantning og delvis omlægning af hårde flader som asfaltbelægning. En grønnere vejprofil kan forventes at lede til større kørselsglæde samt potentielt højere huspriser i tilstødende bebyggelse. Disse sidegevinster er ikke værdisat. Tiltaget vil endvidere have en positiv sideeffekt i form af potentiale for kulstoflagring. Denne værdisættes ved brug af enhedspriser for kulstofslagring, vejkanter mv. Det forudsættes, at regnbedene har en bredde på 0,5 m pr. løbende m. i gennemsnit. Endelig vil tiltaget medføre, at der ledes der mindre vand til kloaksystemet. Dette vil medføre lavere energiforbrug  til behandling af spildevand på rensningsanlæg. Effekten er ikke værdisat."]
[]
[]
[null,null,null,"Permeable belægninger"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Ved en permeabel belægning forstås en belægning, hvor regnvandet løber ned gennem belægningen eller mellem belægningens elementer. Dette er især overflader med belægning af betonfliser med porøse fuger og belægninger med en åben porestruktur (asfalt eller andet materiale). Til permeable belægninger hører principielt også grus, græs mv."]
[]
[null,null,null,"Antagelse for antal berørte personer","antal",5.0000000000000001E-4]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Græs","m²",40,2,25,1,{"$f":"Enhedspriser!$F$209*Enhedspriser!$F$210*Enhedspriser!$G$202*$F$386","v":42.331925605052831}]
[null,null,null,"Græsarmeringssten","m²",500,30,25,1,{"$f":"Enhedspriser!$F$209*Enhedspriser!$F$210*Enhedspriser!$G$202*$F$386","v":42.331925605052831}]
[null,null,null,"Porøs asfalt","m²",500,10,25,1,{"$f":"Enhedspriser!$F$209*Enhedspriser!$F$210*Enhedspriser!$G$202*$F$386","v":42.331925605052831}]
[null,null,null,"Kilde: Permeable belægninger - med og uden membran, LAR-metodekatalog Århus Kommune 2011"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Regnvandet løber ned i belægningens underbygning, der er designet til at tåle dette, uden at levetiden reduceres. Vandet forsinkes i underbygningen, og afhængigt af terrænet, grundvandsstanden og forureningsmæssige forhold mv. kan regnvandet herfra nedsives, ledes til recipient eller afløbssystem."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltaget medfører en sideffekt i form af mindsket støjbelastning som følge af ændret belægning. Støjreduktionen forventes at udgøre 4 dB i forhold til et referencecenarie med belægning af asfalt  . Støjeffekten værdisættes ved brug af enhedpris for støj, men kræver opgørelse af eksisterende støjniveau samt antallet af berørte personer.  Ved anlæggelse af permeable belægninger i støjzoner med bebyggelse kan der ligeledes forventes at være en positiv sideeffekt i form af højere huspriser for de berørte boliger. Effekten afhænger eksisterende støjniveau, og typen af bebyggelse (f.eks. lejlighed vs. hus). Effekten er ikke værdisat. Hvis regnvandet siver videre ned gennem jorden, vil tiltaget medføre, at der ledes der mindre vand til kloaksystemet. Dette vil medføre lavere energiforbrug  til behandling af spildevand på rensningsanlæg. Effekten er ikke værdisat."]
[null,null,null,"Kilde: Hans Bendtsen: ”Undersøgelser af drænasfalt som støjreducerende slidlag”, Rapport 530, Vejdirektoratet, 2015"]
[]
[]
[null,null,"Tiltag mod vandløbsoversvømmelser og strømmende vand på terræn"]
[]
[null,null,null,"Vådområde"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af vådområde for tilbageholdelse af vandløbsvand eller udjævning af vandføringen. "]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Etablering af vådområde","ha",100000,2000,50,1,null,{"$f":"Enhedspriser!G263","v":8431.8882864981315},{"$f":"Enhedspriser!$G$382*Enhedspriser!$G$385*10000","v":17121954.89898828}]
[null,null,null,"Kilde: Virkemiddelkatalog, Naturstyrelsen 2011"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Prisen er angivet for etablering uden betydende gravearbejder, dvs. at det eksisterende terræn anvendes. Kræver tiltaget gravearbejder, anvendes tiltaget åbent bassin."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltaget medfører en positiv sideeffekt ved etablering af vådområder på områder, der tidligere har været i intensiv brug, enten i form af landbrugsproduktion eller som følge af tidligere fast belægning såsom asfalt. De nye naturarealer værdissættes ved brug af enhedspriser for natur. I tilfælde hvor vådområdet etableres på eksisterende rekreative grønne arealer, kan der ske en forskønnelse og øget rekreativ værdi af arealet. Med det eksisterende videngrundlag er det ikke på kommunalt niveau muligt at skelne mellem værdisætning af forskellige typer af natur. Etablering af nye rekreative arealer medfører endvidere en forventet positiv sideffekt på nærliggende bebyggelse i form af højere huspriser, der ikke er medtaget i enhedpriser for natur. Ingen af disse effekter er værdisat. Ved etablering i arealer med tidligere intensiv anvendelse vil der endvidere være en positiv sideeffekt i form af kulstoflagring. Denne værdisættes ved brug af enhedpriser for kulstofslagring, vådområder."]
[]
[]
[]
[null,null,null,"Opstrøms dæmninger med regulering på vandløb"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af dæmning på tværs af vendløb eller ådal med bygværk til regulering af vandføring."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Dæmning på tværs af vandløb, ikke prissat","stk","n/a","n/a","n/a","n/a"]
[null,null,null,"Note: Husk erstatning. Ejer af landbrugsarealer, der oversvømmes, skal modtage erstatning. Skal enten direkte medregnes i tiltagets omkostning eller som sideeffekt."]
[null,null,null,"Kilde: Der anføres ingen priser."]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Tiltaget kan ikke prissættes generelt, da der vil være store lokale forskelle."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Ingen sideeeffekt idet der er tale om en midlertidig oversvømmelse af enten landbrugs - eller naturareal. Tiltaget giver således ikke anledning til ændring i arealanvendelsen."]
[]
[]
[null,null,null,"By-dæmninger"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af dæmninger i byområder med henblik på at forhindre oversvømmelser fra vandløb eller lede strømmende vand fra skybrud til mindre sårbare arealer."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Dæmning af beton i 1 meters højde","m",8000,20,50,1]
[null,null,null,"Kilde: Erfaringstal fra Lemvig, hvor der er etableret støttemur mod stormflod."]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Dæmning udføres som støttemur af beton med fundament. "]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Ingen sideeeffekt idet der er tale om en midlertidig oversvømmelse af enten landbrugs- eller naturareal. Tiltaget giver således ikke anledning til ændring i arealanvendelsen."]
[]
[]
[null,null,null,"Diger langs vandløb"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af dige i form af jordvold."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Jordvold, terræn hæves ca. 1 m","m",1000,25,50,1]
[null,null,null,"Kilde: Beregning og erfaringstal, COWI"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Prisen kan variere betydeligt afhængig af omfang og jordbundsforhold samt evt. tilkørsel af materialer."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Ingen sidegevinster"]
[]
[]
[]
[null,null,null,"Pumper på vandløb ifm. kontraklapper og højvandslukker"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af pumpe på vandløb i forbindelse med sluse."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Sluse og pumpe med kapacitet på 8 m³/s","stk",46000000,{"$f":"0.01*F494","v":460000},50,1]
[null,null,null,"Sluse og pumpe med kapacitet på 18 m³/s","stk",30000000,{"$f":"0.01*F495","v":300000},50,1]
[null,null,null,"Kilde: Erfaringstal fra Århus og Vejle"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Priserne er baseret på konkrete projekter udført eller under udførelse i Århus og Vejle. Driftsomkostninger er skønnet til 1%, men vil i praksis afhænge af hvor ofte anlægget er i funktion."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Ingen sidegevinster"]
[]
[]
[null,null,null,"Mobile dæmninger"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Mobile dæmninger indgår som et beredskabselement."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Mobil dæmning 50 cm høj","m",1400,{"$f":"0.01*F514","v":14},20,1]
[null,null,null,"Mobil dæmning 75 cm høj","m",1800,{"$f":"0.01*F515","v":18},20,1]
[null,null,null,"Mobil dæmning 100 cm høj","m",2200,{"$f":"0.01*F516","v":22},20,1]
[null,null,null,"Kilde: Prisoverslag fra danskfugtstop.dk"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Prisen er baseret på dæmninger af tube-typen, der fyldes med vand. Driftsomkostninger er sat til 1% om året. Disse vil afhænge af omfang af brug samt slid."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Ingen sidegevinster"]
[]
[]
[]
[null,null,"Tiltag på ejendomsniveau"]
[]
[null,null,null,"Faskine (enkeltejendom)"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af faskine på enkeltejendom og frakobling af regnvand."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Faskine (høj infiltration, sand)","antal",15000,{"$f":"0.02*F538","v":300},20,1]
[null,null,null,"Faskine (mellem infiltration, silt)","antal",20000,{"$f":"0.02*F539","v":400},20,1]
[null,null,null,"Faskine (lav infiltration, ler)","antal",25000,{"$f":"0.02*F540","v":500},20,1]
[null,null,null,"Kilde: Klimamodel.dk og Fremtidens kloakeringsform i eksisterende fælleskloakerede områder, COWI april 2011"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Prisen er baseret på en standard-husstørrelse med 140 m² tagareal og samlet befæstet areal på 200 m². Driftomkostningerne er sat til 2% pr. år"]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Med en faskine ledes der mindre vand til kloaksystemet. Dette vil medføre lavere energiforbrug  til behandling af spildevand på rensningsanlæg. Effekten er ikke værdisat."]
[]
[]
[null,null,null,"Regnbed"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af regnbede"]
[]
[null,null,null,"Antagelse om størrelse på regnbed","m²",30]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Regnbed","antal",40000,1000,20,1,null,null,{"$f":"$F$556*Enhedspriser!$G$387*Enhedspriser!$G$382/1000","v":13.697563919190623}]
[null,null,null,"Kilde: Klimamodel.dk og Fremtidens kloakeringsform i eksisterende fælleskloakerede områder, COWI april 2011"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Prisen er baseret på en standard-husstørrelse med 140 m² tagareal og samlet befæstet areal på 200 m²."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltaget kan forventes at påvirke husprisen positivt, idet oversvømmelsesriskoen mindskes. Effekten er ikke værdisat. Tiltaget vurderes ikke at have indvirkning på forsikringspræmien.  Såfremt regnbedet etableres i hårde belægninger såsom fliser, vil der være en positiv sideeffekt i form af kulstofslagring. Denne værdisættes ved brug af enhedspriser for kulstofslagring, vejkanter mv. Regnbedene forudsættes at have et areal på 30m2. Med regnbede ledes der mindre vand til kloaksystemet. Dette vil medføre lavere energiforbrug  til behandling af spildevand på rensningsanlæg. Effekten er ikke værdisat."]
[]
[]
[]
[null,null,null,"Pumpebrønd med tilbageløbssikring"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af pumpe, der pumper regnvandet fra ejendommen ud i kloaksystemet. Tiltaget modvirker kælderoversvømmelser samt oversvømmelser forårsaget af vand fra egen grund. Tiltaget vil have begrænset effekt mod vand, der strømmer ind over terræn."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Etablering af pumpebrønd","antal",80000,{"$f":"0.02*F581","v":1600},20,1]
[null,null,null,"Kilde: Klimamodel.dk"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Pumpen skal installeres i en brønd på ejendommen. Enten som ny pumpebrønd eller i eksisterende brønd. Man kan som et groft udgangspunkt regne med én pumpebrønd pr. bygning."]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltaget kan forventes at påvirke husprisen positivt, idet oversvømmelser i kældre og vandskader generelt skal fremgå af huset tilstandsrapport i forbindelse med salg. Ligeledes kan tiltaget føre til en sænket forsikringspræmie. Effekterne er ikke værdisat."]
[]
[]
[null,null,null,"Regnvandstank, opsamling på ejendomsniveau"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Etablering af regnvandstank vil primært have effekt ift. vandbesparelser. Effekten vil være begrænset over for skybrud."]
[]
[null,null,null,"Kapacitet","m³",5]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Regnvandstank 5 m³","antal",15000,{"$f":"0.02*F602","v":300},30,null,null,null,null,{"$f":"Enhedspriser!G405*F597","v":321.6852132537191}]
[null,null,null,"Kilde: www.klimamodel.dk "]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Regnvand fra tage og overflader kan opsamles i store underjordiske regnvandstanke og bruges til f.eks. havevanding, tøjvask, WC-skyl og bilvask mv. "]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltaget medfører en positiv sideeffekt i form af opsamling af vand. Dette anvendes typisk til vanding af beboelsens grønne arealer og erstatter derved 1:1 forbrug af vandværksvand. Der antages en opsamlingskapacitet på 5000 liter pr. husstand. Dette værdisættes med prisen på vand. Med regnvandstank ledes der mindre vand til kloaksystemet. Dette vil medføre lavere energiforbrug  til behandling af spildevand på rensningsanlæg. Effekten er ikke værdisat."]
[]
[]
[null,null,null,"Højvandslukke"]
[]
[null,null,null,"Tiltagsbeskrivelse"]
[null,null,null,"Højvandslukke forhindrer, at kloakvandet fra kloakken ude i vejen kan blive presset op gennem afløb i kælderen, når det regner, og det offentlige kloaknet ikke har kapacitet til at lede vandet hurtigt nok væk. På den måde kan der ikke komme noget ind, men der kan så heller ikke komme noget ud under skybrud. Anbefales ikke til gamle, skrøbelige ledninger."]
