{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Støtteberegninger","Vejledning","Investerings kalkule m. makro","Klima","Ark2","Ark1","Tabel","Investerings kalkule u. makro","Smågrisepriser"],"not_rendered":{"charts":6,"images":6,"macros":1,"external_links":0,"defined_names":80,"comments":4,"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":"Støtteberegninger","index":0,"n_rows":55,"n_cols":16,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,"Per årsso","Per smågrisestiplads","Per slagetgrise stiplads"]
[null,null,null,null,"Beløb per årsso",{"$f":"F14/1000","v":22826.505346994225},{"$f":"N19","v":2200},3600,2600]
[null,null,null,null,"Andel lokalitet",{"$f":"SUM(F16:F18)*(1-H15)/F24","v":1132.1937818612221},{"$f":"H15*SUM(F16:F20)/F54","v":109.11991486347596},{"$f":"745+225","v":970},{"$f":"H4","v":970}]
[null,null,null,null,"I alt",{"$f":"SUM(F3:F4)","v":23958.699128855445},{"$f":"SUM(G3:G4)","v":2309.119914863476},{"$f":"SUM(H3:H4)","v":4570},{"$f":"SUM(I3:I4)","v":3570}]
[null,null,null,null,null,null,null,null,null,null,null,"2024 prisestimater sostipladser","Pris per stiplads","Pris per stiplads inkl. fodersilo og gylleopbevaring","Nettoareal kvm/stiplads/gris","I alt kvm/stiplads med gange og backbone"]
[null,null,null,null,null,"Per årsso","Per smågrisestiplads","Per slagetgrise stiplads trad.","Per slagtegrisestiplads rundbue",null,null,"Kassesti",31350,32000,4.59,6.09]
[null,null,null,null,null,23000,2200,3600,2600,null,null,"Løsdrift faresti",42850,43500,6.51,8.84]
[null,null,null,null,null,1150,110,1000,1000,null,null,"Løbestiplads med ornetillæg",18100,18400,2.54,3.17]
[null,null,null,null,"lalt",{"$f":"SUM(F8:F9)","v":24150},{"$f":"SUM(G8:G9)","v":2310},4600,3600,null,null,"Sygesti",12900,12900,2.8,3.47]
[null,null,null,null,"Lang afskrivningstid % af total",67,67,79,{"$f":"100*(1-H12/I10)","v":73.166666666666671},null,null,"Drægtighedstalde"]
[null,null,null,null,null,null,null,{"$f":"H10-H10*H11%","v":966},null,null,null,"Gulvfodring",10150,11750,2.11,2.34]
[null,null,null,null,"Investeringsbeløb/scenarie nr.",1,null,null,null,null,null,"Vådfoder i langkrybbe",10690,12290,2.29,2.52]
[null,null,null,null,"Investering sohold",22826505.346994225,null,null,null,null,null,"Ædeboks per so",13800,15350,2.7,2.96]
[null,null,null,null,"Investering smågrise",13359452.054794522,null,{"$f":"F15/SUM(F14:F15)","v":0.36918885153316783},null,null,null,"Elektronisk sofodring",10150,11750,2.11,2.34]
[null,null,null,null,"Investering lokalitet ",981500,null,null,null,null,null,"Polte 30-110 kg",5900,6400,1.3,1.5]
[null,null,null,null,"Investering i grusveje (estimat)",338130.00000000006,null,null,null,null,null,"Polte > 110 kg ",8400,8400,1.9,2.2000000000000002]
[null,null,null,null,"Investering personale faciliteter",475192.08678934356,null,{"$f":"SUM(F16:F18)","v":1794822.0867893435},{"$f":"H15*H18","v":662628.30492812139},null,null,"Smågrise"]
[null,null,null,null,"Investering i foderlader og korngrave",0,null,null,null,null,null,"Smågrisestald",1950,2200,0.33,0.41]
[null,null,null,null,"Investering miljøteknologi",0]
[null,null,null,null,"I alt",37980779.488578096]
[null,null,null,null,null,null,null,null,null,null,null,"Slagtegrisefoder",2.0499999999999998,"kr/fesv"]
[null,null,null,null,"Per til og med fravænniong",{"$f":"F14+(1-H15)*H18","v":23958699.128855448},null,null,null,null,null,null,null,{"$f":"\"+/-\"","v":"+/-"}]
[null,null,null,null,"Årssøer",{"$f":"1000","v":1000},null,null,null,null,null,"Sofoder",{"$f":"M$22+N24","v":2.11},0.06]
[null,null,null,null,"Per årsso",{"$f":"F23/F24","v":23958.699128855449},null,null,null,null,null,"Smågiseblanding 1",{"$f":"M$22+N25","v":3.98},{"$f":"3.98-2.05","v":1.9300000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,"Smågiseblanding 2",2.17,{"$f":"2.17-2.05","v":0.12000000000000011}]
[null,null,null,null,"per smågris",{"$f":"N19+I18/F54","v":2309.119914863476},null,null,null,null,null,"Slagtegrisefoder",2.0499999999999998,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Notering","Efterbetaling","I alt"]
[null,null,null,null,null,null,null,null,null,null,null,"Langsigtet prognose",11.5,1,{"$f":"M30+N30","v":12.5}]
[null,null,null,null,"Stipladsberegninger"]
[null,null,null,null,"Scenarie nr.",1]
[null,null,null,null,"Årssøer i anlæg",1000]
[null,null,null,null,"Antal sohold valgt",21]
[null,null,null,null,"Median fravænningsalder grise",25]
[null,null,null,null,"Fravænnede grise per årsso i beregning",39.1]
[null,null,null,null,"Valgte driftsformer"]
[null,null,null,null,"Fodringssystem drægtighedstald","Elektronisk sofodring"]
[null,null,null,null,"Driftsform drægtighedstald","Dynamisk "]
[null,null,null,null,"Driftsform farestald og placering ammesøer","S-drift"]
[null,null,null,null,"Pladser/scenarie ",1]
[null,null,null,null,"Løbe-stald, stipladser",99.06034189969435]
[null,null,null,null,"Drægtighedsstalden, stipladser",661]
[null,null,null,null,"Opsamlingsstipladser til omløbere som bliver på starthold",0]
[null,null,null,null,"Flyttestipladser",44]
[null,null,null,null,"Farestier",257]
[null,null,null,null,"Sygestipladser ",22.789539227895396]
[null,null,null,null,"Mindre raskmeldingstipladser",0]
[null,null,null,null,"I alt pladser til søer- minus flyttepladser",1039.8498811275897]
[null,null,null,null,"Polte kalkuler"]
[null,null,null,null,"Små poltepladser i en klimastald (udregnes kun ved salg ved fravænning, og egenproducerede polte",0]
[null,null,null,null,"Poltestald fra 30 -110 kg, stipladser",0]
[null,null,null,null,"Poltepladser > 110 kg, stipladser",148.4]
[null,null,null,null,"Smågrisestipladser (sygestier medregnet)",6072.4782067247825]
[null,null,null,null,"Areal kmv/foderdag/smågrise",0.33]

{"sheet":"Vejledning","index":1,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[90,0,90,11],[82,0,83,10],[46,0,46,5],[8,0,8,15]]}
[null,null,null,null,"Støttet af:"]
[]
[]
[]
[]
[]
[]
["Spørgsmål til regnearket kan rettes til Michael Groes Christiansen, tlf. 5135 9333, e-mail:",null,null,null,null,null,null,"mgc@seges.dk"]
["Ansvarsfraskrivelse: SEGES Innovation påtager sig intet ansvar for resultaterne ved anvendelse af dette program. SEGES innovation er således ikke ansvarlig for hverken direkte eller indirekte tab som brugere måtte lide ved at disponere  på baggrund af tal og beregninger fra programmet."]
[]
["Vejledning til rentabilitetsberegning – version 1.05",null,null,"2025-12-11"]
["Formålet med regnearket er at beregne rentabiliteten ved et byggeprojekt af en ny svineejendom baseret på langsigtede realistiske forudsætninger."]
["Til dette formål forsøger SEGES Innovation at stille fælles mellem-langsigtede prognoser for smågrisepriser og danske afregningspriser til rådighed. "]
["Disse prognoser er baseret på forventninger til fremtiden, der som oftest er baseret på, hvordan det historisk har været at sælge smågrise eller få rentablitet i dansk svineproduktion for en gennemsnitsproducent."]
["Prognosen på mellenlang sigt er p.t. 2,00 kr./FEsv for indkøbt slagtesvinefoder og en gennnemsnitlig afregningspris på ca. 12,5  kr./kg, hvoraf basisnotering udgør de 11,8 kr./kg."]
["Afregningspriser og foderpriser følges oftest ad. Besætningens egen foderpris kan være lavere/højere men bør sættes i forhold til den langsigtede foderprisprognose."]
["Tillæg/fradrag pr. smågris i forhold til beregnet smågrisenotering sker på eget ansvar. Tillæg på smågrise kan skyldes undenlandsk efterspørgsel efter smågrise."]
["SEGES Innovation, forventer at standardtillæg i Danmark pr. smågris er cirka 20 kr./smågris i fremtidige kalkuler, men afhænger af kvalitet og mængder."]
[]
["Programmet kan beregne"]
["En investeringsafkastningsgrad (AG)."]
["EVA (økonomisk værdi tilføjet) = AG-WACC."]
["WACC er engelsk for en vægtet kalkulationsrente (læs senere i vejledning)."]
["Investeringens tilbagebetalingstid i år ekskl. besætningsværdien. Besætningsværdien betragtes som et kort aktiv, der til enhver tid kan elimeres (dog med noget tab)."]
["Projektets kapitalværdi (kun positiv hvis AG > WACC), en tilbagediskontering af pengestrøm med WACC."]
["Nulpunktsnotering og sikkersmargin i forhold til langtidsprognosen men kun i arket Investerings kalkule med makro"]
["Resultat pr. gris."]
[]
["Eksempel på hvordan WACC beregnes: FINANSIERINGSANDELE OG RENTESATSER"]
["FINANSIERINGSKILDE:","ANDELE","AKTUEL RENTE INKL. ADM. OMK."]