[]
[null,null,null,"Data"]
[null,null,null,"Type","Enhed","Investeringsomkostning","Driftsomkostning","Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,"kr/enhed","kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,"Højvandslukke","antal",10000,100,20,1]
[null,null,null,"Kilde: Klimamodel.dk "]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Der skal installeres et højvandslukke i alle afløb (i visse tilfælde kan flere gulvafløb beskyttes med ét højvandslukke). Derfor er det nødvendigt at kende antallet af kælderafløb i ejendommen, for at vide hvor mange højvandslukker der skal installeres. "]
[]
[]
[null,null,null,"Sidegevinster beskrivelse"]
[null,null,null,"Tiltaget kan forventes at påvirke husprisen positivt, idet oversvømmelser i kældre og vandskader generelt skal fremgå af huset tilstandsrapport i forbindelse med salg. Ligeledes kan tiltaget føre til en sænket forsikringspræmie. Effekterne er ikke værdisat"]
[]
[]
[null,null,"Opsamling af data til videre beregninger - denne skal du ikke bruge"]
[]
[null,null,null,"Opsummeringstabel"]
[null,null,null,null,null,"Tiltagsomkostninger",null,null,null,"Sidegevinster"]
[null,null,null,null,null,"Investerings-omkostning",{"$f":"G57","v":"Driftsomkostning"},"Levetid","Reinvestering","Støj","Natur","Kulstoflagring","Vandbesparelse"]
[null,null,null,null,null,{"$f":"F58","v":"kr/enhed"},"kr/enhed/år","år","%","kr./enhed/år","kr./enhed/år","kr./enhed/år","kr./enhed/år"]
[null,null,null,{"$f":"C8","v":"Transportsystemer"}]
[null,null,null,{"$f":"D10","v":"Overordnet renovering af kloaksystem - separering"}]
[null,null,null,{"$f":"D18","v":"Omlægning af fællessystem til separatsystem, Villa"},"ha",2650000,7100,75,1]
[null,null,null,"Omlægning af fællessystem til separatsystem, Bymidte","ha",4580000,9000,75,1]
[null,null,null,"Omlægning af fællessystem til separatsystem, Erhverv","ha",1380000,8200,75,1]
[null,null,null,{"$f":"D30","v":"Overordnet renovering af kloaksystem - opdimensionering"}]
[null,null,null,{"$f":"D38","v":"Omlægning af fællessystem til separatsystem, Villa"},"ha",1800000,3700,75,1]
[null,null,null,"Omlægning af fællessystem til separatsystem, Bymidte","ha",3980000,4700,75,1]
[null,null,null,"Omlægning af fællessystem til separatsystem, Erhverv","ha",1840000,4300,75,1]
[null,null,null,{"$f":"D51","v":"Etablering af rør"}]
[null,null,null,{"$f":"D59","v":"Gravitationsledning Ø500 mm"},"m",1700,30,75,1]
[null,null,null,"Gravitationsledning Ø600 mm","m",2000,30,75,1]
[null,null,null,"Gravitationsledning Ø700 mm","m",2500,30,75,1]
[null,null,null,"Gravitationsledning Ø800 mm","m",3000,30,75,1]
[null,null,null,"Gravitationsledning Ø900 mm","m",3500,35,75,1]
[null,null,null,"Gravitationsledning Ø1000 mm","m",4000,35,75,1]
[null,null,null,"Gravitationsledning Ø1200 mm","m",5000,35,75,1]
[null,null,null,"Gravitationsledning Ø1600 mm","m",7500,40,75,1]
[null,null,null,{"$f":"D77","v":"Tunnel"}]
[null,null,null,{"$f":"D85","v":"Skybrudstunnel Ø2500 mm"},"km",50000000,60000,75,1]
[null,null,null,"Skybrudstunnel Ø3000 mm","km",80000000,60000,75,1]
[null,null,null,{"$f":"D97","v":"Skybrudsvej"}]
[null,null,null,{"$f":"D107","v":"Skybrudsvej "},"km",10000000,10000,40,1]
[null,null,null,"Grønne veje med regnbede","m",10000,25,20,1,null,null,{"$f":"L370","v":0.22829273198651037}]
[null,null,null,{"$f":"D119","v":"Vandløb"}]
[null,null,null,{"$f":"D129","v":"Vandløb, bundbredde 0,5 m, dybde 1 m"},"km",800000,900,100,1,null,{"$f":"+K129","v":4215.9441432490657},{"$f":"L129","v":8560.9774494941394}]
[null,null,null,"Vandløb, bundbredde 0,5 m, dybde 2 m","km",1000000,1700,100,1,null,{"$f":"+K130","v":4215.9441432490657},{"$f":"L130","v":8560.9774494941394}]
[null,null,null,"Vandløb, bundbredde 1 m, dybde 1 m","km",1000000,1000,100,1,null,{"$f":"+K131","v":4215.9441432490657},{"$f":"L131","v":8560.9774494941394}]
[null,null,null,"Vandløb, bundbredde 1 m, dybde 2 m","km",1200000,1800,100,1,null,{"$f":"+K132","v":4215.9441432490657},{"$f":"L132","v":8560.9774494941394}]
[null,null,null,{"$f":"D143","v":"Rende"}]
[null,null,null,{"$f":"D155","v":"Rende, bundbredde 1 m, dybde 0,2 m, ovenbredde 3m"},"m",500,25,100,1,null,null,{"$f":"L155","v":1.3697563919190623}]
[null,null,null,"Rende, bundbredde 1 m, dybde 0,4 m, ovenbredde 5m","m",550,30,100,1,null,null,{"$f":"L156","v":2.2829273198651037}]
[null,null,null,"Rende, bundbredde 2 m, dybde 0,4 m, ovenbredde 6m","m",700,35,100,1,null,null,{"$f":"L157","v":2.7395127838381246}]
[null,null,null,{"$f":"C168","v":"Magasinering og forsinkelse"}]
[null,null,null,{"$f":"D170","v":"Lukket bassin"}]
[null,null,null,{"$f":"D178","v":"Lukket bassin uden rensning, <1000 m³"},"m³",8000,40,50,1]
[null,null,null,"Lukket bassin med rensning 500-1000 m³","m³",9000,40,75,1]
[null,null,null,"Lukket bassin med rensning 1000-3000 m³","m³",8000,40,75,1]
[null,null,null,"Lukket bassin med rensning 5000-10000 m³","m³",6000,40,75,1]
[null,null,null,"Lukket bassin med rensning >10.000 m³","m³",4000,40,75,1]
[null,null,null,{"$f":"D193","v":"Åbent bassin, beton"}]
[null,null,null,{"$f":"D201","v":"Åbent bassin, beton"},"m³",10000,40,75,1]
[null,null,null,{"$f":"D212","v":"Åbent bassin, grønt"}]
[null,null,null,{"$f":"D220","v":"Jordbassin Klasse B"},"m³",2000,25,50,0.5]
[null,null,null,"Jordbassin Klasse A","m³",950,25,50,0.5]
[null,null,null,{"$f":"D232","v":"Forsinkelsesvej"}]
[null,null,null,{"$f":"D242","v":"Stor forsinkelsesvej >5000 ÅDT"},"m",20000,25,50,1,null,null,{"$f":"L242","v":0.22829273198651037}]
[null,null,null,"Lille forsinkelsesvej <5000 ÅDT","m",10000,25,50,1,null,null,{"$f":"L243","v":0.22829273198651037}]
[null,null,null,{"$f":"D254","v":"Forsinkelsesplads"}]
[null,null,null,{"$f":"D262","v":"Forsinkelsesplads"},"m³",600,25,50,1]
[null,null,null,"Afkobling"]
[null,null,null,{"$f":"D275","v":"Faskine (flere ejendomme)"}]
[null,null,null,{"$f":"D283","v":"Faskine"},"Antal",20000,1000,25,1]
[null,null,null,{"$f":"D294","v":"Regnbed"}]
[null,null,null,{"$f":"D302","v":"Regnbed på vejareal i 1 meters bredde"},"m² ",10000,25,25,1,null,null,{"$f":"L302","v":0.45658546397302074}]
[null,null,null,{"$f":"D314","v":"Trug/render"}]
[null,null,null,{"$f":"D326","v":"Rende, bundbredde 1 m, dybde 0,2 m, ovenbredde 3m"},"m",500,25,100,1,null,null,{"$f":"L326","v":1.3697563919190623}]
[null,null,null,"Rende, bundbredde 1 m, dybde 0,4 m, ovenbredde 5m","m",550,30,100,1,null,null,{"$f":"L327","v":2.2829273198651037}]
[null,null,null,"Rende, bundbredde 2 m, dybde 0,4 m, ovenbredde 6m","m",700,35,100,1,null,null,{"$f":"L328","v":2.7395127838381246}]
[null,null,null,{"$f":"D339","v":"Grønne tage"}]
[null,null,null,{"$f":"D349","v":"Grønne tage"},"m²",450,10,50,1,null,null,{"$f":"L349","v":0.22829273198651037},{"$f":"M349","v":19.301112795223148}]
[null,null,null,{"$f":"D360","v":"Grønne veje"}]
[null,null,null,{"$f":"D370","v":"Grønne veje med regnbede"},"m",10000,25,20,0,null,null,{"$f":"L370","v":0.22829273198651037}]
[null,null,null,{"$f":"D381","v":"Permeable belægninger"}]
[null,null,null,{"$f":"D391","v":"Græs"},"m²",40,2,25,1,42.331925605052831]
[null,null,null,{"$f":"C405","v":"Tiltag mod vandløbsoversvømmelser og strømmende vand på terræn"}]
[null,null,null,{"$f":"D407","v":"Vådområde"}]
[null,null,null,{"$f":"D415","v":"Etablering af vådområde"},"ha",100000,2000,50,1,null,{"$f":"K415","v":8431.8882864981315},{"$f":"L415","v":17121954.89898828}]
[null,null,null,{"$f":"D427","v":"Opstrøms dæmninger med regulering på vandløb"}]
[null,null,null,{"$f":"D435","v":"Dæmning på tværs af vandløb, ikke prissat"},"stk","n/a","n/a","n/a","n/a"]
[null,null,null,{"$f":"D447","v":"By-dæmninger"}]
[null,null,null,{"$f":"D455","v":"Dæmning af beton i 1 meters højde"},"m",8000,20,50,1]
[null,null,null,{"$f":"D466","v":"Diger langs vandløb"}]
[null,null,null,{"$f":"D474","v":"Jordvold, terræn hæves ca. 1 m"},"m",1000,25,50,1]
[null,null,null,{"$f":"D486","v":"Pumper på vandløb ifm. kontraklapper og højvandslukker"}]
[null,null,null,{"$f":"D494","v":"Sluse og pumpe med kapacitet på 8 m³/s"},"stk",46000000,460000,50,1]
[null,null,null,"Sluse og pumpe med kapacitet på 18 m³/s","stk",30000000,300000,50,1]
[null,null,null,{"$f":"D506","v":"Mobile dæmninger"}]
[null,null,null,{"$f":"D514","v":"Mobil dæmning 50 cm høj"},"m",1400,14,20,1]
[null,null,null,"Mobil dæmning 75 cm høj","m",1800,18,20,1]
[null,null,null,"Mobil dæmning 100 cm høj","m",2200,22,20,1]
[null,null,null,{"$f":"C528","v":"Tiltag på ejendomsniveau"}]
[null,null,null,{"$f":"D530","v":"Faskine (enkeltejendom)"}]
[null,null,null,{"$f":"D538","v":"Faskine (høj infiltration, sand)"},"antal",15000,300,20,1]
[null,null,null,"Faskine (mellem infiltration, silt)","antal",20000,400,20,1]
[null,null,null,"Faskine (lav infiltration, ler)","antal",25000,500,20,1]
[null,null,null,{"$f":"D551","v":"Regnbed"}]
[null,null,null,{"$f":"D561","v":"Regnbed"},"antal",40000,1000,20,1,null,null,{"$f":"L561","v":13.697563919190623}]
[null,null,null,{"$f":"D573","v":"Pumpebrønd med tilbageløbssikring"}]
[null,null,null,{"$f":"D581","v":"Etablering af pumpebrønd"},"antal",80000,1600,20,1]
[null,null,null,{"$f":"D592","v":"Regnvandstank, opsamling på ejendomsniveau"}]
[null,null,null,{"$f":"D602","v":"Regnvandstank 5 m³"},"antal",15000,300,30,0,null,null,null,{"$f":"M602","v":321.6852132537191}]
[null,null,null,{"$f":"D613","v":"Højvandslukke"}]
[null,null,null,{"$f":"D621","v":"Højvandslukke"},{"$f":"E621","v":"antal"},{"$f":"F621","v":10000},100,20,1]
[null,null,null,"Kilder: Se underafsnit ovenfor for dokumentation"]

{"sheet":"Forudsætninger","index":12,"n_rows":87,"n_cols":110,"rows_kept":87,"cut":false,"hidden":false,"merged":[[13,3,13,5],[20,3,20,5],[60,3,60,8],[3,3,3,17]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Forudsætninger"}]
[]
[null,null,null,"Brugervejledning"]
[null,null,null,"I denne fane er de grundlæggende forudsætninger for den samfundsøkonomiske analyse listet. De generelle forudsætninger omfatter diskonteringsrenterne, prisår, startåret, nettoafgiftsfaktoren og skatteforvridningsfaktoren. Derudover er nettoprisindekset vist og forudsætningerne for beregning af regnintensiteten og fremskrivningen af denne med klimafaktorerne."]
[]
[]
[null,null,"Generelle forudsætninger"]
[]
[null,null,null,"Diskonteringsrenter"]
[null,null,null,"Fra år","Til år","Rente"]
[null,null,null,0,35,0.04]
[null,null,null,{"$f":"E11+1","v":36},70,0.03]
[null,null,null,{"$f":"E12+1","v":71},100,0.02]
[null,null,null,"Kilde: Vejledning i udarbejdelse af samfundsøkonomiske konsekvensvurderinger (Finansministeriet)"]
[]
[null,null,null,"Prisår",null,2016]
[null,null,null,"Første år i modellen",null,2016]
[null,null,null,"År for nettonutidsværdi",null,2016]
[null,null,null,"Nettoafgiftsfaktor",null,0.32500000000000001]
[null,null,null,"Skatteforvridningstab",null,0.2]
[null,null,null,"Kilde: Vejledning i udarbejdelse af samfundsøkonomiske konsekvensvurderinger (Finansministeriet)"]
[]
[null,null,null,"Diskontering"]
[null,null,null,"Årstal",{"$f":"StartAar","v":2016},{"$f":"E24+1","v":2017},{"$f":"F24+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"U24+1","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,{"$f":"CG24+1","v":2097},2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116]
[null,null,null,"År",{"$f":"IF(E24=$F$18,0,IF(E24<$F$18,F25-1,D25+1))","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"IF(AL24=$F$18,0,IF(AL24<$F$18,AM25-1,AK25+1))","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"IF(BR24=$F$18,0,IF(BR24<$F$18,BS25-1,BQ25+1))","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"IF(CX24=$F$18,0,IF(CX24<$F$18,CY25-1,CW25+1))","v":97},{"$f":"IF(CY24=$F$18,0,IF(CY24<$F$18,CZ25-1,CX25+1))","v":98},{"$f":"IF(CZ24=$F$18,0,IF(CZ24<$F$18,DA25-1,CY25+1))","v":99},{"$f":"IF(DA24=$F$18,0,IF(DA24<$F$18,DB25-1,CZ25+1))","v":100}]
[null,null,null,"Rente",{"$f":"IF(E$25<=$E$11,$F$11,IF(E$25<=$E$12,$F$12,$F$13))","v":0.04},{"$f":"IF(F$25<=$E$11,$F$11,IF(F$25<=$E$12,$F$12,$F$13))","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(BR$25<=$E$11,$F$11,IF(BR$25<=$E$12,$F$12,$F$13))","v":0.03},0.03,0.03,0.03,0.03,0.03,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Faktor",{"$f":"IF(E25=0,1,IF(E25<0,F27*(1+E26),D27/(1+E26)))","v":1},0.96153846153846145,0.92455621301775137,0.88899635867091475,0.85480419102972571,0.82192710675935166,0.79031452573014582,0.75991781320206331,0.73069020500198389,0.70258673557883067,0.67556416882579873,0.64958093156326802,0.62459704958006534,{"$f":"IF(R25=0,1,IF(R25<0,S27*(1+R26),Q27/(1+R26)))","v":0.60057408613467822},0.57747508282180593,0.55526450271327488,0.53390817568584126,0.51337324585177047,0.49362812101131776,0.47464242404934398,0.45638694620129228,0.4388336021166272,0.42195538665060306,0.40572633331788754,0.39012147434412264,0.37511680225396404,0.3606892329365039,0.34681657013125372,0.33347747128005162,0.32065141469235731,0.3083186679734205,0.29646025766675049,0.28505794006418317,0.27409417313863765,0.26355208955638237,0.25341547072729076,0.2460344375993114,0.23886838601874893,0.23191105438713489,0.22515636348265522,0.21859841114820894,0.21223146713418342,0.20604996809144022,0.20004851271013613,0.19422185700013217,{"$f":"IF(AX25=0,1,IF(AX25<0,AY27*(1+AX26),AW27/(1+AX26)))","v":0.18856490970886619},0.18307272787268561,0.17774051249775302,0.1725636043667505,0.16753747996771892,0.16265774754147469,0.15792014324415019,0.15332052742150504,0.14885488099175245,0.14451930193374024,0.14031000187741771,0.13622330279360942,0.1322556337802033,0.12840352794194496,0.1246636193611116,0.12103264015641903,0.11750741762759129,0.11408487148309833,0.11076201114863915,0.10753593315401859,0.10440381859613455,0.10136293067585879,9.8410612306659012E-2,9.5544283792872831E-2,9.2761440575604689E-2,9.0059651044276393E-2,8.8293775533604305E-2,8.6562525032945398E-2,8.4865220620534698E-2,8.320119668679872E-2,8.1569800673332082E-2,7.9970392816992239E-2,{"$f":"IF(CD25=0,1,IF(CD25<0,CE27*(1+CD26),CC27/(1+CD26)))","v":7.8402345899012002E-2},7.6865044999031379E-2,7.535788725395233E-2,7.3880281621521895E-2,7.2431648648550881E-2,7.1011420243677334E-2,6.9619039454585627E-2,6.8253960249593751E-2,6.6915647303523285E-2,6.5603575787767932E-2,6.4317231164478364E-2,6.3056108984782713E-2,6.1819714690963444E-2,6.060756342251318E-2,5.9419179825993311E-2,5.8254097868620895E-2,5.7111860655510681E-2,5.5992020250500665E-2,5.4894137500490846E-2,5.3817781863226319E-2,5.2762531238457172E-2,5.1727971802408991E-2,5.0713697845499013E-2,4.9719311613234327E-2]
[]
[]
[null,null,"Nettoprisindeks"]
[]
[null,null,null,"Udviklingen i nettoprisindekset"]
[null,null,null,"År",null,null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[null,null,null,"Årlig ændring",null,null,null,null,null,1.9834558823529358E-2,2.0431154130391649E-2,1.9138882755575182E-2,3.7402939545202463E-2,2.0541651351622336E-2,1.9849877626527679E-2,2.574804160780797E-2,1.8591549295774668E-2,1.2499999999999956E-2,1.5700000000000269E-2,1.8827910286220773E-2,1.8517676857516596E-2,1.8595732795477993E-2,2.0007177527442188E-2,2.0952651569157377E-2,2.0830635570147971E-2,1.9333424610820105E-2,1.8919288531001666E-2,1.8999877763972606E-2,1.9331266632952593E-2,1.9291607589131399E-2,1.9337954628234622E-2,1.9322776434415934E-2,1.932989833846066E-2,1.9236837876351887E-2,1.9146331798891358E-2,1.92224782413557E-2,1.92710849880664E-2,1.9252851645982005E-2,1.921260606100228E-2,1.9100146442501353E-2,1.8700580261180599E-2,1.8660579134379018E-2,1.8667136706170373E-2,1.8673003467932325E-2,1.861408516726315E-2,1.8679651916203133E-2,1.8648301291561031E-2,1.8657476458779909E-2,1.866203144102907E-2,1.8603264043037804E-2,1.8667266473145983E-2,1.8639621329114009E-2,1.8641856527266798E-2,1.8647817630274677E-2,1.8600262039996096E-2,1.8652012922757644E-2,1.8634193637220076E-2,1.8640952348454753E-2,1.8639103678301128E-2,1.8622007079981184E-2,1.8644454978583358E-2,1.8635480062070497E-2,1.8642217806557504E-2,1.8643646640828404E-2,1.8625759241015505E-2,1.8664581257439972E-2,1.8656120661409092E-2,1.8664245667299628E-2,1.866663330249696E-2,1.8646978631170041E-2,1.8674454676051555E-2,1.8663520337839357E-2,1.866805419233919E-2,1.8669775115245812E-2,1.8645847438299779E-2,1.8671575050420941E-2,1.8659222740012638E-2,1.866390442043242E-2,1.866558220268022E-2,1.8643707951517818E-2,1.8669697117648987E-2,1.8658839971223529E-2,1.8663662800789016E-2,1.8667206614052523E-2,1.8646728173950633E-2,1.867333277721106E-2,1.8663858248915588E-2,1.8669347148769555E-2,1.8670933492022534E-2,1.8649786245327871E-2,1.8674328312949351E-2,1.8663911769517982E-2,1.8667404075711103E-2,1.8670885183828201E-2,1.8653805737078422E-2,1.8653805737078422E-2,1.8653805737078422E-2,1.8653805737078422E-2,1.8653805737078422E-2,1.8653805737078422E-2,1.8653805737078422E-2,1.8653805737078422E-2,1.8653805737078422E-2,1.8653805737078422E-2,1.8653805737078422E-2]
[null,null,null,"Prisindeks (basis=2014)",null,null,null,null,null,{"$f":"K35/(1+K34)","v":0.82883334152082433},{"$f":"L35/(1+L34)","v":0.84576736326984381},0.86195440567395731,0.89419403420010124,0.91256225629134036,0.93067650540531144,0.95463960278989668,0.97238783202486379,{"$f":"S35/(1+S34)","v":0.98454267992517452},1,{"$f":"S35*(1+T34)","v":1.0188279102862208},{"$f":"T35*(1+U34)","v":1.0376942363023198},{"$f":"U35*(1+V34)","v":1.0569909210440054},1.0781383260462274,1.1007281827352287,1.1236570503715775,1.145381189243353,1.1670509864406298,1.1892248125273255,1.2122140344648142,1.2355995919317473,{"$f":"AD35*(1+AE34)","v":1.2594935607791886},1.2838304732747112,1.3086467858069293,1.3338210118629061,1.3593587915163663,1.3854890363084853,1.4121889132772203,1.4393775769206472,1.4670317712790635,1.4950522929462957,1.5230106383452,1.5514308988845418,1.5803916715641964,1.609902330728006,1.6398691898231526,1.6705013754771552,1.7016533884350202,1.7334019464707497,1.765750748095728,1.7985994754967443,1.8321744111843026,1.8663254484176703,1.9011172196602595,1.9365689068662588,1.97258959599248,2.0093823626282288,2.046825582664658,2.0849803608167079,2.1238425259291924,2.1633927364838108,2.2037280149601775,2.2447955444451941,{"$f":"BJ35*(1+BK34)","v":2.2866435119159312},2.3292748855456349,2.3726593987699518,2.4169440929145223,2.4620348935438154,2.5079869176383811,2.5548025897573963,2.6024419390554603,2.6510411230934072,2.7005188830107096,2.7509323158661889,2.8022916035606729,2.8545427052782935,2.9078415136345286,2.9620995761300906,3.0173839195027861,3.0737051470893109,3.1310104081807211,3.1894654241736617,3.2489771491170685,3.3096149630756582,3.3713962294043514,3.4342617384607363,3.4983908507470569,3.5636843216847032,3.6302159814148625,3.6979955025655369,3.7669623282245679,3.8373078194843457,3.9089269940596831,3.9818965137602502,4.0562420463825539,{"$f":"CP35*(1+CQ34)","v":4.1319063975383434},4.2089821768018156,4.2874957126787026,4.3674738248015679,4.4489438330911915,4.5319335670888474,4.6164713754626678,4.7025861356913321,4.7903072639283968,4.8796647250506329,4.9706890428938015]
[null,null,null,"Prisindeks (basis =2016)",null,null,null,null,null,{"$f":"IF(J33=2016,1,IF(J33>2016,I36*(1+J34),K36/(1+K34)))","v":0.79872597584646632},{"$f":"IF(K33=2016,1,IF(K33>2016,J36*(1+K34),L36/(1+L34)))","v":0.81504486936693299},0.83064391756227984,0.86171244179445194,0.87941343833914876,0.89686968747330476,0.91996232550314916,0.93706585042799651,0.9487791735583464,0.9636750065832127,0.98181899315223464,1,1.018595732795478,1.0389749584502121,1.0607442387436992,1.0828402154141032,1.103775225084376,1.1246578670411187,1.14602622904119,1.1681803676431424,1.190716444889041,1.2137424654753981,1.2371953397847359,1.2611101999275922,1.2853699723878129,1.3099800923634819,1.3351611561855481,1.3608911602991647,1.3870921959147329,1.4137418518451332,1.4407445282472684,1.4676872869336133,1.49507518169596,1.522983954498681,1.55142263916264,1.5803009522984335,1.6098204240102125,1.6398408403024636,1.6704361321765526,1.7016098637954624,1.733265361389887,1.7656206877596257,1.7985311887903148,1.8320591491715585,1.8662230540731859,1.900935291904029,1.9363915615339491,1.9724746568490517,2.0092434629359093,2.0466939601565204,2.08480750957311,2.1236776093243583,2.1632533610711882,2.2035812013990448,2.2446639906623007,2.286472561729354,2.3291486146506584,2.3726014922439349,2.4168843093657775,2.4619994025032672,2.5079082527516992,2.5547420717494065,2.6024225523634352,2.6510047176023215,2.7004983795094124,{"$f":"IF(BW33=2016,1,IF(BW33>2016,BV36*(1+BW34),BX36/(1+BX34)))","v":2.7508514603011207},2.8022141897946931,2.8545013285272964,2.9077774684909272,2.9620528278561462,3.0172764757156636,3.0736081136374822,3.1309580755640982,3.1893932213298339,3.2489302835658567,3.3095122034196254,3.3713118261243209,3.4342335121599978,3.4983484097884507,3.5636658402795338,3.630127446450524,3.6979176382033896,3.766935246733762,3.8372541491115797,3.9088990807508104,3.9818149248489805,4.0560909269381131,4.1317524591411434,4.2088253668676581,4.2873359776424955,4.3673111100990258,4.4487780831401977,4.5317647252704667,4.616299384101807,4.7024109360370367,4.7901287961337848]
[null,null,null,"Kilde:  Transportøkonomiske enhedspriser, DTU Transport 2013 (på baggrund af Finansministeriet, ADAM-fremskrivning fra Danmarks Konvergensprogram 2013, april 2013, jf. bilagstabel 1b)"]
[]
[]
[null,null,"Hændelsessandsynlighed"]
[]
[null,null,null,"Sandsynlighed for overskridelse"]
[null,null,null,"Hændelse","%"]
[null,null,null,5,{"$f":"1/D44-SUM(E45:$E$48)","v":0.10000000000000002}]
[null,null,null,10,{"$f":"1/D45-SUM(E46:$E$48)","v":0.05}]
[null,null,null,20,{"$f":"1/D46-SUM(E47:$E$48)","v":3.0000000000000002E-2}]
[null,null,null,50,{"$f":"1/D47-SUM(E48:$E$48)","v":0.01}]
[null,null,null,100,{"$f":"1/D48","v":0.01}]
[]
[]
[null,null,"Forudsætninger for korrektionsfaktor over tid"]
[]
[]
[null,null,null,"Regnintensitet"]
[null,null,null,"Hændelse","Intensitet μm/s"]
[null,null,null,5,7.9954363483528734]
[null,null,null,10,9.5819201851068811]
[null,null,null,20,11.386454247209736]
[null,null,null,50,14.168400276957799]
[null,null,null,100,16.626320488327377]
[null,null,null,"Note: de indtastede regnmængder er baseret på en årsmiddelnedbør på 665 mm (N6220681 E571099), en sikkerhedsfaktor på 1,4 og en varighed på 60 min."]
[null,null,null,"Kilde: DMI (jf Vejledning i klimatilpasningsplaner og klimalokalplaner .s. 31.)"]
[]
[null,null,null,"Klimafaktorer"]
[null,null,null,null,2015,2115]
[null,null,null,"5 års",1,1.25]
[null,null,null,"10 års ",1,1.3]
[null,null,null,"20 års",1,1.33]
[null,null,null,"50 års",1,1.37]
[null,null,null,"100 års",1,1.4]
[null,null,null,"Kilde: DMI. (jf Vejledning i klimatilpasningsplaner og klimalokalplaner .s. 31.)"]