["Realkredit Fast",0.1,{"$f":"4+0.6","v":4.5999999999999996}]
["Realkredit Variabel",0.5,{"$f":"3+0.6","v":3.6}]
["Bank",0.3,{"$f":"6+0.6","v":6.6}]
["Vækstfond ea.",0,8.25]
["Egenkapital",0.1,6]
["WACC ",{"$f":"SUM(B31:B35)","v":0.99999999999999989},{"$f":"SUMPRODUCT(B31:B35,C31:C35)","v":4.84}]
["WACC uden egenkapitalforretningskrav",null,{"$f":"C36-B35*C35","v":4.24}]
[]
["Hvis WACC uden egenkapital bruges, bliver renteomkostninger lavere. "]
["Egenkapitalens forretning er så: EVA/(egenkapital i % af investeret kapital)."]
["En EVA på 1 % med 10 % egenkapitalfinansiering, svarer til 10 % i egenkapital forretning."]
[]
["Vejledning til regnearket"]
[]
["Forudsætninger indlægges i farvede celler"]
["I gule celler kan der indlægges egne værdier"]
[]
["Input til langsigtet prognose."]
["Anbefalet prrognose prisniveau på mellemlang sigt fra SEGES er 2 kr. FEsv/slagtegrisefoder og 11,5 kr./kg i notering"]
[]
["Programmet funktionalitet er bedst med makro slået til"]
["Hvis programmet afvikles uden makro, er målsøgning nøjagtig nulpunktsnotering sat ud af kraft."]
["Der er tre driftsgrene: søer, smågrise og slagtesvin."]
[]
["Produktivitet og investeringsomfang"]
["Det forudsættes som udgangspunkt at anlægget vil have en produktivitet på niveau med"]
["de 33 % bedste svinebedrifter."]
["Når programmet åbnes er årssøer samt alle smågrise- og slagtesvinestipladser sat til nul."]
["De indlagte stipladspriser er for cirka 1.200 søer, cirka 6.000 smågrisestipladser og 5.000 slagtesvinepladser."]
["Oplyste antal stiplads bruges til at beregne produktionsomfang og er pr. årsso eller til indsatte grise."]
["Ekstra stipladser i form af sygestier eller bufferstier skal derfor ikke indlægges, men de skal inkluderes i stipladsprisen."]
["Stipladspriser er for et funktionsdygtigt anlæg uden miljøteknologi. Programmets stipladspriser kan overskrives med egne."]
["Miljøteknologi investering pr. stiplads indlægges særskilt."]
["Der indlægges en del produktivitetsoplysninger i den indledende fase om foderforbrug samt forventet salgsvægt."]
["Priser for grise op til 40 kg findes automatisk af programmet, og er således fra beregnet smågrisenotering ved given notering og foderpris på landsplan."]
[]
["Værdier og input kan også overskrives i rentablitetskalkulens gule celler"]
["Bruger er således først færdig, når gule celler i denne del af programmet er gennemgået for egne justeringer."]
["Først når de cirka 2 sider/driftgren er gennemgået, bør nulpunktnotering findes via makroknap. "]
[]
["Tillæg/fradrag til smågrisepris(er). Korrektion for mængde- og kvalitetstillæg."]
["Transportpriser"]
["Egne Foderpriser. Forventede gennemsnitlige foderpriser over investeringens levetid set i forhold til langtidsprognosens priser."]
["Timeløn. Forventet timeløn til ansatte eller minutpris ved smågrise og slagtesvin."]
["Tidsforbrug. Antal time pr. årsso  samt antal minutter pr. smågris og pr. slagtesvin."]
["Hvis gyllens nettoværdi er positiv skrives enhedsværdien/ton med negativt fortegn."]
["Disse faktorer er de vigtigste at tage stilling til, men de øvrige faktorer bør også gennemgås og tilrettes."]
[]
["Kontante kapacitetsomkostninger"]
["Generelt er det forudsat, at de kontante kapacitetsomkostninger vil ligge"]
["på niveau med de 33 % bedste med hensyn til kapacitetsomkostninger i Danmark."]
[]
["Afskrivninger er udspecificeres på bygninger/inventar samt miljøteknologi samt diverse, som dækker renteomkostning under byggerifasen, ind- afkøringstab samt miljøtilladelse."]
[]
[]
["Vigtigt: Alle levetider skal være angivet i halve eller hele år."]
["Afskrivninger på inventar etc.: Afrundes med loft til heltal i forhold til bygningens levetid. Hvis bygning holder 25 år, inventar kun 10 år, skal der investeres 3 gange i inventar ink. start investering."]
["Alle reinvesteringer, som foretages mere end 5 gange set i forhold til bygningens levetid (eksemplevis noget miljøteknologi), skal tages som driftsomkostning og ikke som investering."]
["Tilskud fratrækkes afskrivninger og fordeles på bygningens levetid. Det vides eksemplevis ikke, om der er tilskud om 13 år, hvis en en mlijøteknologi skal erstattes til den tid."]
[]
["Renteomkostninger: Investeret kapital forudsættes afdraget så hurligt som muligt i beregninger via pengestrømmen før afskrivninger og renteomkostninger (EBID) sat i forhold til restgæld. Renteomkostningen er dynamisk, det vil sige, at den er baseret på pengestrømsanalyse i projektets levetid."]
[]
["Ordinært resultat og resultat per enhed"]
["Hvis investeringen er lønsom er ordinært resultat og resultat ens."]
["Der er kun forskel på ordinært resultat og resultat, hvis investeringen ikke er lønsom ved en givent niveau, fx ved lav notering."]
["Årsagen er, at afskrivninger, medtaget i rentabilitetskalkulen, reelt ikke er afdraget til investorer."]
["Derfor indlægges der en ekstraordinær renteomkostning, baseret på at ikke-afdragne afskrivninger forrrentes 5 år ekstra *0,5 * WACC som ikke fremgår af cashflow opstilling."]
[]
["Rentabilitet"]
["Alle resultater er før skat."]
[]
["Beregningsmæssige forhold"]
["Alle berenginger er før skat. Der gøres opmærksom på, at der ikke er indlagt hverken prisstigninger, effektivitetsstigninger,"]
["scrapværdi eller skat. Der kan argumenteres for, at input-faktorer, fx arbejdsløn, vil stige"]
["med mere end inflationen over tid, mens der ikke er belæg for at afregningsprisen over tid"]
["har udvist nogen stigende trend, eller vil gøre det i fremtiden. Dette hænger sammen med, at"]
["der historisk har været en stigende effektivitet i svineproduktionen. Det er oplagt at forvente,"]
["at eventuelle effektivitetsforbedringer i svineproduktionen går til at betale for stigende priser"]
["på input-faktorerne. Der er ikke medtaget nogen scrapværdi, da det forventes, at stald og"]
["inventar vil være værdiløse ved investeringsperiodens afslutning."]
["Der er ikke medtaget eventuelle omkostninger til nedrivning af staldbygninger. "]
["Der er ikke taget hensyn til virksomhedsskat."]

{"sheet":"Investerings kalkule m. makro","index":2,"n_rows":828,"n_cols":23,"rows_kept":828,"cut":false,"hidden":false,"merged":[[16,2,16,9],[7,5,8,9],[603,3,603,8],[195,3,195,8],[170,3,170,7],[279,2,279,8],[476,2,476,9],[70,2,70,8],[17,4,17,9],[4,2,4,9],[1,2,2,4],[1,5,2,5],[1,6,2,9],[13,5,14,9],[10,5,11,9]]}
[]
[null,null,"Rentabilitetsanalyser svin ved investeringer i stald",null,null,"For:","SEGES"]
[]
[null,null,"Navigationslink række visninger","Prisprognose på mellemlang sigt",null,"So kalkule","Smågrise kalkule","Slagtesvin kalkule",null,"Samlet R-analyse"]
["Vis"]
["Nej"]
["Ja",null,"Styring af rækker som vises. Vælg og tryk på opdater rækkevisning",null,null,"Når alle input er indlagt kan nulpunkt beregnes via makroknap"]
["Ja",null,"Vis langsigtet prognose","Ja",null,"Når alle input er indlagt kan nulpunkt beregnes via makroknap"]
["Ja",null,"Vis søer","Ja"]
["Ja",null,"Vis smågrise","Ja"]
["Ja",null,"Vis slagtesvin","Ja",null,"Gule celler er input celle. Indsæt ikke egne rækker etc. I dette regneark"]
["Ja",null,"Vis cash flow søer","Ja"]
["Ja",null,"Vis cash flow smågrise","Ja"]
["Ja",null,"Vis cash flow slagtesvin","Ja",null,"Der kan laves et kopi af arket som kan gives nyt navn, hvis man gerne vil have flere scenarier i samme regnearksfil"]
["Ja",null,"Konsolideret ved mere end 1 driftsgren","Ja"]
["Ja",null,"Konsolideret cash flow","Nej"]
["Ja",null,"Rentabilitetsanalyser svin ved investeringer i stalde"]
[{"$f":"IF($D$8=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Prisprognose dansk griseproduktion mellemlang sigt",null,"Anbefalet prisniveau på mellemlang sigt er 2 kr. FEsv/slagtegrisefoder og 12,5 kr./kg i samlet afregning"]