[]
[null,null,null,"Interpolerede klimafaktorer"]
[null,null,null,"Hændelse",2010,{"$f":"E74+1","v":2011},2012,2013,2014,2015,{"$f":"J74+1","v":2016},{"$f":"K74+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"BW74+1","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115]
[null,null,null,5,{"$f":"$E66+($F66-$E66)/($F$65-$E$65)*(E$74-$E$65)","v":0.98750000000000004},{"$f":"$E66+($F66-$E66)/($F$65-$E$65)*(F$74-$E$65)","v":0.99},0.99250000000000005,0.995,0.99750000000000005,1,1.0024999999999999,1.0049999999999999,1.0075000000000001,1.01,1.0125,1.0149999999999999,1.0175000000000001,1.02,1.0225,1.0249999999999999,1.0275000000000001,1.03,1.0325,1.0349999999999999,1.0375000000000001,1.04,1.0425,1.0449999999999999,1.0475000000000001,1.05,1.0525,1.0549999999999999,1.0575000000000001,1.06,1.0625,1.0649999999999999,1.0674999999999999,{"$f":"$E66+($F66-$E66)/($F$65-$E$65)*(AL$74-$E$65)","v":1.07},1.0725,1.075,1.0774999999999999,1.08,1.0825,1.085,1.0874999999999999,1.0900000000000001,1.0925,1.095,1.0974999999999999,1.1000000000000001,1.1025,1.105,1.1074999999999999,1.1100000000000001,1.1125,1.115,1.1174999999999999,1.1200000000000001,1.1225000000000001,1.125,1.1274999999999999,1.1299999999999999,1.1325000000000001,1.135,1.1375,1.1400000000000001,1.1425000000000001,1.145,1.1475,{"$f":"$E66+($F66-$E66)/($F$65-$E$65)*(BR$74-$E$65)","v":1.1499999999999999},1.1525000000000001,1.155,1.1575,1.1599999999999999,1.1625000000000001,1.165,1.1675,1.17,1.1725000000000001,1.175,1.1775,1.18,1.1825000000000001,1.1850000000000001,1.1875,1.19,1.1924999999999999,1.1950000000000001,1.1975,1.2,1.2025000000000001,1.2050000000000001,1.2075,1.21,1.2124999999999999,1.2150000000000001,1.2175,1.22,1.2224999999999999,1.2250000000000001,1.2275,{"$f":"$E66+($F66-$E66)/($F$65-$E$65)*(CX$74-$E$65)","v":1.23},1.2324999999999999,1.2350000000000001,1.2375,1.24,1.2424999999999999,1.2450000000000001,1.2475000000000001,1.25]
[null,null,null,10,{"$f":"$E67+($F67-$E67)/($F$65-$E$65)*(E$74-$E$65)","v":0.98499999999999999},{"$f":"$E67+($F67-$E67)/($F$65-$E$65)*(F$74-$E$65)","v":0.98799999999999999},0.99099999999999999,0.99399999999999999,0.997,1,{"$f":"$E67+($F67-$E67)/($F$65-$E$65)*(K$74-$E$65)","v":1.0029999999999999},1.006,1.0089999999999999,1.012,1.0149999999999999,1.018,1.0209999999999999,1.024,1.0269999999999999,1.03,1.0329999999999999,1.036,1.0389999999999999,1.042,1.0449999999999999,1.048,1.0509999999999999,1.054,1.0569999999999999,1.06,1.0629999999999999,1.0660000000000001,1.069,1.0720000000000001,1.075,1.0780000000000001,1.081,1.0840000000000001,1.087,1.0900000000000001,1.093,1.0960000000000001,{"$f":"$E67+($F67-$E67)/($F$65-$E$65)*(AQ$74-$E$65)","v":1.099},1.1020000000000001,1.105,1.1080000000000001,1.111,1.1140000000000001,1.117,1.1200000000000001,1.123,1.1260000000000001,1.129,1.1320000000000001,1.135,1.1379999999999999,1.141,1.1440000000000001,1.147,1.1499999999999999,1.153,1.1560000000000001,1.159,1.1619999999999999,1.165,1.1680000000000001,1.171,1.1739999999999999,1.177,1.18,1.1830000000000001,1.1859999999999999,1.1890000000000001,1.1919999999999999,{"$f":"$E67+($F67-$E67)/($F$65-$E$65)*(BW$74-$E$65)","v":1.1950000000000001},1.198,1.2010000000000001,1.204,1.2070000000000001,1.21,1.2130000000000001,1.216,1.2190000000000001,1.222,1.2250000000000001,1.228,1.2310000000000001,1.234,1.2370000000000001,1.24,1.2430000000000001,1.246,1.2490000000000001,1.252,1.2550000000000001,1.258,1.2610000000000001,1.264,1.2670000000000001,1.27,1.2730000000000001,1.276,1.2789999999999999,1.282,1.2850000000000001,1.288,1.2909999999999999,1.294,1.2970000000000002,1.3]
[null,null,null,20,{"$f":"$E68+($F68-$E68)/($F$65-$E$65)*(E$74-$E$65)","v":0.98350000000000004},{"$f":"$E68+($F68-$E68)/($F$65-$E$65)*(F$74-$E$65)","v":0.98680000000000001},0.99009999999999998,0.99339999999999995,0.99670000000000003,1,{"$f":"$E68+($F68-$E68)/($F$65-$E$65)*(K$74-$E$65)","v":1.0033000000000001},1.0065999999999999,1.0099,1.0132000000000001,1.0165,1.0198,1.0230999999999999,1.0264,1.0297000000000001,1.0329999999999999,1.0363,1.0396000000000001,1.0428999999999999,1.0462,1.0495000000000001,1.0528,1.0561,1.0594000000000001,1.0627,1.0660000000000001,1.0692999999999999,1.0726,1.0759000000000001,1.0791999999999999,1.0825,1.0858000000000001,1.0891,1.0924,1.0957000000000001,1.099,1.1023000000000001,1.1055999999999999,{"$f":"$E68+($F68-$E68)/($F$65-$E$65)*(AQ$74-$E$65)","v":1.1089},1.1122000000000001,1.1154999999999999,1.1188,1.1221000000000001,1.1254,1.1287,1.1320000000000001,1.1353,1.1386000000000001,1.1419000000000001,1.1452,1.1485000000000001,1.1518000000000002,1.1551,1.1584000000000001,1.1617,1.165,1.1683000000000001,1.1716,1.1749000000000001,1.1782000000000001,1.1815,1.1848000000000001,1.1880999999999999,1.1914,1.1947000000000001,1.198,1.2013,1.2046000000000001,1.2079,1.2112000000000001,{"$f":"$E68+($F68-$E68)/($F$65-$E$65)*(BW$74-$E$65)","v":1.2145000000000001},1.2178,1.2211000000000001,1.2244000000000002,1.2277,1.2310000000000001,1.2343000000000002,1.2376,1.2409000000000001,1.2442,1.2475000000000001,1.2508000000000001,1.2541,1.2574000000000001,1.2606999999999999,1.264,1.2673000000000001,1.2706,1.2739,1.2772000000000001,1.2805,1.2838000000000001,1.2871000000000001,1.2904,1.2937000000000001,1.2970000000000002,1.3003,1.3036000000000001,1.3069000000000002,1.3102,1.3135000000000001,1.3168000000000002,1.3201000000000001,1.3234000000000001,1.3267000000000002,1.33]
[null,null,null,50,{"$f":"$E69+($F69-$E69)/($F$65-$E$65)*(E$74-$E$65)","v":0.98150000000000004},{"$f":"$E69+($F69-$E69)/($F$65-$E$65)*(F$74-$E$65)","v":0.98519999999999996},0.9889,0.99260000000000004,0.99629999999999996,1,{"$f":"$E69+($F69-$E69)/($F$65-$E$65)*(K$74-$E$65)","v":1.0037},1.0074000000000001,1.0111000000000001,1.0147999999999999,1.0185,1.0222,1.0259,1.0296000000000001,1.0333000000000001,1.0369999999999999,1.0407,1.0444,1.0481,1.0518000000000001,1.0555000000000001,1.0591999999999999,1.0629,1.0666,1.0703,1.0740000000000001,1.0777000000000001,1.0813999999999999,1.0851,1.0888,1.0925,1.0962000000000001,1.0999000000000001,1.1036000000000001,1.1073,1.111,1.1147,1.1184000000000001,{"$f":"$E69+($F69-$E69)/($F$65-$E$65)*(AQ$74-$E$65)","v":1.1221000000000001},1.1257999999999999,1.1294999999999999,1.1332,1.1369,1.1406000000000001,1.1443000000000001,1.1480000000000001,1.1516999999999999,1.1554,1.1591,1.1628000000000001,1.1665000000000001,1.1702000000000001,1.1739000000000002,1.1776,1.1813,1.1850000000000001,1.1887000000000001,1.1924000000000001,1.1960999999999999,1.1998,1.2035,1.2072000000000001,1.2109000000000001,1.2146000000000001,1.2183000000000002,1.222,1.2257,1.2294,1.2331000000000001,1.2368000000000001,{"$f":"$E69+($F69-$E69)/($F$65-$E$65)*(BW$74-$E$65)","v":1.2405000000000002},1.2442,1.2479,1.2516,1.2553000000000001,1.2590000000000001,1.2627000000000002,1.2664,1.2701,1.2738,1.2775000000000001,1.2812000000000001,1.2849000000000002,1.2886000000000002,1.2923,1.296,1.2997000000000001,1.3034000000000001,1.3071000000000002,1.3108,1.3145000000000002,1.3182,1.3219000000000001,1.3256000000000001,1.3293000000000001,1.3330000000000002,1.3367,1.3404,1.3441000000000001,1.3478000000000001,1.3515000000000001,1.3552,1.3589000000000002,1.3626,1.3663000000000001,1.37]
[null,null,null,100,{"$f":"$E70+($F70-$E70)/($F$65-$E$65)*(E$74-$E$65)","v":0.98},{"$f":"$E70+($F70-$E70)/($F$65-$E$65)*(F$74-$E$65)","v":0.98399999999999999},0.98799999999999999,0.99199999999999999,0.996,1,{"$f":"$E70+($F70-$E70)/($F$65-$E$65)*(K$74-$E$65)","v":1.004},1.008,1.012,1.016,1.02,1.024,1.028,1.032,1.036,1.04,1.044,1.048,1.052,1.056,1.06,1.0640000000000001,1.0680000000000001,1.0720000000000001,1.0760000000000001,1.08,1.0840000000000001,1.0880000000000001,1.0920000000000001,1.0960000000000001,1.1000000000000001,1.1040000000000001,1.1080000000000001,1.1119999999999999,1.1159999999999999,1.1199999999999999,1.1239999999999999,1.1279999999999999,{"$f":"$E70+($F70-$E70)/($F$65-$E$65)*(AQ$74-$E$65)","v":1.1319999999999999},1.1359999999999999,1.1399999999999999,1.1439999999999999,1.1479999999999999,1.1519999999999999,1.1559999999999999,1.1599999999999999,1.1639999999999999,1.1679999999999999,1.1719999999999999,1.1759999999999999,1.18,1.1839999999999999,1.1879999999999999,1.1919999999999999,1.196,1.2,1.204,1.208,1.212,1.216,1.22,1.224,1.228,1.232,1.236,1.24,1.244,1.248,1.252,1.256,{"$f":"$E70+($F70-$E70)/($F$65-$E$65)*(BW$74-$E$65)","v":1.26},1.264,1.268,1.272,1.276,1.28,1.2839999999999998,1.2879999999999998,1.2919999999999998,1.2959999999999998,1.2999999999999998,1.3039999999999998,1.3079999999999998,1.3119999999999998,1.3159999999999998,1.3199999999999998,1.3239999999999998,1.3279999999999998,1.3319999999999999,1.3359999999999999,1.3399999999999999,1.3439999999999999,1.3479999999999999,1.3519999999999999,1.3559999999999999,1.3599999999999999,1.3639999999999999,1.3679999999999999,1.3719999999999999,1.3759999999999999,1.38,1.3839999999999999,1.3879999999999999,1.3919999999999999,1.3959999999999999,1.4]
[]
[null,null,null,"Udvikling i regnintensitet"]
[null,null,null,"Hændelse",2010,{"$f":"E82+1","v":2011},2012,2013,2014,2015,{"$f":"J82+1","v":2016},{"$f":"K82+1","v":2017},{"$f":"L82+1","v":2018},{"$f":"M82+1","v":2019},{"$f":"N82+1","v":2020},{"$f":"O82+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,{"$f":"CA82+1","v":2085},2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115]
[null,null,null,5,{"$f":"$E56*E75","v":7.8954933939984633},{"$f":"$E56*F75","v":7.915481984869345},7.9354705757402275,7.9554591666111092,7.9754477574819918,7.9954363483528734,{"$f":"$E56*K75","v":8.015424939223756},8.0354135300946368,8.0554021209655211,8.0753907118364019,8.0953793027072845,8.1153678935781652,8.1353564844490496,8.1553450753199304,8.1753336661908129,8.1953222570616937,8.215310847932578,8.2352994388034606,8.2552880296743414,8.2752766205452239,8.2952652114161065,8.3152538022869891,8.3352423931578699,8.3552309840287524,8.375219574899635,8.3952081657705175,8.4151967566413983,8.4351853475122809,8.4551739383831652,8.475162529254046,8.4951511201249286,8.5151397109958094,8.5351283018666919,8.5551168927375745,8.575105483608457,8.5950940744793378,8.6150826653502204,8.6350712562211047,{"$f":"$E56*AQ75","v":8.6550598470919855},8.6750484379628681,8.6950370288337488,8.7150256197046332,8.735014210575514,8.7550028014463965,8.7749913923172773,8.7949799831881617,8.8149685740590424,8.834957164929925,8.8549457558008076,8.8749343466716901,8.8949229375425727,8.9149115284134535,8.934900119284336,8.9548887101552186,8.9748773010261012,8.9948658918969819,9.0148544827678645,9.0348430736387453,9.0548316645096296,9.0748202553805122,9.094808846251393,9.1147974371222773,9.1347860279931581,9.1547746188640406,9.1747632097349214,9.194751800605804,9.2147403914766866,9.2347289823475691,9.2547175732184499,9.2747061640893325,{"$f":"$E56*BW75","v":9.2946947549602168},9.3146833458310976,9.3346719367019801,9.3546605275728609,9.3746491184437453,9.3946377093146261,9.4146263001855086,9.4346148910563894,9.4546034819272737,9.4745920727981563,9.4945806636690371,9.5145692545399196,9.5345578454108004,9.5545464362816848,9.5745350271525655,9.5945236180234481,9.6145122088943307,9.6345007997652132,9.654489390636094,9.6744779815069766,9.6944665723778591,9.7144551632487417,9.7344437541196243,9.754432344990505,9.7744209358613876,9.7944095267322702,9.8143981176031527,9.8343867084740335,9.8543752993449161,9.8743638902157986,9.8943524810866812,9.9143410719575638,9.9343296628284445,9.9543182536993289,9.9743068445702097,9.9942954354410922]
[null,null,null,10,{"$f":"$E57*E76","v":9.4381913823302774},{"$f":"$E57*F76","v":9.4669371428855982},9.4956829034409189,9.5244286639962397,9.5531744245515604,9.5819201851068811,{"$f":"$E57*K76","v":9.6106659456622001},9.6394117062175226,9.6681574667728416,9.6969032273281641,9.7256489878834831,9.7543947484388056,9.7831405089941246,9.8118862695494471,9.8406320301047661,9.8693777906600886,9.8981235512154075,9.9268693117707301,9.955615072326049,9.9843608328813698,10.013106593436691,10.041852353992011,10.070598114547332,10.099343875102653,10.128089635657973,10.156835396213294,10.185581156768615,10.214326917323936,10.243072677879255,10.271818438434577,10.300564198989896,10.329309959545219,10.358055720100538,10.38680148065586,10.415547241211179,10.444293001766502,10.473038762321821,10.501784522877143,{"$f":"$E57*AQ76","v":10.530530283432462},10.559276043987785,10.588021804543104,10.616767565098426,10.645513325653745,10.674259086209066,10.703004846764387,10.731750607319707,10.760496367875028,10.789242128430349,10.81798788898567,10.84673364954099,10.875479410096311,10.90422517065163,10.932970931206951,10.961716691762273,10.990462452317592,11.019208212872913,11.047953973428234,11.076699733983556,11.105445494538875,11.134191255094196,11.162937015649517,11.191682776204839,11.220428536760158,11.249174297315477,11.2779200578708,11.306665818426119,11.335411578981441,11.36415733953676,11.392903100092083,11.421648860647402,{"$f":"$E57*BW76","v":11.450394621202724},11.479140381758043,11.507886142313366,11.536631902868685,11.565377663424007,11.594123423979326,11.622869184534647,11.651614945089968,11.680360705645288,11.709106466200609,11.73785222675593,11.766597987311251,11.795343747866571,11.824089508421892,11.852835268977213,11.881581029532532,11.910326790087854,11.939072550643173,11.967818311198496,11.996564071753815,12.025309832309137,12.054055592864456,12.082801353419779,12.111547113975098,12.14029287453042,12.169038635085739,12.197784395641062,12.226530156196381,12.2552759167517,12.284021677307022,12.312767437862343,12.341513198417664,12.370258958972983,12.399004719528305,12.427750480083626,12.456496240638947]