["Ja",null,"Sidste længere prisprognose","2025-09-01",null,"Normpristal"]
["Ja",null,"Indkøbt slagtegrisefoderpris prognose landsplan",2,"kr./FEsv","Produktionsafgift søer og slagtepolte",null,null,null,12.1]
["Ja",null,"Mellemlangsigtet notering svin ved denne foderpris",{"$f":"11.8","v":11.8},"kr./kg","Produktionsafgift slagtesvin",null,null,null,6.1]
["Ja",null,"Diverse standard korrektioner, kr../kg",0.7,null,"Genafgift søer",null,null,null,70]
["Ja",null,"Gns. dansk afregningspris",{"$f":"D21+D22","v":12.5},"kr./kg","Anslået købspris LY sopolte ved givet niveau",null,null,null,{"$f":"(D25+0.12)*125+500","v":2077.5}]
["Ja",null,"Følsomhed notering svin (bruges af program)",0,null,"Vedligehold bygninger af investeringssum",null,null,null,6.0000000000000001E-3]
["Ja",null,"Dansk afregningspris inkl. følsomhedsfaktor",{"$f":"D21+D22+D24","v":12.5},null,"Vedligehold inventar af investeringssum",null,null,null,0.02]
["Ja",null,"Afregningspris kr./kg slagtesøer",{"$f":"ROUND((D21+D24)*Smågrisepriser!B12,2)+(D22-Smågrisepriser!B10)","v":9.5299999999999994}]
["Ja",null,"Følsomhedsanalyse (+/- 2 intervaller) "]
["Ja",null,{"$f":"\"+/-  gns. dansk notering kr./kg\"","v":"+/-  gns. dansk notering kr./kg"},0.5,"kr./kg"]
["Ja",null,"Renteniveau indlagt (wacc)"]
["Ja",null,"Kalkulationsrente i beregningerne (wacc)",{"$f":"Vejledning!C36%","v":4.8399999999999999E-2},"pa"]
["Ja",null,"Byggerente",{"$f":"D30","v":4.8399999999999999E-2},"pa"]
["Ja",null,"Investeringens startdato","2026-01-01","Vigtig også af hensyn til klimaafgifter eller indregning af klimavirkemidler"]
["Ja"]
["Ja",null,"Klimaafgifter eller klimavirkemiddel"]
[{"$f":"IF($D$8=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Søg inspiration i arket Klima. Husk at BAT teknologi også kan være et klimavirkemiddel. I så fald tag disse med som BAT omkostning, men indlæg klimavirkeeffekt"]
["Ja",null,"Klima afgifter","Klima afgift Start niveau 2030, kr./enhed","Klima afgift Slutniveau 2035 kr./enhed","Klimavirkemiddel reduktion i % (total)","Omkostning klimavirkemiddel kr./enhed","Omkostning efter klimavirke-midler 2030","Omkostning efter klimavirke-midler 2035","Stigningstakt","Nutidsværdi/enhed i kr./enhed"]
["Ja",null,"Søer ",{"$f":"Klima!F8*0.4*300/1000","v":81.363599999999991},{"$f":"Klima!F8*0.4*750/1000","v":203.40899999999999},{"$f":"Klima!I21","v":0.32100000000000001},{"$f":"Klima!K21","v":20.129399999999997},{"$f":"IF($F37<=40%,((40%-F37)/40%)*D37+$G37,G37)","v":36.198711000000003},{"$f":"IF($F37<=40%,((40%-F37)/40%)*E37+$G37,$G37)","v":60.302677500000001},{"$f":"(I37-H37)/5","v":4.8207933000000001},{"$f":"L215","v":25.348435927213988}]
["Ja",null,"Smågrise",{"$f":"Klima!H8*0.4*300/1000","v":1.7231999999999998},{"$f":"Klima!H8*0.4*750/1000","v":4.3079999999999998},{"$f":"Klima!I21","v":0.32100000000000001},{"$f":"Klima!L21","v":0.40703999999999996},{"$f":"IF($F38<=40%,((40%-F38)/40%)*D38+$G38,G38)","v":0.74737199999999993},{"$f":"IF($F38<=40%,((40%-F38)/40%)*E38+$G38,$G38)","v":1.25787},{"$f":"(I38-H38)/5","v":0.10209960000000003},{"$f":"L413","v":0.52804955425657329}]
["Ja",null,"Slagtegrise",{"$f":"Klima!J8*0.4*300/1000","v":7.1076000000000006},{"$f":"Klima!J8*0.4*750/1000","v":17.768999999999998},{"$f":"Klima!I25","v":0.53400000000000003},{"$f":"Klima!M25","v":1.7299199999999999},{"$f":"IF($F39<=40%,((40%-F39)/40%)*D39+$G39,G39)","v":1.7299199999999999},{"$f":"IF($F39<=40%,((40%-F39)/40%)*E39+$G39,$G39)","v":1.7299199999999999},0,{"$f":"L624","v":0.79001857214896853}]
["Ja"]
["Ja",null,"Indlagt DC model. Nybygger tilskud trappemodel"]
["Ja",null,"År fra ","År til","Kr./kg i slagtekrop tillæg"]
["Ja",null,0,1,0.8]
["Ja",null,1,2,0.7]
["Ja",null,2,3,0.6]
["Ja",null,3,4,0.5]
["Ja",null,4,5,0.4]
["Ja",null,5,6,0]
["Ja",null,6,25,0]
["Ja",null,null,null,"Simpel","NPV"]
["Ja",null,null,null,{"$f":"AVERAGE(E43:E47)*5/I284","v":0.11538461538461539},{"$f":"D498","v":0.1056030509830562}]
["Ja"]
["Ja"]
["Ja"]
["Ja",null,"Tabel for smågrisenotering ved angivet notering og langsigtet foderprognose. Over 40 kg findes ingen beregnet notering"]
["Ja",null,"Indlagt notering + følsomhedsfaktor",{"$f":"D21+D24","v":11.8}]
["Ja",null,"7 kg smågrisepris",{"$f":"VLOOKUP(D20,Nulpunktstabel,4,FALSE)+(D56-VLOOKUP(D20,Nulpunktstabel,3,FALSE))*Normtal_slagtevægt*Finansieringssandel_7_kg","v":263.33904319999999},"Kr./gris"]
["Ja",null,"30 kg smågrisepris",{"$f":"VLOOKUP(D20,Nulpunktstabel,5,FALSE)+(D56-VLOOKUP(D20,Nulpunktstabel,3,FALSE))*Normtal_slagtevægt*Finansieringsandel_30_kg","v":450.42427840000005},"Kr./gris"]
["Ja"]
["Ja",null,"Kg regulering","Fra kg","Til kg","Kr/.kg","Startpris","Slutpris"]
["Ja",null,null,0,7,{"$f":"F62+Smågrisepriser!B$20","v":14.276778648539567},{"$f":"G62-E61*F61","v":163.401592660223},{"$f":"G61+(E61-D61)*F61","v":263.33904319999999}]
["Ja",null,null,{"$f":"E61","v":7},9,{"$f":"VLOOKUP(D$20,Nulpunktstabel,7,FALSE)*((D58-D57)/(VLOOKUP(D20,Nulpunktstabel,5,FALSE)-VLOOKUP(D20,Nulpunktstabel,4,FALSE)))","v":11.276778648539567},{"$f":"D57","v":263.33904319999999},285.89260049707912]
["Ja",null,null,9,12,{"$f":"VLOOKUP(D$20,Nulpunktstabel,8,FALSE)*((D58-D57)/(VLOOKUP(D20,Nulpunktstabel,5,FALSE)-VLOOKUP(D20,Nulpunktstabel,4,FALSE)))","v":11.952391818672334},{"$f":"H62","v":285.89260049707912},321.7497759530961]
["Ja",null,null,12,25,{"$f":"VLOOKUP(D$20,Nulpunktstabel,9,FALSE)*((D58-D57)/(VLOOKUP(D20,Nulpunktstabel,5,FALSE)-VLOOKUP(D20,Nulpunktstabel,4,FALSE)))","v":7.322454505703667},{"$f":"H63","v":321.7497759530961},416.94168452724375]
["Ja",null,null,25,30,{"$f":"VLOOKUP(D$20,Nulpunktstabel,10,FALSE)*((D58-D57)/(VLOOKUP(D20,Nulpunktstabel,5,FALSE)-VLOOKUP(D20,Nulpunktstabel,4,FALSE)))","v":6.69651877455125},{"$f":"H64","v":416.94168452724375},450.42427839999999]
["Ja",null,null,30,40,{"$f":"VLOOKUP(D$20,Nulpunktstabel,11,FALSE)*((D58-D57)/(VLOOKUP(D20,Nulpunktstabel,5,FALSE)-VLOOKUP(D20,Nulpunktstabel,4,FALSE)))","v":6.6070993843866193},{"$f":"H65","v":450.42427839999999},516.49527224386622]
["Ja",null,null,40,130,{"$f":"F66","v":6.6070993843866193},{"$f":"H66","v":516.49527224386622},1111.1342168386618]
["Ja",null," ",130,1000,{"$f":"F67","v":6.6070993843866193}]
["Ja"]
["Ja"]
[{"$f":"IF($D$9=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Rentabilitetsberegning søer"]
[{"$f":"IF($D$9=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Antal årssøer",{"$f":"1000*1","v":1000},null,"Investeringsbeløb pr. årsso"]
["Ja",null,"Produktions oplysninger"]
["Ja",null,"Fravænningsvægt, kg",6,null,"Stalde, bygninger, miljøteknologi og tilskud",null,null,null,null,null," "]
["Ja",null,"Spildfoderdage/kuld",12.3,null,"Investeringsbeløb, kr. årsso",null,null,24150]
["Ja",null,"Soens laktationsperiode, dage/kuld",31,null,"Bygningsandel i % investeringsbeløb",null,null,0.68]
["Ja",null,"Kuld/årsso",{"$f":"365/(D75+D76+117)","v":2.2769806612601369},null,"Levetid bygninger, år",null,null,26]
["Ja",null,"Fravænnede grise/kuld",17,null,"Levetid inventar, år",null,null,13]
["Ja",null,"Fravænnede grise/årsso",{"$f":"ROUND(D77*D78,1)","v":38.700000000000003},null,"Miljøinvestering, kr./årsso",null,null,1300]
["Ja",null,"Slagtevægt søer, kg",185,null,"Forventet levetid miljøteknologi, år",null,null,13]
["Ja",null,"1 lægspct. efter indkøring, % af farekuld",0.24349999999999999,null,"Miljøtilladelse i kr./årsso",null,null,{"$f":"IF(D72>0,41+55,0)","v":96}]
["Ja",null,"Årlig soudskiftning, pct.",{"$f":"D77*D81","v":0.5544447910168433},null,"Levetid miljøansøgning, år",null,null,26]