[null,null,null,20,{"$f":"$E58*E77","v":11.198577752130776},{"$f":"$E58*F77","v":11.236153051146568},11.27372835016236,11.311303649178152,11.348878948193944,11.386454247209736,{"$f":"$E58*K77","v":11.42402954622553},11.46160484524132,11.499180144257112,11.536755443272906,11.574330742288696,11.61190604130449,11.64948134032028,11.687056639336072,11.724631938351866,11.762207237367656,11.79978253638345,11.837357835399242,11.874933134415032,11.912508433430826,11.950083732446618,11.98765903146241,12.025234330478202,12.062809629493996,12.100384928509786,12.137960227525578,12.175535526541371,12.213110825557163,12.250686124572956,12.288261423588747,12.325836722604539,12.363412021620332,12.400987320636123,12.438562619651917,12.476137918667709,12.513713217683499,12.551288516699293,12.588863815715083,{"$f":"$E58*AQ77","v":12.626439114730877},12.664014413746669,12.701589712762459,12.739165011778253,12.776740310794045,12.814315609809837,12.851890908825629,12.889466207841423,12.927041506857213,12.964616805873005,13.002192104888799,13.039767403904589,13.077342702920383,13.114918001936175,13.152493300951965,13.190068599967759,13.227643898983549,13.265219197999343,13.302794497015135,13.340369796030926,13.377945095046719,13.415520394062513,13.453095693078303,13.490670992094095,13.528246291109886,13.56582159012568,13.603396889141473,13.640972188157264,13.678547487173056,13.71612278618885,13.75369808520464,13.791273384220434,{"$f":"$E58*BW77","v":13.828848683236226},13.866423982252016,13.90399928126781,13.941574580283602,13.979149879299392,14.016725178315186,14.05430047733098,14.09187577634677,14.129451075362562,14.167026374378352,14.204601673394146,14.24217697240994,14.27975227142573,14.317327570441522,14.354902869457312,14.392478168473106,14.4300534674889,14.46762876650469,14.505204065520482,14.542779364536276,14.580354663552066,14.61792996256786,14.655505261583652,14.693080560599443,14.730655859615236,14.768231158631028,14.80580645764682,14.843381756662613,14.880957055678406,14.918532354694197,14.956107653709989,14.993682952725782,15.031258251741573,15.068833550757367,15.106408849773159,15.143984148788949]
[null,null,null,50,{"$f":"$E59*E78","v":13.90628487183408},{"$f":"$E59*F78","v":13.958707952858823},14.011131033883567,14.063554114908312,14.115977195933054,14.168400276957799,{"$f":"$E59*K78","v":14.220823357982544},14.273246439007288,14.325669520032033,14.378092601056773,14.430515682081518,14.482938763106262,14.535361844131007,14.58778492515575,14.640208006180496,14.692631087205237,14.745054168229981,14.797477249254726,14.849900330279469,14.902323411304215,14.954746492328958,15.0071695733537,15.059592654378443,15.112015735403189,15.164438816427932,15.216861897452677,15.269284978477421,15.321708059502162,15.374131140526908,15.426554221551651,15.478977302576396,15.53140038360114,15.583823464625885,15.636246545650629,15.68866962667537,15.741092707700114,15.793515788724859,15.845938869749602,{"$f":"$E59*AQ78","v":15.898361950774348},15.950785031799089,16.003208112823835,16.055631193848576,16.108054274873322,16.160477355898067,16.212900436922812,16.265323517947554,16.317746598972295,16.370169679997041,16.422592761021786,16.475015842046531,16.527438923071273,16.579862004096018,16.632285085120763,16.684708166145505,16.737131247170247,16.789554328194992,16.841977409219737,16.894400490244482,16.946823571269224,16.999246652293966,17.051669733318711,17.104092814343456,17.156515895368202,17.208938976392943,17.261362057417688,17.31378513844243,17.366208219467175,17.418631300491917,17.471054381516662,17.523477462541408,{"$f":"$E59*BW78","v":17.575900543566153},17.628323624590895,17.680746705615636,17.733169786640381,17.785592867665127,17.838015948689872,17.890439029714614,17.942862110739355,17.995285191764101,18.047708272788846,18.100131353813591,18.152554434838333,18.204977515863078,18.257400596887823,18.309823677912565,18.362246758937307,18.414669839962052,18.467092920986797,18.519516002011542,18.571939083036284,18.624362164061029,18.676785245085771,18.729208326110516,18.781631407135261,18.834054488160003,18.886477569184748,18.93890065020949,18.991323731234235,19.043746812258977,19.096169893283722,19.148592974308468,19.201016055333209,19.253439136357954,19.305862217382696,19.358285298407441,19.410708379432187]
[null,null,null,100,{"$f":"$E60*E79","v":16.293794078560829},{"$f":"$E60*F79","v":16.360299360514137},16.426804642467449,16.493309924420757,16.559815206374068,16.626320488327377,{"$f":"$E60*K79","v":16.692825770280685},16.759331052233996,16.825836334187304,16.892341616140616,16.958846898093924,17.025352180047236,17.091857462000544,17.158362743953852,17.224868025907163,17.291373307860471,17.357878589813783,17.424383871767091,17.490889153720399,17.557394435673711,17.623899717627019,17.690404999580331,17.756910281533639,17.82341556348695,17.889920845440258,17.956426127393566,18.022931409346878,18.089436691300186,18.155941973253498,18.222447255206806,18.288952537160117,18.355457819113425,18.421963101066734,18.488468383020042,18.55497366497335,18.621478946926661,18.687984228879969,18.754489510833277,{"$f":"$E60*AQ79","v":18.820994792786589},18.887500074739897,18.954005356693209,19.020510638646517,19.087015920599828,19.153521202553137,19.220026484506445,19.286531766459756,19.353037048413064,19.419542330366376,19.486047612319684,19.552552894272992,19.619058176226304,19.685563458179612,19.752068740132923,19.818574022086231,19.885079304039543,19.951584585992851,20.018089867946159,20.084595149899471,20.151100431852779,20.217605713806091,20.284110995759399,20.35061627771271,20.417121559666018,20.483626841619326,20.550132123572638,20.616637405525946,20.683142687479258,20.749647969432566,20.816153251385874,20.882658533339185,{"$f":"$E60*BW79","v":20.949163815292493},21.015669097245805,21.082174379199113,21.148679661152425,21.215184943105733,21.281690225059041,21.348195507012349,21.414700788965657,21.481206070918969,21.547711352872277,21.614216634825585,21.680721916778896,21.747227198732205,21.813732480685516,21.880237762638824,21.946743044592136,22.013248326545444,22.079753608498752,22.146258890452064,22.212764172405372,22.279269454358683,22.345774736311991,22.412280018265303,22.478785300218611,22.545290582171919,22.611795864125231,22.678301146078539,22.74480642803185,22.811311709985159,22.877816991938467,22.944322273891778,23.010827555845086,23.077332837798398,23.143838119751706,23.210343401705018,23.276848683658326]

{"sheet":"Enhedspriser","index":13,"n_rows":413,"n_cols":107,"rows_kept":413,"cut":false,"hidden":false,"merged":[[121,3,121,12],[138,3,139,12],[142,3,143,12],[95,3,95,12],[110,3,111,12],[114,3,115,12],[84,3,85,12],[88,3,89,12],[35,3,35,12],[50,3,51,12],[54,3,55,12],[3,3,3,12],[11,3,11,12],[24,3,25,12],[28,3,29,12],[61,3,61,12],[198,3,198,12],[212,3,212,12],[401,3,401,12],[412,3,412,12],[259,3,259,12],[264,7,264,9],[371,3,372,12],[367,3,367,10],[378,3,378,12],[395,3,395,12],[260,3,260,12]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Enhedspriser"}]
[]
[null,null,null,"Brugervejledning:"]
[null,null,null,"I denne fane er alle enhedspriser for skadesomkostninger og sidegevinster indtastet og beregnet. Denne fane kan du benytte som inspiration til værdisætning af brugerdefinerede skadesomkostninger, eller hvis du ønsker et mere indgående kendskab til den bagvedliggende værdisætning af skadesomkostningerne og sidegevinsterne.\nEnhedspriserne er baseret på eksisterende kilder, som er angivet under hver enhedspris."]
[]
[]
[null,null,"Bebyggelse"]
[]
[null,null,null,"Privat"]
[]
[null,null,null,"Beskrivelse"]
[null,null,null,"Forsikringsudbetalinger pr. m² i markedspriser ved oversvømmelse af private ejendomme"]
[]
[null,null,null,"Beregnet enhedspris"]
[null,null,null,"Oversvømmelse af kælder","kr./m² kælder",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F20*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP(F19,Nettoprisindeks,3)","v":528.18636627788078}]
[null,null,null,"Oversvømmelse af stueetage","kr./m² stuetage",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F21*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP(F19,Nettoprisindeks,3)","v":1148.727519586668}]
[]
[null,null,null,"Data"]
[null,null,null,"Prisår for data","år",2014]
[null,null,null,"Kælder","kr./m²",509]
[null,null,null,"Stueetage","kr./m²",1107]
[null,null,null,"Kilde: Forsikring & Pension (2014): \"Enhedsomkostninger ved oversvømmelsesskader fra skybrud – udredning\", udført af COWI"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Skadesomkostningen ved skybrud afspejler historiske forsikringsudbetalinger inkl. selvrisiko ved oversvømmelse af ejendomme. Omkostningen er per hændelse og bygger på realiserede udbetalinger i årene 2006-2012."]
[]
[]
[null,null,null,"Fremskrivning"]
[null,null,null,"Nøgletallet prisjusteres med udviklingen i nettoprisindekset. "]
[]
[]
[]
[null,null,null,"Erhverv og off."]
[]
[null,null,null,"Beskrivelse"]
[null,null,null,"Forsikringsudbetaling per hændelse i faktorpriser ved oversvømmelse af erhvervsejendomme som følge af skybrud."]
[]
[null,null,null,"Beregnet enhedspris"]
[null,null,null,{"$f":"D45","v":"Bygningsskade"},"kr./virksomhed",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F45*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$44,Nettoprisindeks,3)","v":217915.78962348716}]
[null,null,null,{"$f":"D46","v":"Drifts-/produktionstab"},"kr./virksomhed",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F46*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$44,Nettoprisindeks,3)","v":166031.07780837116}]
[null,null,null,{"$f":"D47","v":"Tab af løsøre"},"kr./virksomhed",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F47*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$44,Nettoprisindeks,3)","v":140088.72190081317}]
[]
[null,null,null,"Data"]
[null,null,null,"Prisår for data","år",2014]
[null,null,null,"Bygningsskade","kr./hændelse",210000]
[null,null,null,"Drifts-/produktionstab","kr./hændelse",160000]
[null,null,null,"Tab af løsøre","kr./hændelse",135000]
[null,null,null,"Kilde: Forsikring & Pension (2014): \"Enhedsomkostninger ved oversvømmelsesskader fra skybrud – udredning\", udført af COWI"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Skadesomkostningen ved skybrud afspejler historiske forsikringsudbetalinger inkl. selvrisiko ved oversvømmelse af ejendomme. Omkostningen er per hændelse og bygger på realiserede udbetalinger i årene 2006-2012.\nEnhedsprisen skal opjusteres med nettoafgiftsfaktoren, da den er angivet i faktorpriser."]
[]
[]
[null,null,null,"Fremskrivning"]
[null,null,null,"Nøgletallet prisjusteres med udviklingen i nettoprisindekset. "]
[]
[]
[]
[null,null,"Infrastruktur og trafik"]
[]
[null,null,null,"Beskrivelse"]
[null,null,null,"Omkostninger til oprydning og genopførelse af infrastruktur. Ligeledes værdisættes trafikforstyrrelsen."]
[]
[null,null,null,"Beregnet enhedspris"]
[null,null,null,"Oprydning","kr./m²",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F71*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$70,Nettoprisindeks,3)","v":3.1619581074367993}]
[null,null,null,"Genopførelse","kr./m",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"AVERAGE(F72:F73)*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$70,Nettoprisindeks,3)","v":2951.1609002743462}]
[null,null,null,"Trafikforstyrrelse","kr./køretøjstime",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"H80*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($G$76,Nettoprisindeks,3)","v":271.88080228521795}]
[]
[null,null,null,"Data"]
[null,null,null,"Prisår for data","år",2013]
[null,null,null,"Oprydning","kr./m²",3]
[null,null,null,"Genopførelse, bredde over 6 m","kr./m",3800]
[null,null,null,"Genopførelse, bredde 3-6 m","kr./m",1800]
[null,null,null,"Kilde: Kortlægning af fare og risiko for oversvømmelse, Metoderapport (2013), Kystdirektoratet"]
[]
[null,null,null,"Tidsværdier for persontrafik, køretøjstimer for",null,2015,2015,"priser"]
[null,null,null,"kr. per køretøjstime","Bolig-arbejde","Erhverv*","Andet","Vægtet snit"]
[null,null,null,"Bilister"]
[null,null,null,"Køretid",93.216950181608283,428.91234583542627,155.10731124722636,177.95849037139601]
[null,null,null,"Forsinkelsestid",139.82542527241245,643.3685187531396,232.66096687083956,266.93773555709447]
[null,null,null,"Note: Tidsværdier er fremskrevet med prisudvikling og udvikling i BNP. Børn under 18 år medregnes som en halv person."]
[null,null,null,"Kilde: Transportøkonomiske Enhedspriser"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Trafikforstyrrelserne værdisættes på baggrund af antal timer, trafikanterne forstyrres. Disse værdisættes som forsinkelsestid, da trafikanterne forventes at oplyse forsinkelse."]
[]
[]
[null,null,null,"Fremskrivning"]
[null,null,null,"Alle tre nøgletal prisjusteres med nettoprisindekset."]
[]
[]
[]
[null,null,"Hotspots"]
[]
[null,null,null,"Beskrivelse"]
[null,null,null,"Omkostningen ved elsvigt over og under 5 timer for henholdsvis private, offentlige og erhverv"]
[]
[null,null,null,"Beregnet enhedspris"]
[null,null,null,"Elsvigt, private","kr./husstand",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F105*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$104,Nettoprisindeks,3)","v":2062.7299883574947}]
[null,null,null,"Elsvigt, offentlige institutioner","kr./off. inst.",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F106*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$104,Nettoprisindeks,3)","v":6189.304954255379}]
[null,null,null,"Elsvigt, erhverv","kr./virksomhed",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F107*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$104,Nettoprisindeks,3)","v":6189.304954255379}]
[null,null,null,""]
[null,null,null,"Data"]
[null,null,null,"Prisår for data","år",2010]
[null,null,null,"Elsvigt, private","kr./husstand",1850]
[null,null,null,"Elsvigt, offentlige institutioner","kr./off. inst.",5551]
[null,null,null,"Elsvigt, erhverv","kr./virksomhed",5551]
[null,null,null,"Kilde: Klimatilpasning for Københavns Kommune (2010) - COWI, baseret på \"Omkostninger ved elforsyningssvigt\", dec. 2004 s34-36 - COWI"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Elsvigt for private er beregnet som  engangstab (50kr./person) og nyttetab af fritid (13,6 kr. /time/person) ved elsvigt på  120 timer fordelt over hele døgnet. Elsvigt for Erhverv er prissat til tre gange værdien for private."]
[]
[]
[null,null,null,"Fremskrivning"]
[null,null,null,"Nøgletallet prisjusteres med udviklingen i nettoprisindekset. "]
[]
[]
[]
[null,null,"Landbrug"]
[]
[null,null,null,"Beskrivelse"]
[null,null,null,"Skadesomkostningerne for landbrug er opdelt på husdyr (kvæg og svin) og afgrøder. Skadesomkostningerne er opgjort som et gennemsnitligt produktionstab per dyr eller ha."]
[]
[null,null,null,"Beregnet enhedspris"]
[null,null,null,"Kvæg","kr./dyr",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F131*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$130,Nettoprisindeks,3)","v":2709.7980980733373}]
[null,null,null,"Svin","kr./dyr",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F132*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$130,Nettoprisindeks,3)","v":965.45120880403613}]
[null,null,null,"Afgrøder","kr./ha",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"AVERAGE(F133:F135)*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$130,Nettoprisindeks,3)","v":3136.6624425773048}]
[null,null,null,""]
[null,null,null,"Data"]
[null,null,null,"Prisår for data","år",2013]
[null,null,null,"Produktionstab, svæg","kr./dyr",2571]
[null,null,null,"Produktionstab, svin","kr./dyr",916]
[null,null,null,"Vinterhvede og vintersæd","kr./ha",3500]
[null,null,null,"Vårsæd","kr./ha",3118]
[null,null,null,"Græsser","kr./ha",2310]
[null,null,null,"Kilde: Kortlægning af fare og risiko for oversvømmelse, Metoderapport (2013), Kystdirektoratet"]
[]
[null,null,null,"Uddybende beskrivelse"]
[null,null,null,"Oprindeligt er skadeomkostningerne opdelt på forskellige typer af kvæg, svin og afgrøder. For denne model er det dog valgt at benytte de gennemsnitlige værdier for hver kategori. For afgrøder er den gennemsnitlige værdi udregnet på baggrund af vinterhvede, vintersæd, vårsæd og græsser."]
[]
[]
[null,null,null,"Fremskrivning"]
[null,null,null,"Nøgletallet prisjusteres med udviklingen i nettoprisindekset. "]
[]
[]
[]
[null,null,"Oversigtstabel - denne skal du ikke bruge"]
[]
[]
[null,null,null,"Prisår",{"$f":"Forudsætninger!F16","v":2016}]
[]
[null,null,null,"Katalog over enhedspriser for skadesomkostninger"]
[null,null,null,null,"Driver","Enhed",2015,{"$f":"G153+1","v":2016},{"$f":"H153+1","v":2017},{"$f":"I153+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,{"$f":"BE153+1","v":2066},2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,{"$f":"CW153+1","v":2110},2111,2112,2113,2114,2115]
[null,null,null,"Bebyggelse"]
[null,null,null,"Privat, kælder","m² kælder",{"$f":"\"kr./\"&E155","v":"kr./m² kælder"},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078},{"$f":"$G$15*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":528.18636627788078}]
[null,null,null,"Privat, stueetage","m² stueetage",{"$f":"\"kr./\"&E156","v":"kr./m² stueetage"},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668},{"$f":"$G$16*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":1148.727519586668}]
[null,null,null,"Erhverv, bygningsskader","antal virksomheder",{"$f":"\"kr./\"&E157","v":"kr./antal virksomheder"},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045},{"$f":"$G$39*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":288738.42125112045}]
[null,null,null,"Erhverv, drifts-/produktionstab","antal virksomheder",{"$f":"\"kr./\"&E158","v":"kr./antal virksomheder"},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178},{"$f":"$G$40*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":219991.17809609178}]
[null,null,null,"Erhverv, tab af løsøre","antal virksomheder",{"$f":"\"kr./\"&E159","v":"kr./antal virksomheder"},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745},{"$f":"$G$41*(1+NAF)*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":185617.55651857745}]
[null,null,null,"Infrastruktur og trafik"]
[null,null,null,"Oprydning","m²",{"$f":"\"kr./\"&E161","v":"kr./m²"},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993},{"$f":"$G$65*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3.1619581074367993}]
[null,null,null,"Genopførelse","m",{"$f":"\"kr./\"&E162","v":"kr./m"},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462},{"$f":"$G$66*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2951.1609002743462}]
[null,null,null,"Trafikforstyrrelse","køretøjstimer",{"$f":"\"kr./\"&E163","v":"kr./køretøjstimer"},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795},{"$f":"$G$67*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":271.88080228521795}]
[null,null,null,"Hotspots"]
[null,null,null,"Elsvigt, private","antal husstande",{"$f":"E99","v":"kr./husstand"},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947},{"$f":"$G$99*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2062.7299883574947}]
[null,null,null,"Elsvigt, offentlige","antal off. org.",{"$f":"E100","v":"kr./off. inst."},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$100*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379}]
[null,null,null,"Elsvigt, erhverv","antal virksomheder",{"$f":"E101","v":"kr./virksomhed"},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379},{"$f":"$G$101*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":6189.304954255379}]
[null,null,null,"Landbrug"]
[null,null,null,"Husdyr, kvæg","antal kvæg","kr./ko",{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373},{"$f":"$G$125*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":2709.7980980733373}]
[null,null,null,"Husdyr, svin","antal svin","kr./gris",{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613},{"$f":"$G$126*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":965.45120880403613}]
[null,null,null,"Afgrøder","ha","kr./ha",{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048},{"$f":"$G$127*HLOOKUP(Enhedspriser!$E$150,Nettoprisindeks,4)","v":3136.6624425773048}]
[null,null,null,"Note: Alle ovenstående enhedspriser er angivet i markedspriser."]
[]
[null,null,null,"Opslag i kolonnenr.",{"$f":"PrisAar-G153","v":1}]
[]
[null,null,null,"Opslag til brugerinputarket"]
[null,null,null,"Oversvømmelse af kælder","Oversvømmelse af stueetage","Erhverv, bygningsskader","Erhverv, drifts-/produktionstab","Erhverv, tab af løsøre"]
[null,null,null,"m² kælder","m² stueetage","antal virksomheder","antal virksomheder","antal virksomheder"]
[null,null,null,{"$f":"INDEX(G155:DC155,,$E$174+1)","v":528.18636627788078},{"$f":"INDEX(G156:DC156,,$E$174+1)","v":1148.727519586668},{"$f":"INDEX(G157:DC157,,$E$174+1)","v":288738.42125112045},{"$f":"INDEX(G158:DC158,,$E$174+1)","v":219991.17809609178},{"$f":"INDEX(G159:DC159,,$E$174+1)","v":185617.55651857745}]
[]
[null,null,null,"Oprydning","Genopførelse","Trafikforstyrrelse"]
[null,null,null,"m² belægning","meter vej","køretøjstimer"]
[null,null,null,{"$f":"INDEX(G161:DC161,,$E$174+1)","v":3.1619581074367993},{"$f":"INDEX(G162:DC162,,$E$174+1)","v":2951.1609002743462},{"$f":"INDEX(G163:DC163,,$E$174+1)","v":271.88080228521795}]
[]
[null,null,null,"Elsvigt, private","Elsvigt, offentlige","Elsvigt, erhverv"]
[null,null,null,"antal husstande","antal off. org.","antal virksomheder"]
[null,null,null,{"$f":"INDEX(G165:DC165,,$E$174+1)","v":2062.7299883574947},{"$f":"INDEX(G166:DC166,,$E$174+1)","v":6189.304954255379},{"$f":"INDEX(G167:DC167,,$E$174+1)","v":6189.304954255379}]
[]
[null,null,null,"Husdyr, kvæg","Husdyr, svin","Afgrøder"]
[null,null,null,"antal kvæg","antal svin","ha"]
[null,null,null,{"$f":"INDEX(G169:DC169,,$E$174+1)","v":2709.7980980733373},{"$f":"INDEX(G170:DC170,,$E$174+1)","v":965.45120880403613},{"$f":"INDEX(G171:DC171,,$E$174+1)","v":3136.6624425773048}]
[]
[]
[null,null,"Enhedspriser for sidegevinster"]
[]
[null,null,"Støj"]
[]
[null,null,null,"Beskrivelse"]
[null,null,null,"Enhedsprisen for støj består af geneomkostninger og sundhedsomkostninger. Geneomkostningerne udtrykker befolkningens betalingsvillighed for at undgå støjgener. Sundhedsomkostningerne består af de samfundsøkonomiske tab ved sygdom og for tidlig død. "]
[]
[null,null,null,"Beregnet enhedspris"]
[null,null,null,"Støj","kr. pr. SBS",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F206*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$205,Nettoprisindeks,3)","v":25071.009897898573}]
[null,null,null,""]
[null,null,null,"Data"]
[null,null,null,"Prisår for data","år",2013]
[null,null,null,"Støj","kr. pr. SBS",23786.852051201335]
[null,null,null,"Kilde: Transportøkonomiske enhedpriser (2014)"]
[]
[null,null,null,"Antagelse for nuværende dB-niveau","dB",60]
[null,null,null,"Opslag for konvertering til SBT",null,{"$f":"VLOOKUP(F209-4,D222:E253,2,FALSE)","v":5.6282702315608286E-2}]
[]
[null,null,null,"Fremskrivning"]
[null,null,null,"Nøgletallet prisjusteres med udviklingen i nettoprisindekset. "]
[]
[null,null,null,"Beregningsforudsætninger"]
[null,null,null,"Parameter 1",null,0.01]
[null,null,null,"Parameter 2",null,4.22]
[null,null,null,"Parameter 3",null,44]
[null,null,null,"Parameter 4",null,10]
[]
[null,null,null,"Omregningsfaktor dB til SBT (støjbelastningstal)"]
[null,null,null,"dB","SBS"]
[null,null,null,50,{"$f":"$F$216*$F$217^((D223-$F$218)/$F$219)","v":2.3723975702990487E-2}]
[null,null,null,51,{"$f":"$F$216*$F$217^((D224-$F$218)/$F$219)","v":2.739799081066829E-2}]
[null,null,null,52,3.1640982517396624E-2]
[null,null,null,53,3.6541065422810784E-2]
[null,null,null,54,4.2200000000000001E-2]
[null,null,null,55,4.8735305864626211E-2]
[null,null,null,56,5.6282702315608286E-2]
[null,null,null,57,6.4998926830305129E-2]
[null,null,null,58,7.506499004614639E-2]
[null,null,null,59,8.6689934825214879E-2]
[null,null,null,60,0.10011517746661985]
[null,null,null,61,0.11561952122102018]
[null,null,null,62,0.13352494622341377]
[null,null,null,63,0.15420329608426145]
[null,null,null,64,0.17808399999999999]
[null,null,null,65,0.20566299074872268]
[null,null,null,66,0.23751300377186707]
[null,null,null,67,0.27429547122388748]
[null,null,null,68,0.31677425799473791]
[null,null,null,69,0.36583152496240673]
[null,null,null,70,0.42248604890913594]
[null,null,null,71,0.48791437955270528]
[null,null,null,72,0.56347527306280576]
[null,null,null,73,0.65073790947558308]
[null,null,null,74,0.75151447999999987]
[null,null,null,75,0.86789782095960966]
[null,null,null,76,1.0023048759172786]
[null,null,null,77,1.1575268885648056]
[null,null,null,78,1.3367873687377934]
[null,null,null,79,1.5438090353413561]
[null,null,null,80,1.7828911263965537]
[null,null,null,"Kilde: De Økonomiske Råd (2011): Økonomi og miljø 2011, København"]
[]
[]
[null,null,"Natur"]
[]
[null,null,null,"Beskrivelse"]
[null,null,null,"Nøgletallet bygger på et studie af den rekreative værdi af naturen i Danmark baseret på rejseomkostningsmetoden. I studiet er der benyttet et gennemsnit på tværs af naturtyper beregnet ud fra omkostningerne til tid og drift ved forskellige transportmidler inddelt på gang, cykel og bil mv. Studiet opgør rekreativ brugsværdi, men inkluderer ikke eksistens- og optionsværdier og heller ikke turisme, afledte klima- eller miljøgevinster ved natur."]