["Ja",null,"Udnyttelselsprocent polte, %",0.95,null,"Fornyet miljøansøgning i kr./årsso",null,null,{"$f":"I81","v":96}]
["Ja",null,"Sodødelighed, i % af årssøer",0.128,null,"Tilskud pr. årsso, kr./årsso",null,null,0]
["Ja",null,"Kernestyring eller indkøbte polte","Nej"]
["Ja",null,"Prisreduktion polte 22 uger ved egen avl",400," ","Sum startinvestering"]
["Ja",null,"Indkøringstab % af fuld produktion",0.5,null,"Investering bygninger",null,null,{"$f":"D72*I75*I76","v":16422000.000000002}]
["Ja",null,null,null,null,"Investering inventar",null,null,{"$f":"D72*I75*(1-I76)","v":7727999.9999999991}]
["Ja",null,"WACC overført pa.",{"$f":"D30","v":4.8399999999999999E-2},null,"Renteomkostning byggeri",null,null,{"$f":"(I87*0.33+I88*0.25)*D31","v":355800.98400000005}]
["Ja",null,null," ",null,"Miljøteknologi",null,null,{"$f":"I79*D72","v":1300000}]
["Ja",null,"Vælg afrapportering enhed tabeller","Kr./fravænnet",null,"Miljøansøgning",null,null,{"$f":"I81*D72","v":96000}]
["Ja",null,null,null,null,"Indkøringstab",null,null,{"$f":"D87*(21/52)*I146*D72","v":1071569.642954601},null,null," "]
["Ja",null,"Investerings nøgletal",null,null,"Tilskud",null,null,{"$f":"I84*D72*-1","v":0}]
["Ja",null,"Projektets afkastningsgrad (AG = Intern rente)",{"$f":"IF(D72>0,XIRR(I217:I277,K217:K277,5%),\"\")","v":4.9778231978416437E-2},null,"Lange aktiver i alt",null,null,{"$f":"SUM(I87:I93)","v":26973370.6269546}]
["Ja",null,"Økonomisk værdi tilføjet (EVA= AG-WACC), %",{"$f":"IF(D72>0,D94-D89,\"\")","v":1.3782319784164387E-3},null,"Anskaffelsessum besætning",null,null,{"$f":"(J23-IF(D85=\"Ja\",D86,0))*D72","v":2077500}]
["Ja",null,"Tilbagebetalingstid, år",{"$f":"IF(D72>0,IF(MAX(J217:J277)>0,VLOOKUP(0,B217:C277,2,FALSE)+IF(VLOOKUP(0,B217:C277,2,FALSE)<I77,0.5),\"Aldrig\"),\"\")","v":26},null,"Gns. værditilvækst besætning",null,null,{"$f":"(-1*(G133+G134+G145+G155)*D78/2)*D72","v":1930693.5795513983}]
["Ja",null,"Sikkerhedsmargin noteringsændring, kr./kg",{"$f":"IF(D72>0,I172*-1,\"\")","v":4.6415488188466442E-2},null,"Korte aktiver i alt",null,null,{"$f":"SUM(I95:I96)","v":4008193.5795513983},null,null," "]
["Ja",null,"Projektets nulpunktsnotering. kr./kg",{"$f":"IF(D72>0,D21-D97,\"\")","v":11.753584511811534},null,"Bunden Investering ",null,null,{"$f":"I94+I97","v":30981564.206505999}]
["Ja",null,"Projektets kapitalværdi i 1000 kr.",{"$f":"IF(D72>0,XNPV(D89,I217:I277,K217:K277)/1000,\"\")","v":435.43553949935176}]
["Ja",null,null,null,null,"Beløb ved investeringens ophør"]
["Ja",null,"Nulpunkts priser",{"$f":"D91","v":"Kr./fravænnet"},null,"Afviklingstab søer",null,null,{"$f":"I92*-1*(50%/D87)","v":-1071569.642954601}]
["Ja",null,{"$f":"C173","v":"Salgspris fravænnede"},{"$f":"I173","v":9608.0155923813036},null,"Sobesætning elimineringstab",null,null,{"$f":"(D72*(J23-IF(D85=\"Ja\",D86,0))-D26*D72*D80)*-1","v":-314450}]
["Ja",null,"DB pr. enhed",{"$f":"I174","v":5257.0396363107766},null,"Besætningsværdi ved eliminering",null,null,{"$f":"I95+I96","v":4008193.5795513983}]
["Ja",null,"Resultat pr. enhed",{"$f":"I176","v":-61.07480119289847},null,"I alt",null,null,{"$f":"SUM(I101:I103)","v":2622173.9365967973}]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja",null,null,null,null,null,null,null,null,null," "]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja",null," "]
["Ja",null,"Søer rentabilitetskalkule","Enhed input","Enheder","Enheds-værdi kr./enhed","Kr./frav.","Beløb pr år i kr.","Kr./årsso"]
["Ja",null,"Salg fravænnede grise beregnet inkl. kg regulering","pr. årsso",{"$f":"ROUND(D77*D78,1)","v":38.700000000000003},{"$f":"VLOOKUP(D74,$D$61:$H$68,5,TRUE)-(VLOOKUP(D74,$D$61:$F$68,2,TRUE)-D74)*(VLOOKUP(D74,$D$61:$F$68,3,TRUE))","v":249.06226455146043},{"$f":"F129","v":249.06226455146043},{"$f":"$E$129*$D$72*G129","v":9638709.6381415185},{"$f":"H129/IF(D$72>0,D$72,1)","v":9638.7096381415176},null,null," "]
["Ja",null,"Tillæg/fradrag i forhold til beregnet not. ved salg","pr. årsso",{"$f":"E129","v":38.700000000000003},20,{"$f":"F130","v":20},774000,{"$f":"H130/IF(D$72>0,D$72,1)","v":774}]
["Ja",null,"Salg af slagtesøer","pr. årsso",{"$f":"(D82-D84)","v":0.42644479101684329},{"$f":"D80*D26","v":1763.05},{"$f":"F131*E131/E$129","v":19.427480330807377},751843.48880224547,751.84348880224547," "]
["Ja",null,"Salg af slagtepolte","pr. årsso",{"$f":"D82*(1-D83)","v":2.7722239550842191E-2},{"$f":"D25*83","v":1037.5},{"$f":"F132*E132/E$129","v":0.74319957452193208},28761.823533998773,28.761823533998772]
["Ja",null,"Sopolte udgift (Indkøbt/kostpris)","pr. årsso",{"$f":"D82/D83","v":0.58362609580720348},{"$f":"J23-IF(D85=\"Ja\",D86,0)","v":2077.5},{"$f":"-1*F133*E133/E$129","v":-31.330315608254917},-1212483.2140394654,-1212.4832140394653]
["Ja",null,"Diverse faste afgifter pr. årsso","kr./årsso",1,{"$f":"J22+SUM(E131:E132)*J20","v":75.495421069868996},{"$f":"-1*F134/E$129","v":-1.9507860741568215},-75495.421069868986,-75.495421069868982]
["Ja",null,"Bruttoudbytte pr. enhed",null,null,null,{"$f":"SUM(G129:G134)","v":255.95184277437804},{"$f":"SUM(H129:H134)","v":9905336.315368427},9905.3363153684277]
[{"$f":"IF($D$9=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Sofoder","FEso/årsso",1536,{"$f":"D20+0.08","v":2.08},{"$f":"-1*E136*F136/$E$129","v":-82.555038759689921},{"$f":"$E$129*$D$72*G136","v":-3194880},{"$f":"H136/IF(D$72>0,D$72,1)","v":-3194.88}]
["Ja",null,"Foderudgift pattegrise","kr./fravænnet",1,7,{"$f":"-1*(E137*F137)","v":-7},-270900,-270.89999999999998]
["Ja",null,"Smågrisefoder","FEsv/årsso",0,0,{"$f":"-1*E138*F138/$E$129","v":0},0,0]
["Ja",null,"Slagtegrisefoder","FEsv/årsso",0,0,0,0,0]
["Ja",null,"Grovfoder","FEsv/årsso",0,0,0,0,0]
["Ja",null,"KS udgifter + afgift","Doser/årsso",{"$f":"D77*2/0.9","v":5.0599570250225261},{"$f":"18","v":18},-2.3534683837314074,-91079.226450405462,-91.079226450405457]
["Ja",null,"Rådgivning","pr. årsso",1,0,{"$f":"-1*E142*F142/$E$129","v":0},0,{"$f":"H142/IF(D$72>0,D$72,1)","v":0}]
["Ja",null,"Medicin & vacciner","pr. årsso",1,{"$f":"19*35.6","v":676.4},-17.478036175710592,-676399.99999999988,-676.39999999999986]
["Ja",null,"Diverse stykomkostninger","pr. årsso",1,{"$f":"35.6*10.26","v":365.25600000000003},-9.4381395348837209,-365256,-365.25599999999997]
["Ja",null,"Stykomkostninger i alt",null,null,null,{"$f":"SUM(G136:G144)","v":-118.82468285401565},-4598515.226450406,-4598.5152264504059]
["Ja",null,"DB pr. enhed",null,null,null,{"$f":"G135+G145","v":137.12715992036237},5306821.0889180237,5306.8210889180236]
["Ja",null,"Arbejde","timer pr. årsso",9.1999999999999993,225,{"$f":"-1*E147*F147/$E$129","v":-53.488372093023251},-2069999.9999999998,-2069.9999999999995]
["Ja",null,"Energi","kWh/årsso",320,0.8,-6.6149870801033588,{"$f":"$E$129*$D$72*G148","v":-255999.99999999997},-255.99999999999997]
["Ja",null,"Forsikring","kr./årsso",1,71,-1.8346253229974159,-71000,-71]
["Ja",null,"Driftsomkostning miljøteknologi","kr./årsso",1,{"$f":"56+26","v":82},-2.1188630490956073,-82000,-82]
["ja",null,"Netto klimavirkemidler og klimaafgift (beregnes)","kr./årsso",1,{"$f":"K37","v":25.348435927213988},{"$f":"-1*E151*F151/$E$129","v":-0.65499834437245441},{"$f":"$E$129*$D$72*G151","v":-25348.435927213985},{"$f":"H151/IF(D$72>0,D$72,1)","v":-25.348435927213984}]
["Ja",null,"Vedligehold","kr./årsso",1,{"$f":"F157*J24+F158*J25","v":253.09199999999998},-6.5398449612403091,-253091.99999999997,-253.09199999999998]
["Ja",null,"Gyllens nettoværdi pr. ton (negativ hvis indtægt)","ton/årsso",5.25,{"$f":"(-(E136+E138+E139+E140)*0.1/E153)","v":-29.25714285714286},3.9689922480620159,153600.00000000003,153.60000000000002]
["Ja",null,"Diverse kapacitetsomkostninger","kr./årsso",1,300,{"$f":"-1*E154*F154/$E$129","v":-7.7519379844961236},-300000,-300,null," "]
["Ja",null,"Kontante kapacitetsomkostninger/enhed","Kr./årsso",1,null,{"$f":"SUM(G147:G154)","v":-75.034636587266505},{"$f":"$E$129*$D$72*G155","v":-2903840.4359272136},-2903.8404359272135,null,null," "]
["Ja",null,"EBITDA",null,null,null,{"$f":"G146+G155","v":62.092523333095869},{"$f":"H146+H155","v":2402980.6529908101},2402.9806529908101]
["Ja",null,"Afskrivninger bygninger","% årligt/stiplads",{"$f":"1/I$77","v":3.8461538461538464E-2},{"$f":"I75*I76","v":16422},{"$f":"-1*E157*F157/E$129","v":-16.320810971973764},{"$f":"$E$129*$D$72*G157","v":-631615.38461538462},-631.61538461538464]
["Ja",null,"Afskrivninger inventar","% årligt/stiplads",{"$f":"CEILING(I77/I78,1)/I77","v":7.6923076923076927E-2},{"$f":"I75*(1-I76)","v":7727.9999999999991},{"$f":"-1*E158*F158/E$129","v":-15.36076326774001},{"$f":"$E$129*$D$72*G158","v":-594461.53846153838},-594.46153846153834]
["Ja",null,"Afskrivninger miljøteknologi","% årligt/stiplads",{"$f":"CEILING(I77/I80,1)/I77","v":7.6923076923076927E-2},{"$f":"I79","v":1300},{"$f":"-1*E159*F159/E$129","v":-2.5839793281653747},{"$f":"$E$129*$D$72*G159","v":-100000},-100]
["Ja",null,"Afskrivninger diverse","% årligt/stiplads",{"$f":"E157","v":3.8461538461538464E-2},{"$f":"(I89+I91+I92+I101*-1+I102*-1+SUM(I209:I213))/IF(D72>0,D72,1)","v":2909.3902699092023},{"$f":"-1*E160*F160/E$129","v":-2.8914631980810994},{"$f":"$E$129*$D$72*G160","v":-111899.62576573854},-111.89962576573855," "]
["Ja",null,"Korrektion afskrivninger pga. tilskud","% årligt/stiplads",{"$f":"E157","v":3.8461538461538464E-2},{"$f":"I84","v":0},{"$f":"E161*F161/E$129","v":0},{"$f":"$E$129*$D$72*G161","v":0},0]
["Ja",null,"Afskrivninger i alt",null,null,null,{"$f":"SUM(G157:G161)","v":-37.15701676596025},{"$f":"SUM(H157:H161)","v":-1437976.5488426615},{"$f":"SUM(I157:I161)","v":-1437.9765488426615}]
["Ja",null,"Resultat af primær drift",null,null,null,{"$f":"G156+G162","v":24.935506567135619},{"$f":"H156+H162","v":965004.10414814856},{"$f":"I156+I162","v":965.0041041481486}]
["Ja",null,{"$f":"\"Renteomkostning nulpunkt\"","v":"Renteomkostning nulpunkt"},"  ",null,null,{"$f":"I164/D79","v":-23.682496213087575},{"$f":"L187","v":-916512.60344648932},-916.51260344648927,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Ja",null,"Resultat pr. enhed, nulpunktsrenter",null,null,null,{"$f":"G163+G164","v":1.253010354048044},{"$f":"H163+H164","v":48491.500701659243},{"$f":"I163+I164","v":48.491500701659334}]
["Ja",null,"Rentekorrektion i forhold til Cash Flow","  ",null,null,{"$f":"H166/IF(D72>0,D72*D79,1)","v":-0.36988046005188346},{"$f":"IF(D72>0,L188-L187,0)","v":-14314.37380400789},{"$f":"H166/IF(D72>0,D72,1)","v":-14.314373804007889}]
["Ja",null,"Resultat/enhed efter rentekorrektion",null,null,null,{"$f":"G165+G166","v":0.88312989399616049},{"$f":"H165+H166","v":34177.126897651353},{"$f":"I165+I166","v":34.177126897651448}]
["Ja",null,"Projektets afkastningsgrad",null,null,null,{"$f":"D94","v":4.9778231978416437E-2},{"$f":"D94","v":4.9778231978416437E-2},{"$f":"D94","v":4.9778231978416437E-2}]
["Ja",null,null,null,null,null,null,null," "]
[{"$f":"IF($D$9=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"}]
["Ja",null,null,{"$f":"\"Følsomhed notering i forhold til: \"&D$21&\"  kr./kg\"","v":"Følsomhed notering i forhold til: 11,8  kr./kg"},null,null,null,null,"Nulpunkts prognose"]
["Ja",null,"Noteringsændring kr./kg",{"$f":"2*$D$28*-1","v":-1},{"$f":"1*$D$28*-1","v":-0.5},0,{"$f":"1*$D$28","v":0.5},{"$f":"2*$D$28","v":1},{"$f":"I197","v":-4.6415488188466442E-2}]
["Ja",null,"Salgspris fravænnede",{"$f":"D198","v":8566.5301149105053},{"$f":"E198","v":9112.6198765260124},9658.7096381415176,10204.799399757028,10750.889161372535,{"$f":"I198","v":9608.0155923813036}]
["Ja",null,{"$f":"C146","v":"DB pr. enhed"},4226.1246670266037,{"$f":"E199","v":4766.8673394040052},5306.8210889180236,5847.5637612954251,6387.5175108094445,{"$f":"I199","v":5257.0396363107766}]
["ja",null,{"$f":"C165","v":"Resultat pr. enhed, nulpunktsrenter"},{"$f":"D201","v":-1000.0833325071436},{"$f":"E201","v":-475.34937510134182},48.491500701659334,573.22545810746067,1097.066333910464,{"$f":"I201","v":0.25110450168938314}]
["Ja",null,{"$f":"C167","v":"Resultat/enhed efter rentekorrektion"},{"$f":"D202","v":-2034.4707585200067},{"$f":"E202","v":-999.35147659596623},34.177126897651448,920.47751868736293,1604.6380320484134,{"$f":"I202","v":-61.07480119289847}]
["Nej"]
["Nej"]
["Nej",null,"Antal investeringer","Gns. levetid år","Maks levetid år","Inv. Sum","Årlig ydelse maks levetid","Års rest tid sidste","Årlig ydelse sidste","År med maks.","Gns årlig ydelse","Rest til renter per år"]
["Nej",null,{"$f":"D$180/D180","v":1},{"$f":"1/E157","v":26},{"$f":"D180","v":26},{"$f":"H157*-1*D180","v":16422000},{"$f":"2*PMT(D$89/2,E180*2,F180,0,0)","v":-1116950.9520021563},{"$f":"IF(C180>1,E$180-(C180-1)*E180,0)","v":0},{"$f":"IF(H180>0,2*PMT(D$89/2,2*H180,F180,0,0))","v":false},{"$f":"D180","v":26},{"$f":"(G180*J180+H180*I180)/E$180","v":-1116950.9520021563},{"$f":"K180-H157","v":-485335.56738677167}]
["Nej",null,{"$f":"D$180/D181","v":2},{"$f":"1/E158","v":13},{"$f":"I78","v":13},{"$f":"H158*-1*D181","v":7727999.9999999991},{"$f":"2*PMT(D$89/2,E181*2,F181,0,0)","v":-807898.1280444758},{"$f":"IF(C181>1,E$180-(C181-1)*E181,0)","v":13},{"$f":"IF(H181>0,2*PMT(D$89/2,2*H181,F181,0,0))","v":-807898.1280444758},{"$f":"(C181-IF(C181>1,1,0))*E181","v":13},{"$f":"(G181*J181+H181*I181)/E$180","v":-807898.12804447568},{"$f":"K181-H158","v":-213436.5895829373}]
["Nej",null,{"$f":"D$180/D182","v":2},{"$f":"1/E159","v":13},{"$f":"I80","v":13},{"$f":"H159*-1*D182","v":1300000},{"$f":"2*PMT(D$89/2,E182*2,F182,0,0)","v":-135904.18820623949},{"$f":"IF(C182>1,E$180-(C182-1)*E182,0)","v":13},{"$f":"IF(H182>0,2*PMT(D$89/2,2*H182,F182,0,0))","v":-135904.18820623949},{"$f":"(C182-IF(C182>1,1,0))*E182","v":13},{"$f":"(G182*J182+H182*I182)/E$180","v":-135904.18820623949},{"$f":"K182-H159","v":-35904.188206239487}]
["Nej",null,{"$f":"D$180/D183","v":1},{"$f":"1/E160","v":26},{"$f":"D183","v":26},{"$f":"H160*-1*D183","v":2909390.2699092021},{"$f":"2*PMT(D$89/2,E183*2,F183,0,0)","v":-197883.70671787197},{"$f":"IF(C183>1,E$180-(C183-1)*E183,0)","v":0},{"$f":"IF(H183>0,2*PMT(D$89/2,2*H183,F183,0,0))","v":false},{"$f":"(C183-IF(C183>1,1,0))*E183","v":26},{"$f":"(G183*J183+H183*I183)/E$180","v":-197883.706717872},{"$f":"K183-H160","v":-85984.08095213346}]
["Nej",null,{"$f":"D$180/D184","v":1},{"$f":"1/E161","v":26},{"$f":"D184","v":26},{"$f":"H161*-1*D184","v":0},{"$f":"2*PMT(D$89/2,E184*2,F184,0,0)","v":0},{"$f":"IF(C184>1,E$180-(C184-1)*E184,0)","v":0},{"$f":"IF(H184>0,2*PMT(D$89/2,2*H184,F184,0,0))","v":false},{"$f":"(C184-IF(C184>1,1,0))*E184","v":26},{"$f":"(G184*J184+H184*I184)/E$180","v":0},{"$f":"K184-H161","v":0}]
["Nej",null,null,null,null,{"$f":"SUM(F180:F184)","v":28359390.269909203},null,null,null,null,null,{"$f":"SUM(L180:L183)","v":-820660.42612808198}]
["Nej",null,"Besætningsværdi rente (ingen afskrivninger)",null,null,{"$f":"SUM(I95:I96)","v":4008193.5795513983},null,null,null,null,null,{"$f":"-F186*(POWER(10,LOG(D$89+1)/2)-1)","v":-95852.177318407339}]
["Nej",null,"I alt estimeret renter ved nulpunkt",null,null,null,null,null,null,null,null,{"$f":"SUM(L185:L186)","v":-916512.60344648932}]
["Nej",null,"Renter via Cash flow metoden",null,null,null,null,null,null,null,null,{"$f":"((SUM(F217:F277)*-1)/I77)","v":-930826.97725049721}]
["Nej",null,"Renteforskel i %",null,null,null,null,null,null,null,null,{"$f":"IF(D72>0,L187/L188-1,0)","v":-1.5378125208929894E-2}]