[null,null,null,"Tiltag der forøger bynære rekreative arealer, kan forøge værdien af ejerboliger betydeligt. Studiet ' Byliv der betaler sig' viser, at værdien af et hus stiger med op til 10 % i gennensnit for hver ekstra 10 ha park eller bynært naturareal, der findes inden for 500 m gangafstand og med op til 2 % for hver 10 hektar inden for 1.000 meters gangafstand. Værdistigninger og rækkevidde for lejligheder er mindre, men ikke meget. Ved opførelse af et nyt rekreativt areal, kan en lejlighed på 100 kvm med en kvadratmeterpris på 25.000 beliggende inden for 500 m af det nye areal således forvente at stige med 2.500 kr. per kvm - en samlet stigning på 25.000 kr. \n\nDa boligpriser og arealet og typen af grønne områder varierer betydeligt inden for og mellem kommuner, er det nødvendigt at udregne husprismodeller på den enkelte case for at få et retvisende billede af den forventede sideeffekt på huspriser.\nFor yderligere oplysninger om beregningerne af bylivsforbedringer henvises til opsamling og baggrundsdokumentation for ‘Byliv der betaler sig’:  http://naturstyrelsen.dk/publikationer/2013/jan/byliv-der-betaler-sig/\n"]
[]
[null,null,null,"Opslag for valgt kommune",null,{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"INDEX(C267:K367,MATCH(Lister!D29,Enhedspriser!C267:C367,0),9)","v":8431.8882864981315}]
[]
[null,null,null,"Rekreative værdier på kommuneniveau"]
[null,null,null,null,"komkode","Område","Enhed","gns. værdi","gns. værdi for område",null,{"$f":"PrisAar&\" værdi\"","v":"2016 værdi"}]
[null,null,null,"Årstal for priser",null,null,"Pr",2013]
[null,null,1,"Hele landet",null,null,"Kr./ha/år",8000,null,null,{"$f":"+H268*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($H$267,Nettoprisindeks,3)","v":8431.8882864981315}]
[null,null,null,"Kommune"]
[null,null,{"$f":"C268+1","v":2},"Gentofte",157,"Københavns omegn 1","Kr./ha/år",285335.04557299899,{"$f":"+AVERAGE(H270:H274)","v":154651.61095619982},null,{"$f":"+H270*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($H$267,Nettoprisindeks,3)","v":300739.15356179763}]
[null,null,{"$f":"C270+1","v":3},"Brøndby",153,null,"Kr./ha/år",136692.664063,null,null,144072.15912037925]
[null,null,{"$f":"C271+1","v":4},"Hvidovre",167,null,"Kr./ha/år",126933.527344,null,null,133786.16529697049]
[null,null,5,"Vallensbæk",187,null,"Kr./ha/år",115388.410156,null,null,121617.77299900231]
[null,null,6,"Lyngby-Taarbæk",173,null,"Kr./ha/år",108908.407645,null,null,114787.94084037989]
[null,null,7,"Ishøj",183,"Københavns omegn 2","Kr./ha/år",81687.658203500003,{"$f":"+AVERAGE(H275:H283)","v":65642.173632966646},null,86097.651044694343]
[null,null,8,"Herlev",163,null,"Kr./ha/år",81607.003906500002,null,null,86012.642541928086]
[null,null,9,"Høje Tåstrup",169,null,"Kr./ha/år",77472.442968799907,null,null,81654.873049377304]
[null,null,10,"Glostrup",161,null,"Kr./ha/år",72335.013672000001,null,null,76240.094310577391]
[null,null,11,"Albertslund",165,null,"Kr./ha/år",67113.190103999907,null,null,70736.365188429889]
[null,null,12,"Dragør",155,null,"Kr./ha/år",65998.153320500001,null,null,69561.131989203961]
[null,null,13,"Gladsaxe",159,null,"Kr./ha/år",57609.382422199997,null,null,60719.484604767444]
[null,null,14,"Ballerup",151,null,"Kr./ha/år",47404.815755199903,null,null,49964.013836234022]
[null,null,15,"Tårnby",185,null,"Kr./ha/år",39551.902344000002,null,null,41687.152760386452]
[null,null,16,"Greve",253,"Københavns omegn 3","Kr./ha/år",83442.564453500003,{"$f":"+AVERAGE(H284:H293)","v":32311.395791059971},null,87947.297726354009]
[null,null,17,"Solrød",269,null,"Kr./ha/år",47169.980469000002,null,null,49716.500723863348]
[null,null,18,"Furesø",190,null,"Kr./ha/år",36709.328962,null,null,38691.120109986805]
[null,null,19,"Roskilde",265,null,"Kr./ha/år",36465.334250899898,null,null,38433.953091675248]
[null,null,20,"Rudersdal",230,null,"Kr./ha/år",36308.735547199904,null,null,38268.900244749151]
[null,null,21,"Egedal",240,null,"Kr./ha/år",18224.6918945,null,null,19208.570763783999]
[null,null,22,"Hørsholm",223,null,"Kr./ha/år",17816.809570500001,null,null,18778.668490033346]
[null,null,23,"Helsingør",217,null,"Kr./ha/år",17413.991716600001,null,null,18354.104097046882]
[null,null,24,"Allerød",201,null,"Kr./ha/år",17251.198893299901,null,null,18182.522734558122]
[null,null,25,"Fredensborg",210,null,"Kr./ha/år",12311.3221531,null,null,12975.961631753606]
[null,null,26,"Lejre",350,"Øvrige Sjælland + Lolland-Falster","Kr./ha/år",15181.323703399899,{"$f":"+AVERAGE(H294:H311)","v":8540.9133216805421},null,16000.903188529257]
[null,null,27,"Hillerød",219,null,"Kr./ha/år",13071.5836889,null,null,13777.266674051994]
[null,null,28,"Slagelse",330,null,"Kr./ha/år",12466.1149902,null,null,13139.111120500769]
[null,null,29,"Køge",259,null,"Kr./ha/år",12278.353173699899,null,null,12941.212787850918]
[null,null,30,"Odsherred",306,null,"Kr./ha/år",11427.840003400001,null,null,12044.783783080404]
[null,null,31,"Frederikssund",250,null,"Kr./ha/år",9835.4190028800003,null,null,10366.394285398126]
[null,null,32,"Næstved",370,null,"Kr./ha/år",9180.4428394799907,null,null,9676.0585553846231]
[null,null,33,"Ringsted",329,null,"Kr./ha/år",8283.5429688099903,null,null,8730.7386161766153]
[null,null,34,"Gribskov",270,null,"Kr./ha/år",8103.6757555300001,null,null,{"$f":"+H302*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($H$267,Nettoprisindeks,3)","v":8541.1610850790385}]
[null,null,35,"Holbæk",316,null,"Kr./ha/år",7375.0326660500004,null,null,7773.1814436760114]
[null,null,36,"Frederiksværk-Hundested ",260,null,"Kr./ha/år",6610.8382744299897,null,null,6967.7312262624691]
[null,null,37,"Stevns",336,null,"Kr./ha/år",6428.0761718599897,null,null,6775.1025222779999]
[null,null,38,"Guldborgsund",376,null,"Kr./ha/år",6340.7477758799896,null,null,6683.0596123851956]
[null,null,39,"Faxe",320,null,"Kr./ha/år",5938.8346441100002,null,null,6259.4487838900513]
[null,null,40,"Kalundborg",326,null,"Kr./ha/år",5845.9529283900001,null,null,6161.552752538887]
[null,null,41,"Lolland",360,null,"Kr./ha/år",5814.6176785799898,null,null,6128.5258368104469]
[null,null,42,"Sorø",340,null,"Kr./ha/år",5061.4270234699898,null,null,5334.6734040202145]
[null,null,43,"Vordingborg",390,null,"Kr./ha/år",4492.6165011800003,null,null,4735.1550565034831]
[null,null,44,"Fredericia",607,"Region Syddanmark","Kr./ha/år",16095.4726563,{"$f":"+AVERAGE(H312:H330)","v":5940.2207807505156},null,16964.403419538368]
[null,null,45,"Middelfart",410,null,"Kr./ha/år",10665.472465299899,null,null,11241.25904376632]
[null,null,46,"Svendborg",479,null,"Kr./ha/år",9387.6357253400001,null,null,9894.4369638007174]
[null,null,47,"Sønderborg",540,null,"Kr./ha/år",9285.6910444599907,null,null,9786.9886937278497]
[null,null,48,"Nyborg",450,null,"Kr./ha/år",8726.6276754600003,null,null,9197.7437096676986]
[null,null,49,"Kerteminde",440,null,"Kr./ha/år",7337.7688638700001,null,null,7733.9059165370199]
[null,null,50,"Esbjerg",561,null,"Kr./ha/år",6939.6113891900004,null,null,7314.2534981700246]
[null,null,51,"Kolding",621,null,"Kr./ha/år",6620.2629964199896,null,null,6977.6647516313424]
[null,null,52,"Nordfyns",480,null,"Kr./ha/år",5496.3732487699899,null,null,5793.1006518156701]
[null,null,53,"Faaborg-Midtfyn",430,null,"Kr./ha/år",4630.3672578799897,null,null,4880.3424304878454]
[null,null,54,"Assens",420,null,"Kr./ha/år",4538.16748052,null,null,4783.1651526454152]
[null,null,55,"Vejle",630,null,"Kr./ha/år",4930.7179349099897,null,null,5196.907849924225]
[null,null,56,"Haderslev",510,null,"Kr./ha/år",3398.6485925799898,null,null,3582.1281572123221]
[null,null,57,"Aabenraa",580,null,"Kr./ha/år",3382.5231410199899,null,null,3565.1321564469154]
[null,null,58,"Vejen",575,null,"Kr./ha/år",2848.1954334299899,null,null,3001.9582140994753]
[null,null,59,"Langeland",482,null,"Kr./ha/år",2527.3801928399898,null,null,2663.8234304418625]
[null,null,60,"Tønder",550,null,"Kr./ha/år",2305.5420379500001,null,null,2430.0091129774551]
[null,null,61,"Varde",573,null,"Kr./ha/år",2115.6599702399899,null,null,2229.8760651599446]
[null,null,62,"Billund",530,null,"Kr./ha/år",1632.0767277800001,null,null,1720.1860804542978]
[null,null,63,"Odense",461,"Odense","Kr./ha/år",27203.4853831,{"$f":"+AVERAGE(H331:H331)","v":27203.4853831},null,28672.093719210505]
[null,null,64,"Hjørring",860,"Region Nordjylland","Kr./ha/år",5359.7820509599896,{"$f":"+AVERAGE(H332:H340)","v":3592.4831046433292},null,5649.1354367090589]
[null,null,65,"Frederikshavn",813,null,"Kr./ha/år",4843.44678303,null,null,5104.9252745134645]
[null,null,66,"Morsø",773,null,"Kr./ha/år",4065.3314371299898,null,null,{"$f":"+H334*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($H$267,Nettoprisindeks,3)","v":4284.8025656836226}]
[null,null,67,"Brønderslev",810,null,"Kr./ha/år",4020.3957807100001,null,null,4237.4410113068952]
[null,null,{"$f":"C335+1","v":68},"Vesthimmerlands",820,null,"Kr./ha/år",3266.2672147200001,null,null,3442.6000335463063]
[null,null,69,"Mariagerfjord",846,null,"Kr./ha/år",3234.9393344199898,null,null,3409.5808851784968]
[null,null,70,"Rebild",840,null,"Kr./ha/år",3077.9004842700001,null,null,3244.0641300403931]
[null,null,71,"Jammerbugt ",849,null,"Kr./ha/år",2905.6250985000001,null,null,3062.4882791246414]
[null,null,72,"Thisted",787,null,"Kr./ha/år",1558.6597580499899,null,null,1642.8056195672152]
[null,null,73,"Ålborg",851,"Ålborg","Kr./ha/år",18236.002274999901,{"$f":"+AVERAGE(H341:H341)","v":18236.002274999901},null,19220.491746890617]
[null,null,74,"Randers",730,"Region Midtjylland","Kr./ha/år",5226.1656003099897,{"$f":"+AVERAGE(H342:H358)","v":2982.1688861676434},null,5508.3055635691599]
[null,null,75,"Odder",727,null,"Kr./ha/år",5209.9523710000003,null,null,5491.2170462810091]
[null,null,76,"Horsens",615,null,"Kr./ha/år",5101.8942858600003,null,null,5377.3253334868359]
[null,null,77,"Hedensted",766,null,"Kr./ha/år",4118.5369603500003,null,null,4340.8804441855982]
[null,null,78,"Skive",779,null,"Kr./ha/år",3599.7694833999899,null,null,3794.1067676467255]
[null,null,79,"Struer",671,null,"Kr./ha/år",3443.1639030000001,null,null,3629.0466727748617]
[null,null,80,"Skanderborg",746,null,"Kr./ha/år",3222.8448140700002,null,null,3396.8334296197604]
[null,null,81,"Favrskov",710,null,"Kr./ha/år",3102.7408901399899,null,null,3270.245570951271]
[null,null,82,"Silkeborg",740,null,"Kr./ha/år",2666.8740157799898,null,null,2810.8479719026914]
[null,null,83,"Viborg",791,null,"Kr./ha/år",2594.4472325800002,null,null,2734.5111537910998]
[null,null,84,"Herning",657,null,"Kr./ha/år",2008.6217651300001,null,null,2117.0592916756063]
[null,null,85,"Syddjurs",706,null,"Kr./ha/år",2008.7134074799901,null,null,2117.1558814327846]
[null,null,86,"Norddjurs",707,null,"Kr./ha/år",1944.96186859,null,null,2049.9626496811925]
[null,null,87,"Holstebro",661,null,"Kr./ha/år",1915.8029347500001,null,null,2019.2295405946588]
[null,null,88,"Lemvig",665,null,"Kr./ha/år",1627.36096187,null,null,1715.2157290369983]
[null,null,89,"Ringkøbing-Skjern",760,null,"Kr./ha/år",1452.56729344,null,null,1530.9856433633788]
[null,null,90,"Ikast-Brande",756,null,"Kr./ha/år",1452.4532770999899,null,null,1530.8654717331538]
[null,null,91,"Århus",751,"Århus","Kr./ha/år",25667.0634894,{"$f":"+AVERAGE(H359:H359)","v":25667.0634894},null,27052.726498134467]
[null,null,92,"Bornholm",400,"Manglende kommuner","Kr./ha/år",{"$f":"+$H$268","v":8000},null,null,8431.8882864981315]
[null,null,93,"Ærø",492,null,"Kr./ha/år",{"$f":"+$H$268","v":8000},null,null,8431.8882864981315]
[null,null,94,"Samsø",741,null,"Kr./ha/år",{"$f":"+$H$268","v":8000},null,null,8431.8882864981315]
[null,null,95,"Læsø",825,null,"Kr./ha/år",{"$f":"+$H$268","v":8000},null,null,8431.8882864981315]
[null,null,96,"Frederiksberg",147,null,"Kr./ha/år",{"$f":"+$I$270","v":154651.61095619982},null,null,163000.63836370592]
[null,null,97,"København",101,null,"Kr./ha/år",{"$f":"+$I$270","v":154651.61095619982},null,null,163000.63836370592]
[null,null,98,"Fanø",563,null,"Kr./ha/år",{"$f":"+$H$268","v":8000},null,null,8431.8882864981315]
[null,null,99,"Rødovre",175,null,"Kr./ha/år",{"$f":"+$I$275","v":65642.173632966646},null,null,69185.934369511]
[null,null,null,"Note: Værdier for manglende kommuner er opgjort som landsgennemsnittet for Bornholm, Ærø, Samsø, Læsø og Fanø. Frederiksberg og Københavns er opgjort som gns. for Københavns omegn 1, mens værdier for Rødovre er opgjort som gns. for Københavns omegn 2 "]
[null,null,null,"Kilde: Udtræk fra DØRS, baggrundsmateriale til Miljøministeriets nøgletalskatalog, Bjørner, T. B., C.U. Jensen og M. Termansen (2014): Den rekreative værdi af naturområder i Danmark, DØRS Arbejdspapir 2014:1"]
[]
[null,null,null,"Fremskrivning"]
[null,null,null,"Nøgletallet er prisjusteret med udviklingen i nettoprisindekset. "]
[]
[]
[]
[null,null,"Kulstoflagring"]
[]
[null,null,null,"Beskrivelse"]
[null,null,null,"Tallene angiver den forventede drivhusgaseffektgevinst ved omlægning af overflader fra ikke-organisk til organisk materiale. Dette kan f.eks være i form af etablering af vådområder, grønne tage og regnbede, hvor der tidligere har været hårde flader i form af asfalt, tagbelægning, cement el. lign. Grønne overflader fjerner i varierende grad kuldioxid fra atmosfæren og binder det som organisk stof i jorden. I nogle tilfælde, f.eks. ved vådområder, vil der være det en modsatrettet effekt i form af produktion af metan, som er en stærk drivhusgas. Nedenstående tal angiver nettoeffekten på drivhusgasser samlet set. Effekten værdisættes ved brug af kvoteprisen, hvor forudsætningen er, at den marginale reduktionsomkostning ved at opfylde Danmarks forpligtende klimamålsætning, anvendes som beregningspris."]
[]
[null,null,null,"Beregnet enhedspris"]
[null,null,null,"Kvotepris CO₂ korrigeret for NAF","kr. pr. ton CO₂",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"G388*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$388,Nettoprisindeks,3)","v":57.073182996627594}]
[null,null,null,""]
[null,null,null,"Data",null,"prisår for data"]
[null,null,null,"Lagring vådområder","kg. CO₂/ m² ",null,30]
[null,null,null,"Lagring grønne tage","kg. CO₂/ m² ",null,4]
[null,null,null,"Lagring vejkanter, græsarealer, regnbede mv.","kg. CO₂/ m² ",null,8]
[null,null,null,"Kvotepris CO₂","kr. pr. ton CO₂",2014,55]
[null,null,null,"Kilde: Herbst, M., R. Ringgaard, T. Friborg og H. Søgaard (2009): Forøger vådområder den globale opvarmning?. Vand og Jord, 84, s. 84-88, Luo Y. og X. Zhou (2006): Soil Respiration and the Environment. Academic Press"]
[null,null,null,"Kilde: Herfort, S., S. Tschuikowa og A. Ibañez (2012): CO2 absorption capacity of typical green roof plants. Fachvereinigung Bauwerksbegrünung e. V. (FBB)"]
[null,null,null,"Kilde: Lal, R., og Augustin, B. (2011). Carbon sequestration in urban ecosystems. Springer Science & Business Media."]