["Nej"]
["Nej"]
["Nej"]
["Nej",null,"Følsomhedstabel søer"]
["Nej",null,"Valgt enhed"]
["Nej",null,"Salg fravænnede grise beregnet inkl. kg regulering"]
["Nej",null," ","Noteringsændring i kr./kg"]
["Nej",null,{"$f":"IF(D72>0,VLOOKUP(C195,$C$128:$I$168,IF(D91=G128,5,7),FALSE)+IF(C195=C129,IF(D91=\"Kr./årsso\",I130,F130),0),\"\")","v":9658.7096381415176},{"$f":"D172","v":-1},{"$f":"E172","v":-0.5},{"$f":"F172","v":0},{"$f":"G172","v":0.5},{"$f":"H172","v":1},{"$f":"IF(D72>0,FORECAST(0,D197:H197,D201:H201),0)","v":-4.6415488188466442E-2}]
["Nej",null,{"$f":"C129","v":"Salg fravænnede grise beregnet inkl. kg regulering"},8566.5301149105053,9112.6198765260124,9658.7096381415176,10204.799399757028,10750.889161372535,9608.0155923813036]
["Nej",null,{"$f":"C174","v":"DB pr. enhed"},4226.1246670266037,4766.8673394040052,5306.8210889180236,5847.5637612954251,6387.5175108094445,5257.0396363107766]
["Nej",null,"Resultat af primær drift",-99.435198764188726,433.20836405705518,965.0041041481486,1497.6476669693918,2029.4434070604873,916.00557400981961]
["Nej",null,{"$f":"C165","v":"Resultat pr. enhed, nulpunktsrenter"},-1000.0833325071436,-475.34937510134182,48.491500701659334,573.22545810746067,1097.066333910464,0.25110450168938314]
["Nej",null,{"$f":"C167","v":"Resultat/enhed efter rentekorrektion"},-2034.4707585200067,-999.35147659596623,34.177126897651448,920.47751868736293,1604.6380320484134,-61.07480119289847]
["Nej",null," "]
["Nej"]
["Nej",null,"Søer reinvesteringstabel",null,null,null," "]
["Nej",null,"Forventede reinvesteringer i projektet levetid","Inventar fornyelse år efter start","Inventar  investering år efter start","Miljøteknologi fornyelse år efter start","Miljøteknologi investering år efter start","Miljø tilladelse år efter start","Miljø tilladelse, omkostning ved fornyelse","Søer","Egenkapital forretning"]
["Nej",null,"Levetid angivet",{"$f":"I78","v":13},null,{"$f":"I80","v":13},null,{"$f":"I82","v":26},null,"Start indskud",{"$f":"D217*Vejledning!B$35*-1","v":3098156.4206506}]
["Nej",null,"Fornyet investering antal gange",{"$f":"CEILING($I$77/I78,1)-1","v":1},null,{"$f":"CEILING($I$77/I80,1)-1","v":1},null,{"$f":"CEILING($I$77/I82,1)-1","v":0},null,"Andel renteudgifter",{"$f":"Vejledning!B$35*Vejledning!C35/Vejledning!C$36","v":0.12396694214876035}]
["Nej",null,1,{"$f":"IF($C209<=D$208,D$207*$C209,\"\")","v":13},{"$f":"IF(ISNUMBER(D209),(1-$I$76)*$I$75*$D$72,0)*IF(D$72>0,1,0)","v":7727999.9999999991},{"$f":"IF($C209<=F$208,F$207*$C209,\"\")","v":13},{"$f":"IF(ISNUMBER(F209),$I$79*$D$72,0)*IF(D$72>0,1,0)","v":1300000},{"$f":"IF($C209<=H$208,H$207*$C209,\"\")","v":""},{"$f":"IF(ISNUMBER(H209),$I$83*$D$72,0)*IF(D$72>0,1,0)","v":0},"Renteindtægter",{"$f":"SUM(F217:F277)*K208","v":3000186.1250222642}]
["Nej",null,2,{"$f":"IF($C210<=D$208,D$207*$C210,\"\")","v":""},{"$f":"IF(ISNUMBER(D210),(1-$I$76)*$I$75*$D$72,0)*IF(D$72>0,1,0)","v":0},{"$f":"IF($C210<=F$208,F$207*$C210,\"\")","v":""},{"$f":"IF(ISNUMBER(F210),$I$79*$D$72,0)*IF(D$72>0,1,0)","v":0},{"$f":"IF($C210<=H$208,H$207*$C210,\"\")","v":""},0,"Slutsaldo",{"$f":"VLOOKUP(I77,C217:J277,8,FALSE)*1000","v":888605.29933893145}]
["Nej",null,3,{"$f":"IF($C211<=D$208,D$207*$C211,\"\")","v":""},{"$f":"IF(ISNUMBER(D211),(1-$I$76)*$I$75*$D$72,0)*IF(D$72>0,1,0)","v":0},{"$f":"IF($C211<=F$208,F$207*$C211,\"\")","v":""},{"$f":"IF(ISNUMBER(F211),$I$79*$D$72,0)*IF(D$72>0,1,0)","v":0},{"$f":"IF($C211<=H$208,H$207*$C211,\"\")","v":""},0,"I alt slut",{"$f":"K207+K209+K210","v":6986947.8450117949}]
["Nej",null,4,{"$f":"IF($C212<=D$208,D$207*$C212,\"\")","v":""},{"$f":"IF(ISNUMBER(D212),(1-$I$76)*$I$75*$D$72,0)*IF(D$72>0,1,0)","v":0},{"$f":"IF($C212<=F$208,F$207*$C212,\"\")","v":""},{"$f":"IF(ISNUMBER(F212),$I$79*$D$72,0)*IF(D$72>0,1,0)","v":0},{"$f":"IF($C212<=H$208,H$207*$C212,\"\")","v":""},0,"Årlig gns. forrentning",{"$f":"IF(D72>0,POWER(10,LOG(K211/K207)/I77)-1,0)","v":3.177263733871416E-2}]
["Nej",null,5,{"$f":"IF($C213<=D$208,D$207*$C213,\"\")","v":""},{"$f":"IF(ISNUMBER(D213),(1-$I$76)*$I$75*$D$72,0)*IF(D$72>0,1,0)","v":0},{"$f":"IF($C213<=F$208,F$207*$C213,\"\")","v":""},{"$f":"IF(ISNUMBER(F213),$I$79*$D$72,0)*IF(D$72>0,1,0)","v":0},{"$f":"IF($C213<=H$208,H$207*$C213,\"\")","v":""},0,"Kontrol",{"$f":"POWER(1+K212,I77)*K207-K211","v":0}]
["Nej",null,null,null,null,null,null," ",0,"Middel gæld/egenkapital",{"$f":"0.5*Vejledning!B35*-SUMIF(C217:C277,\"<\"&I77,H217:H277)/(I77)","v":1923196.2339886306}]
[{"$f":"IF($D$12=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Cash flow søer",null,null,null,null,null,null,null,"Nutidsværdi",{"$f":"XNPV(D$30,L218:L277,K218:K277)/D$72/I$77","v":25.348435927213988}]
[{"$f":"IF($D$12=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"}," ","Terminer i halvår","Investerings-summer","EBITDA Cash flow","Rente-omkostning","Rest afdrag","Gæld saldo","Cash flow ½ årligt","PB saldo 1000 kr.","Dato","Klimaafgift eller virkemiddel",null,null," "]
["Ja",{"$f":"IF(J217>=0,0,J217)","v":-28359.390269909203},0,{"$f":"I98*-1","v":-30981564.206505999},0,0,0,{"$f":"D217","v":-30981564.206505999},{"$f":"D217+E217","v":-30981564.206505999},{"$f":"(H217+IF(C217<$I$77,$I$104,0))/1000","v":-28359.390269909203},{"$f":"DATE(YEAR(D32),IF(MONTH(D32)<=6,1,7),1)","v":"2026-01-01"}," "]
["Ja",{"$f":"IF(J218>=0,0,J218)","v":-27907.653797211246},{"$f":"IF(AND(C217<>FALSE,C217+0.5<=$I$77),C217+0.5)","v":0.5},{"$f":"(IF(ISNA(VLOOKUP(C218,$D$209:$E$213,2,FALSE)),0,VLOOKUP(C218,$D$209:$E$213,2,FALSE))+IF(ISNA(VLOOKUP(C218,$F$209:$G$213,2,FALSE)),0,VLOOKUP(C218,$F$209:$G$213,2,FALSE))+IF(ISNA(VLOOKUP(C218,$H$209:$I$213,2,FALSE)),0,VLOOKUP(C218,$H$209:$I$213,2,FALSE)))*-1+IF(C218=$I$77,$I$104,0)","v":0},{"$f":"IF(C218<=$I$77,H$156*0.5,0)","v":1201490.3264954051},{"$f":"IF(C218<=$I$77,IF(H217<0,-H217*0.5*D$89,0),0)","v":749753.85379744519},{"$f":"IF(H217>=0,0,IF(E218-F218>H217*-1,H217*-1,E218-F218))","v":451736.47269795986},{"$f":"H217+D218+G218","v":-30529827.733808041},{"$f":"D218+E218","v":1201490.3264954051},-27907.653797211246,{"$f":"IF(MONTH(K217)+6>12,DATE(YEAR(K217)+1,MONTH(K217)+6-12,1),DATE(YEAR(K217),MONTH(K217)+6,1))","v":"2026-07-01"},{"$f":"IF(AND(C218>0,C218<=$I$77),IF(YEAR(K218)<2030,0,IF(AND(YEAR(K218)>=2030,YEAR(K218)<2036),(YEAR(K218)-2030)*J$37+H$37,I$37))*$D$72*0.5,0)","v":0}]
["Ja",-27444.985301873992,1,0,1201490.3264954051,{"$f":"IF(C219<=$I$77,IF(H218<0,-H218*0.5*D$89,0),0)","v":738821.83115815453},462668.49533725053,-30067159.238470789,{"$f":"D219+E219","v":1201490.3264954051},-27444.985301873992,{"$f":"IF(MONTH(K218)+6>12,DATE(YEAR(K218)+1,MONTH(K218)+6-12,1),DATE(YEAR(K218),MONTH(K218)+6,1))","v":"2027-01-01"},{"$f":"IF(AND(C219>0,C219<=$I$77),IF(YEAR(K219)<2030,0,IF(AND(YEAR(K219)>=2030,YEAR(K219)<2036),(YEAR(K219)-2030)*J$37+H$37,I$37))*$D$72*0.5,0)","v":0}]
["Ja",-26971.120228949581,1.5,0,1201490.3264954051,727625.25357099308,473865.07292441197,-29593294.165546376,1201490.3264954051,-26971.120228949581,"2027-07-01",0]
["Ja",-26485.787621260399,2,0,1201490.3264954051,716157.71880622231,485332.60768918274,-29107961.557857193,1201490.3264954051,-26485.787621260399,"2028-01-01",0]
["Ja",-25988.709964465139,2.5,0,1201490.3264954051,704412.66970014409,497077.65679526096,-28610883.901061933,1201490.3264954051,-25988.709964465139,"2028-07-01",0]
["Ja",-25479.603028375433,3,0,1201490.3264954051,692383.3904056988,509106.93608970626,-28101776.964972228,1201490.3264954051,-25479.603028375433,"2029-01-01",0]
["Ja",-24958.175704432353,3.5,0,1201490.3264954051,680063.00255232793,521427.32394307712,-27580349.641029149,1201490.3264954051,-24958.175704432353,"2029-07-01",0]
["Ja",-24424.129839249854,4,0,1201490.3264954051,667444.46131290542,534045.86518249963,-27046303.775846649,1201490.3264954051,-24424.129839249854,"2030-01-01",18099.355500000001]
["Ja",-23877.160064129937,4.5,0,1201490.3264954051,654520.55137548887,546969.77511991619,-26499334.000726733,1201490.3264954051,-23877.160064129937,"2030-07-01",18099.355500000001]
["Ja",-23316.953620452121,5,0,1201490.3264954051,641283.88281758688,560206.44367781817,-25939127.557048917,1201490.3264954051,-23316.953620452121,"2031-01-01",20509.75215]
["Ja",-22743.1901808373,5.5,0,1201490.3264954051,627726.88688058371,573763.43961482134,-25365364.117434096,1201490.3264954051,-22743.1901808373,"2031-07-01",20509.75215]
["Ja",-22155.541665983801,6,0,1201490.3264954051,613841.81164190511,587648.51485349995,-24777715.602580596,1201490.3264954051,-22155.541665983801,"2032-01-01",22920.148799999999]
["Ja",-21553.672057070842,6.5,0,1201490.3264954051,599620.71758245036,601869.60891295469,-24175845.99366764,1201490.3264954051,-21553.672057070842,"2032-07-01",22920.148799999999]
["Ja",-20937.237203622197,7,0,1201490.3264954051,585055.47304675682,616434.85344864824,-23559411.140218992,1201490.3264954051,-20937.237203622197,"2033-01-01",25330.545450000001]
["Ja",-20305.88462672009,7.5,0,1201490.3264954051,570137.74959329958,631352.57690210547,-22928058.563316885,1201490.3264954051,-20305.88462672009,"2033-07-01",25330.545450000001]
["Ja",-19659.253317456954,8,0,1201490.3264954051,554859.01723226858,646631.30926313647,-22281427.254053749,1201490.3264954051,-19659.253317456954,"2034-01-01",27740.9421]
["Ja",-18996.973530509651,8.5,0,1201490.3264954051,539210.53954810067,662279.78694730438,-21619147.467106447,1201490.3264954051,-18996.973530509651,"2034-07-01",27740.9421]
["Ja",-18318.666572718223,9,0,1201490.3264954051,523183.36870397598,678306.95779142901,-20940840.509315018,1201490.3264954051,-18318.666572718223,"2035-01-01",30151.338749999999]
["Ja",-17623.944586548238,9.5,0,1201490.3264954051,506768.3403254234,694721.98616998165,-20246118.523145035,1201490.3264954051,-17623.944586548238,"2035-07-01",30151.338749999999]
["Ja",-16912.410328312944,10,0,1201490.3264954051,489956.06826010981,711534.2582352953,-19534584.264909741,1201490.3264954051,-16912.410328312944,"2036-01-01",30151.338749999999]
["Ja",-16183.656941028356,10.5,0,1201490.3264954051,472736.9392108157,728753.38728458935,-18805830.877625152,1201490.3264954051,-16183.656941028356,"2036-07-01",30151.338749999999]
["Ja",-15437.267721771477,11,0,1201490.3264954051,455101.10723852867,746389.21925687639,-18059441.658368275,1201490.3264954051,-15437.267721771477,"2037-01-01",30151.338749999999]
["Ja",-14672.815883408586,11.5,0,1201490.3264954051,437038.48813251226,764451.83836289286,-17294989.820005383,1201490.3264954051,-14672.815883408586,"2037-07-01",30151.338749999999]
["Ja",-13889.864310557312,12,0,1201490.3264954051,418538.75364413025,782951.57285127486,-16512038.247154109,1201490.3264954051,-13889.864310557312,"2038-01-01",30151.338749999999]
["Ja",-13087.965309643036,12.5,0,1201490.3264954051,399591.32558112941,801899.00091427565,-15710139.246239834,1201490.3264954051,-13087.965309643036,"2038-07-01",30151.338749999999]
["Ja",-21294.660352906638,13,-9028000,1201490.3264954051,380185.36975900398,821304.95673640107,-23916834.289503433,-7826509.6735045947,-21294.660352906638,"2039-01-01",30151.338749999999]
["Ja",-20671.957416217214,13.5,0,1201490.3264954051,578787.38980598305,622702.936689422,-23294131.352814011,1201490.3264954051,-20671.957416217214,"2039-07-01",30151.338749999999]
["Ja",-20034.185068459909,14,0,1201490.3264954051,563717.9787380991,637772.34775730595,-22656359.005056705,1201490.3264954051,-20034.185068459909,"2040-01-01",30151.338749999999]
["Ja",-19380.978629886878,14.5,0,1201490.3264954051,548283.8879223722,653206.43857303285,-22003152.566483673,1201490.3264954051,-19380.978629886878,"2040-07-01",30151.338749999999]
["Ja",-18711.964595500376,15,0,1201490.3264954051,532476.29210890492,669014.03438650013,-21334138.532097172,1201490.3264954051,-18711.964595500376,"2041-01-01",30151.338749999999]
["Ja",-18026.760421481722,15.5,0,1201490.3264954051,516286.15247675154,685204.17401865358,-20648934.358078517,1201490.3264954051,-18026.760421481722,"2041-07-01",30151.338749999999]
["Ja",-17324.974306451815,16,0,1201490.3264954051,499704.21146550012,701786.11502990499,-19947148.243048612,1201490.3264954051,{"$f":"(H249+IF(C249<$I$77,$I$104,0))/1000","v":-17324.974306451815},"2042-01-01",30151.338749999999]
["Ja",-16606.204967438185,{"$f":"IF(AND(C249<>FALSE,C249+0.5<=$I$77),C249+0.5)","v":16.5},{"$f":"(IF(ISNA(VLOOKUP(C250,$D$209:$E$213,2,FALSE)),0,VLOOKUP(C250,$D$209:$E$213,2,FALSE))+IF(ISNA(VLOOKUP(C250,$F$209:$G$213,2,FALSE)),0,VLOOKUP(C250,$F$209:$G$213,2,FALSE))+IF(ISNA(VLOOKUP(C250,$H$209:$I$213,2,FALSE)),0,VLOOKUP(C250,$H$209:$I$213,2,FALSE)))*-1+IF(C250=$I$77,$I$104,0)","v":0},{"$f":"IF(C250<=$I$77,H$156*0.5,0)","v":1201490.3264954051},482720.98748177639,{"$f":"IF(H249>=0,0,IF(E250-F250>H249*-1,H249*-1,E250-F250))","v":718769.33901362866},-19228378.904034983,1201490.3264954051,-16606.204967438185,"2042-07-01",30151.338749999999]
["Ja",-15870.041410420426,17,0,1201490.3264954051,465326.76947764657,736163.55701775849,-18492215.347017225,1201490.3264954051,-15870.041410420426,"2043-01-01",30151.338749999999]
["Ja",-15116.06269532284,17.5,0,1201490.3264954051,447511.61139781686,753978.71509758825,-17738236.631919637,1201490.3264954051,-15116.06269532284,"2043-07-01",30151.338749999999]
["Ja",-14343.837695319889,18,0,1201490.3264954051,429265.32649245521,772225.00000294985,-16966011.631916687,1201490.3264954051,-14343.837695319889,"2044-01-01",30151.338749999999]
["Ja",-13552.924850316867,18.5,0,1201490.3264954051,410577.48149238381,790912.84500302118,-16175098.786913665,1201490.3264954051,-13552.924850316867,"2044-07-01",30151.338749999999]
["Ja",-12742.871914464773,19,0,1201490.3264954051,391437.39064331067,810052.93585209432,-15365045.851061571,1201490.3264954051,-12742.871914464773,"2045-01-01",30151.338749999999]
["Ja",-11913.215697565058,19.5,0,1201490.3264954051,371834.10959569004,829656.21689971501,-14535389.634161856,1201490.3264954051,-11913.215697565058,"2045-07-01",30151.338749999999]
["Ja",-11063.48180021637,20,0,1201490.3264954051,351756.4291467169,849733.89734868822,-13685655.736813167,1201490.3264954051,-11063.48180021637,"2046-01-01",30151.338749999999]
["Ja",-10193.184342551842,20.5,0,1201490.3264954051,331192.86883087864,870297.45766452642,-12815358.27914864,1201490.3264954051,-10193.184342551842,"2046-07-01",30151.338749999999]
["Ja",-9301.8256864118339,21,0,1201490.3264954051,310131.6703553971,891358.65614000801,-11923999.623008631,1201490.3264954051,-9301.8256864118339,"2047-01-01",30151.338749999999]
["Ja",-8388.8961507932381,21.5,0,1201490.3264954051,288560.79087680887,912929.53561859624,-11011070.087390035,1201490.3264954051,-8388.8961507932381,"2047-07-01",30151.338749999999]
["Ja",-7453.8737204126719,22,0,1201490.3264954051,266467.89611483883,935022.43038056628,-10076047.657009469,1201490.3264954051,-7453.8737204126719,"2048-01-01",30151.338749999999]
["Ja",-6496.2237472168954,22.5,0,1201490.3264954051,243840.35329962915,957649.97319577588,-9118397.683813693,1201490.3264954051,-6496.2237472168954,"2048-07-01",30151.338749999999]
["Ja",-5515.3986446697827,23,0,1201490.3264954051,220665.22394829136,980825.10254711367,-8137572.5812665792,1201490.3264954051,-5515.3986446697827,"2049-01-01",30151.338749999999]