[null,null,null,"Kilde: Transportøkonomiske enhedspriser 2014"]
[null,null,null,"kilde: ENS (2014). Samfundsøkonomiske beregningsforudsætninger"]
[]
[null,null,null,"Fremskrivning"]
[null,null,null,"Nøgletallet prisjusteres med udviklingen i nettoprisindekset. "]
[]
[]
[null,null,"Vandbesparelse"]
[]
[null,null,null,"Beskrivelse"]
[null,null,null,"Enhedsprisen anvendes til at værdisætte reduktionen i forbrug af vand  fra vandværk som følge af regnvandsopsamling. Enhedprisen angiver prisen på vand for en gennemsnitlig husstand i Danmark. Prisen indeholder både afregning til vandværk og spildevand."]
[]
[null,null,null,"Beregnet enhedspris"]
[null,null,null,"Vandpris","kr. pr. m³ ",{"$f":"PrisAar&\"-priser\"","v":"2016-priser"},{"$f":"F409*HLOOKUP(PrisAar,Nettoprisindeks,3)/HLOOKUP($F$408,Nettoprisindeks,3)","v":64.337042650743825}]
[null,null,null,""]
[null,null,null,"Data"]
[null,null,null,"Prisår for data","år",2014]
[null,null,null,"Vandpris","kr. pr. m³ ",62]
[null,null,null,"Kilde: DANVA (2014): Vand i tal 2014"]
[]
[null,null,null,"Fremskrivning"]
[null,null,null,"Nøgletallet prisjusteres med udviklingen i nettoprisindekset. "]

{"sheet":"Log","index":14,"n_rows":14,"n_cols":14,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Log"}]
[]
[]
[null,null,null,"Navn/initialer"]
[null,null,null,"Dato",{"$f":"TODAY()","v":"2015-11-18"}]
[null,null,null,"Ændring"]
[]
[]
[null,null,null,"Aktuelle resultater"]
[null,null,null,{"$f":"D4","v":"Navn/initialer"},{"$f":"D5","v":"Dato"},{"$f":"D6","v":"Ændring"},{"$f":"Resultater!D12","v":"Tiltagsomkostninger"},{"$f":"Resultater!D20","v":"Sparede skadesomkostninger"},{"$f":"Resultater!D27","v":"Sidegevinster"},{"$f":"Resultater!D33","v":"Samfundsøkonomisk gevinst i mio. kr. uden sidegevinster"},{"$f":"Resultater!D34","v":"Samfundsøkonomisk gevinst i mio. kr. med sidegevinster"},{"$f":"Resultater!D38","v":"Skadesomkostninger uden tiltag"},{"$f":"Resultater!D39","v":"Skadesomkostninger ved implementering af tiltaget"},"Indsæt kolonner før denne"]
[null,null,null,{"$f":"E4","v":0},{"$f":"E5","v":"2015-11-18"},{"$f":"E6","v":0},{"$f":"Resultater!F12","v":10.501073397766325},{"$f":"Resultater!F20","v":33.559240274527539},{"$f":"Resultater!F27","v":1.3063412096401825},{"$f":"Resultater!F33","v":19.616759370394785},{"$f":"Resultater!F34","v":20.923100580034948},{"$f":"Resultater!F38","v":34.371774097686391},{"$f":"Resultater!F39","v":0.8125338231588517}]
[]
[null,null,null,"Loggede resultater"]
[null,null,null,{"$f":"D10","v":"Navn/initialer"},{"$f":"E10","v":"Dato"},"Ændring","Tiltagsomkostninger","Sparede skadesomkostninger","Sidegevinster","Samfundsøkonomisk gevinst i mio. kr. uden sidegevinster","Samfundsøkonomisk gevinst i mio. kr. med sidegevinster","Skadesomkostninger uden tiltag","Skadesomkostninger ved implementering af tiltaget","Indsæt kolonner før denne"]

{"sheet":"Lister","index":15,"n_rows":130,"n_cols":5,"rows_kept":130,"cut":false,"hidden":false,"merged":[[26,3,26,4]]}
[null,{"$f":"MID(CELL(\"filename\",A1),1+FIND(\"]\",CELL(\"filename\",A1)),99)","v":"Lister"}]
[]
[]
[null,null,null,"Valg under trin 1"]
[null,null,null,"Vælg A eller B"]
[null,null,null,"A: Indtast selv skadesomkostninger i mio. kr."]
[null,null,null,"B: Indtast mængder til værdisætning af skadesomkostningerne"]
[]
[null,null,null,"Valgt under trin 1"]
[null,null,null,3]
[]
[null,null,null,"Valg under trin 2"]
[null,null,null,"Vælg A eller B"]
[null,null,null,"A: Indtast selv tiltagsomkostninger"]
[null,null,null,"B: Indtast mængder af tiltag fra tiltagskataloget"]
[]
[null,null,null,"Valgt under trin 2"]
[null,null,null,2]
[]
[null,null,null,"C:Reducer automatisk skadesomkostningerne  "]
[null,null,null,"Hændelse"]
[null,null,null,5,1]
[null,null,null,10,1]
[null,null,null,20,{"$f":"IF(Brugerinput!$E$44=0,0,(Brugerinput!$E$43)/Brugerinput!$E$44)","v":0}]
[null,null,null,50,{"$f":"IF(Brugerinput!$E$44=0,0,(Brugerinput!$E$43)/Brugerinput!$E$45)","v":0}]
[null,null,null,100,{"$f":"IF(Brugerinput!$E$44=0,0,(Brugerinput!$E$43)/Brugerinput!$E$46)","v":0}]
[]
[null,null,null,"Valgt naturværdi"]
[null,null,null,{"$f":"MATCH(Brugerinput!$F$142,Lister!$D$32:$D$130,0)","v":1}]
[]
[null,null,null,"Knap til naturværdi"]
[null,null,null,"Vælg kommune fra listen"]
[null,null,null,{"$f":"Enhedspriser!D270","v":"Gentofte"}]
[null,null,null,{"$f":"Enhedspriser!D271","v":"Brøndby"}]
[null,null,null,{"$f":"Enhedspriser!D272","v":"Hvidovre"}]
[null,null,null,{"$f":"Enhedspriser!D273","v":"Vallensbæk"}]
[null,null,null,{"$f":"Enhedspriser!D274","v":"Lyngby-Taarbæk"}]
[null,null,null,{"$f":"Enhedspriser!D275","v":"Ishøj"}]
[null,null,null,{"$f":"Enhedspriser!D276","v":"Herlev"}]
[null,null,null,{"$f":"Enhedspriser!D277","v":"Høje Tåstrup"}]
[null,null,null,{"$f":"Enhedspriser!D278","v":"Glostrup"}]
[null,null,null,{"$f":"Enhedspriser!D279","v":"Albertslund"}]
[null,null,null,{"$f":"Enhedspriser!D280","v":"Dragør"}]
[null,null,null,{"$f":"Enhedspriser!D281","v":"Gladsaxe"}]
[null,null,null,{"$f":"Enhedspriser!D282","v":"Ballerup"}]
[null,null,null,{"$f":"Enhedspriser!D283","v":"Tårnby"}]
[null,null,null,{"$f":"Enhedspriser!D284","v":"Greve"}]
[null,null,null,{"$f":"Enhedspriser!D285","v":"Solrød"}]
[null,null,null,{"$f":"Enhedspriser!D286","v":"Furesø"}]
[null,null,null,{"$f":"Enhedspriser!D287","v":"Roskilde"}]
[null,null,null,{"$f":"Enhedspriser!D288","v":"Rudersdal"}]
[null,null,null,{"$f":"Enhedspriser!D289","v":"Egedal"}]
[null,null,null,{"$f":"Enhedspriser!D290","v":"Hørsholm"}]
[null,null,null,{"$f":"Enhedspriser!D291","v":"Helsingør"}]
[null,null,null,{"$f":"Enhedspriser!D292","v":"Allerød"}]
[null,null,null,{"$f":"Enhedspriser!D293","v":"Fredensborg"}]
[null,null,null,{"$f":"Enhedspriser!D294","v":"Lejre"}]
[null,null,null,{"$f":"Enhedspriser!D295","v":"Hillerød"}]
[null,null,null,{"$f":"Enhedspriser!D296","v":"Slagelse"}]
[null,null,null,{"$f":"Enhedspriser!D297","v":"Køge"}]
[null,null,null,{"$f":"Enhedspriser!D298","v":"Odsherred"}]
[null,null,null,{"$f":"Enhedspriser!D299","v":"Frederikssund"}]
[null,null,null,{"$f":"Enhedspriser!D300","v":"Næstved"}]
[null,null,null,{"$f":"Enhedspriser!D301","v":"Ringsted"}]
[null,null,null,{"$f":"Enhedspriser!D302","v":"Gribskov"}]
[null,null,null,{"$f":"Enhedspriser!D303","v":"Holbæk"}]
[null,null,null,{"$f":"Enhedspriser!D304","v":"Frederiksværk-Hundested "}]
[null,null,null,{"$f":"Enhedspriser!D305","v":"Stevns"}]
[null,null,null,{"$f":"Enhedspriser!D306","v":"Guldborgsund"}]
[null,null,null,{"$f":"Enhedspriser!D307","v":"Faxe"}]
[null,null,null,{"$f":"Enhedspriser!D308","v":"Kalundborg"}]
[null,null,null,{"$f":"Enhedspriser!D309","v":"Lolland"}]
[null,null,null,{"$f":"Enhedspriser!D310","v":"Sorø"}]
[null,null,null,{"$f":"Enhedspriser!D311","v":"Vordingborg"}]
[null,null,null,{"$f":"Enhedspriser!D312","v":"Fredericia"}]
[null,null,null,{"$f":"Enhedspriser!D313","v":"Middelfart"}]
[null,null,null,{"$f":"Enhedspriser!D314","v":"Svendborg"}]
[null,null,null,{"$f":"Enhedspriser!D315","v":"Sønderborg"}]
[null,null,null,{"$f":"Enhedspriser!D316","v":"Nyborg"}]
[null,null,null,{"$f":"Enhedspriser!D317","v":"Kerteminde"}]
[null,null,null,{"$f":"Enhedspriser!D318","v":"Esbjerg"}]
[null,null,null,{"$f":"Enhedspriser!D319","v":"Kolding"}]
[null,null,null,{"$f":"Enhedspriser!D320","v":"Nordfyns"}]
[null,null,null,{"$f":"Enhedspriser!D321","v":"Faaborg-Midtfyn"}]
[null,null,null,{"$f":"Enhedspriser!D322","v":"Assens"}]
[null,null,null,{"$f":"Enhedspriser!D323","v":"Vejle"}]
[null,null,null,{"$f":"Enhedspriser!D324","v":"Haderslev"}]
[null,null,null,{"$f":"Enhedspriser!D325","v":"Aabenraa"}]
[null,null,null,{"$f":"Enhedspriser!D326","v":"Vejen"}]
[null,null,null,{"$f":"Enhedspriser!D327","v":"Langeland"}]
[null,null,null,{"$f":"Enhedspriser!D328","v":"Tønder"}]
[null,null,null,{"$f":"Enhedspriser!D329","v":"Varde"}]
[null,null,null,{"$f":"Enhedspriser!D330","v":"Billund"}]
[null,null,null,{"$f":"Enhedspriser!D331","v":"Odense"}]
[null,null,null,{"$f":"Enhedspriser!D332","v":"Hjørring"}]
[null,null,null,{"$f":"Enhedspriser!D333","v":"Frederikshavn"}]
[null,null,null,{"$f":"Enhedspriser!D334","v":"Morsø"}]
[null,null,null,{"$f":"Enhedspriser!D335","v":"Brønderslev"}]
[null,null,null,{"$f":"Enhedspriser!D336","v":"Vesthimmerlands"}]
[null,null,null,{"$f":"Enhedspriser!D337","v":"Mariagerfjord"}]
[null,null,null,{"$f":"Enhedspriser!D338","v":"Rebild"}]
[null,null,null,{"$f":"Enhedspriser!D339","v":"Jammerbugt "}]
[null,null,null,{"$f":"Enhedspriser!D340","v":"Thisted"}]
[null,null,null,{"$f":"Enhedspriser!D341","v":"Ålborg"}]
[null,null,null,{"$f":"Enhedspriser!D342","v":"Randers"}]
[null,null,null,{"$f":"Enhedspriser!D343","v":"Odder"}]
[null,null,null,{"$f":"Enhedspriser!D344","v":"Horsens"}]
[null,null,null,{"$f":"Enhedspriser!D345","v":"Hedensted"}]
[null,null,null,{"$f":"Enhedspriser!D346","v":"Skive"}]
[null,null,null,{"$f":"Enhedspriser!D347","v":"Struer"}]
[null,null,null,{"$f":"Enhedspriser!D348","v":"Skanderborg"}]
[null,null,null,{"$f":"Enhedspriser!D349","v":"Favrskov"}]
[null,null,null,{"$f":"Enhedspriser!D350","v":"Silkeborg"}]
[null,null,null,{"$f":"Enhedspriser!D351","v":"Viborg"}]
[null,null,null,{"$f":"Enhedspriser!D352","v":"Herning"}]
[null,null,null,{"$f":"Enhedspriser!D353","v":"Syddjurs"}]
[null,null,null,{"$f":"Enhedspriser!D354","v":"Norddjurs"}]
[null,null,null,{"$f":"Enhedspriser!D355","v":"Holstebro"}]
[null,null,null,{"$f":"Enhedspriser!D356","v":"Lemvig"}]
[null,null,null,{"$f":"Enhedspriser!D357","v":"Ringkøbing-Skjern"}]
[null,null,null,{"$f":"Enhedspriser!D358","v":"Ikast-Brande"}]
[null,null,null,{"$f":"Enhedspriser!D359","v":"Århus"}]
[null,null,null,{"$f":"Enhedspriser!D360","v":"Bornholm"}]
[null,null,null,{"$f":"Enhedspriser!D361","v":"Ærø"}]
[null,null,null,{"$f":"Enhedspriser!D362","v":"Samsø"}]
[null,null,null,{"$f":"Enhedspriser!D363","v":"Læsø"}]
[null,null,null,{"$f":"Enhedspriser!D364","v":"Frederiksberg"}]
[null,null,null,{"$f":"Enhedspriser!D365","v":"København"}]
[null,null,null,{"$f":"Enhedspriser!D366","v":"Fanø"}]
[null,null,null,{"$f":"Enhedspriser!D367","v":"Rødovre"}]