["Ja",-4510.8375746410284,23.5,0,1201490.3264954051,196929.25646665122,1004561.0700287538,-7133011.5112378253,1201490.3264954051,-4510.8375746410284,"2049-07-01",30151.338749999999]
["Ja",-3481.9661267175779,24,0,1201490.3264954051,172618.87857195537,1028871.4479234497,-6104140.0633143755,1201490.3264954051,-3481.9661267175779,"2050-01-01",30151.338749999999]
["Ja",-2428.1959897543811,24.5,0,1201490.3264954051,147720.18953220788,1053770.1369631973,-5050369.9263511784,1201490.3264954051,-2428.1959897543811,"2050-07-01",30151.338749999999]
["Ja",-1348.9246154766749,25,0,1201490.3264954051,122218.95221769852,1079271.3742777065,-3971098.5520734722,1201490.3264954051,-1348.9246154766749,"2051-01-01",30151.338749999999]
["Ja",-243.53487394144804,25.5,0,1201490.3264954051,96100.584960178021,1105389.741535227,-2865708.8105382454,1201490.3264954051,-243.53487394144804,"2051-07-01",30151.338749999999]
["Ja",0,26,2622173.9365967973,1201490.3264954051,69350.153215025537,1132140.1732803795,888605.29933893145,3823664.2630922021,888.60529933893145,"2052-01-01",30151.338749999999]
["Ja",0,false,0,0,0,0,888605.29933893145,0,888.60529933893145,"2052-07-01",0]
["Ja",0,false,0,0,0,0,888605.29933893145,0,888.60529933893145,"2053-01-01",0]
["Ja",0,false,0,0,0,0,888605.29933893145,0,888.60529933893145,"2053-07-01",0]
["Ja",0,false,0,0,0,0,888605.29933893145,0,888.60529933893145,"2054-01-01",0]
["Ja",0,false,0,0,0,0,888605.29933893145,0,888.60529933893145,"2054-07-01",0]
["Ja",0,false,0,0,0,0,888605.29933893145,0,888.60529933893145,"2055-01-01",0]
["Ja",0,false,0,0,0,0,888605.29933893145,0,888.60529933893145,"2055-07-01",0]
["Ja",0,false,0,0,0,0,888605.29933893145,0,888.60529933893145,"2056-01-01",0]
[{"$f":"IF($D$12=\"Ja\",\"Nej\",\"Nej\")","v":"Nej"}]
[{"$f":"IF($D$10=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"}]
[{"$f":"IF($D$10=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Smågrise rentabilitet"]
["Ja",null,"Smågrisestipladser ekskl. sygestier",{"$f":"1*1000*38.6/6.5","v":5938.4615384615381},null,"Investeringsbeløb"]
["Ja",null,"Produktionsoplysninger",null,null,"Stipladspris inkl. sygestier kr./stiplads",null,null,2310]
["Ja",null,"Indsættelsesvægt (default frav. Vægt)",{"$f":"D74","v":6},null,"Bygningsandel af investeringsbeløb",null,null,0.67]
["Ja",null,"Opholdstid i uger",8," ","Levetid bygninger, år",null,null,26]
["Ja",null,"Omsætningshastighed pr. stiplads",{"$f":"365/(D284*7)","v":6.5178571428571432},null,"Levetid inventar, år",null,null,13]
["Ja",null,"Smågrisedødelighed",0.03," ","Miljøinvestering, kr./stiplads",null,null,100]
["Ja",null,"Årligt solgte grise",{"$f":"(D281*365/(D284*7))*(1-D286)","v":37544.862637362632}," ","Forventet levetid miljøteknologi,  år",null,null,13]
["Ja",null,"Salgsvægt",30,null,"Miljøtilladelse kr./stiplads",null,null,{"$f":"IF(D281>0,5,0)","v":5}]
["Ja",null,"FEsv pr. kg tilvækst",1.66," ","Levetid miljøansøgning, år",null,null,13]
["Ja",null,"Indkøringstab % af fyldt stald",0.5,null,"Fornyet miljøansøgning kr./stiplads",null,null,{"$f":"I288","v":5}]
["Ja",null,"Producerede smågrise per solgt",{"$f":"1/(1-D286/2)","v":1.015228426395939},null,"Tilskud kr./stiplads",null,null,0]
["Ja"]
["Ja"]
["Ja",null,"Wacc overført pa.",{"$f":"$D$30","v":4.8399999999999999E-2},null,"Sum startinvestering"]
["Ja",null,null,null,null,"Investering bygninger",null,null,{"$f":"I282*I283*D281","v":9190956.9230769221}]
["Ja",null,"Investerings nøgletal",null,null,"Investering inventar",null,null,{"$f":"I282*(1-I283)*D281","v":4526889.2307692301}]
["Ja",null,"Projektets afkastningsgrad (AG = Intern rente)",{"$f":"IF(D281>0,XIRR(I415:I475,K415:K475,5%),\"\")","v":6.373434364795684E-2},null,"Renteomkostning byggeri",null,null,{"$f":"(I295*0.33+I296*0.25)*D31","v":201573.32366769228}]
["Ja",null,"Økonomisk værdi tilføjet (EVA= AG-WACC), %",{"$f":"IF(D281>0,D297-D294,\"\")","v":1.5334343647956841E-2},null,"Miljøteknologi",null,null,{"$f":"I286*D281","v":593846.15384615376}]
["Ja",null,"Tilbagebetalingstid, år",{"$f":"IF(D281>0,IF(MAX(J415:J475)>0,VLOOKUP(0,B415:C475,2,FALSE)+IF(VLOOKUP(0,B415:C475,2,FALSE)<I284,0.5),\"Aldrig\"),\"\")","v":21},null,"Miljøansøgning",null,null,{"$f":"I288*D281","v":29692.307692307691}]
["Ja",null,"Sikkerhedsmargin noteringsændring, kr./kg",{"$f":"IF(D281>0,I373*-1,\"\")","v":0.29682572044412614},null,"Indkøringstab",null,null,{"$f":"G347*D290*D287*(D284*7/365)","v":209522.25360905362},null,null," "]
["Ja",null,"Projektets nulpunktsnotering. kr./kg",{"$f":"IF(D281>0,D21-D300,\"\")","v":11.503174279555875},null,"Tilskud",null,null,{"$f":"D281*I291*-1","v":0}]
["Ja",null,"Projektets kapitalværdi i 1000 kr.",{"$f":"IF(D281>0,XNPV(D294,I415:I475,K415:K475)/1000,\"\")","v":2708.4195128354277},null,"Lange aktiver i alt",null,null,{"$f":"SUM(I295:I301)","v":14752480.19266136}]
["Ja",null,null,null,null,"Anskaffelsessum besætning",null,null,{"$f":"D281*SUM(F336:F338)","v":1597815.9094902112}]
["Ja",null,"Nulpunktspriser","Kr./smågris",null,"Værditilvækst besætning",null,null,{"$f":"IF(D281>0,(G346+G356)*D281*0.5*-1,0)","v":456795.16822528449}]
["Ja",null,"Salgspris",{"$f":"IF(D281>0,I374,\"\")","v":457.26851129482122},null,"Korte aktiver i alt",null,null,{"$f":"SUM(I303:I304)","v":2054611.0777154956}]
["Ja",null,"Indkøbspris",{"$f":"IF(D281>0,I375,\"\")","v":-228.12921666278146},null,"Bunden Investering ",null,null,{"$f":"I302+I305","v":16807091.270376854}]
["Ja",null,"DB pr. enhed",{"$f":"IF(D281>0,I376,\"\")","v":68.227133870095145}]
["Ja",null,"Resultat pr. enhed",{"$f":"I377","v":0.54552994375164798},null,"Beløb ved investeringens ophør"]
["Ja",null,null,null,null,"Afviklingstab",null,null,{"$f":"I300*-1*IF(D290>50%,50%/D290,1)","v":-209522.25360905362}]
["Ja",null,null,null,null,"Besætningseliminering",null,null,{"$f":"I303+I304","v":2054611.0777154956}]
["Ja",null,null,null,null,"I alt ",null,null,{"$f":"SUM(I309:I310)","v":1845088.824106442}]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja",null," "]
["Ja",null," "]
["Ja",null,"Smågrise rentabilitetskalkule","Start enhed","Enheder","Enhedsværdi","kr./solgt smågris","kr. årligt"]
["Ja",null,{"$f":"\"Salg af smågrise beregnet \" &ROUND(D288,1)&\" kg\"","v":"Salg af smågrise beregnet 30 kg"},"pr./solgt",1,{"$f":"VLOOKUP(D288,$D$61:$H$68,5,TRUE)-(VLOOKUP(D288,$D$61:$F$68,2,TRUE)-D288)*(VLOOKUP(D288,$D$61:$F$68,3,TRUE))","v":450.42427840000005},{"$f":"E334*F334","v":450.42427840000005},{"$f":"G334*$D$287","v":16911117.661061186}]
["Ja",null,"Tillæg/fradrag beregnet not. ved salg","pr./solgt",1,{"$f":"F130","v":20},{"$f":"E335*F335","v":20},{"$f":"G335*$D$287","v":750897.25274725258}]
["Ja",null,{"$f":"\"Køb af smågrise ved  \"& ROUND(D283,1)& \" kg\"","v":"Køb af smågrise ved  6 kg"},"pr./solgt",{"$f":"1/(1-D286)","v":1.0309278350515465},{"$f":"VLOOKUP(D283,$D$61:$H$68,5,TRUE)-(VLOOKUP(D283,$D$61:$F$68,2,TRUE)-D283)*(VLOOKUP(D283,$D$61:$F$68,3,TRUE))","v":249.06226455146043},{"$f":"E336*F336*-1","v":-256.76522118707265},{"$f":"G336*$D$287","v":-9640214.9595206771}]
["Ja",null,"Tillæg/fradrag beregnet not. ved køb","pr. indkøbt",{"$f":"1/(1-D286)","v":1.0309278350515465},{"$f":"F130","v":20},{"$f":"E337*F337*-1","v":-20.618556701030929},{"$f":"G337*$D$287","v":-774120.87912087911}]
["Ja",null,"Transport smågrise","pr. indkøbt",{"$f":"1/(1-D286)","v":1.0309278350515465},0,{"$f":"E338*F338*-1","v":0},{"$f":"G338*$D$287","v":0}]
["Ja",null,"Bruttoudbytte pr. enhed",null,null,null,{"$f":"SUM(G334:G338)","v":193.04050051189645},{"$f":"SUM(H334:H338)","v":7247679.0751668829}]
["Ja",null,"Smågriseblanding 1","FEsv pr. produceret",10,{"$f":"D20+1.93","v":3.9299999999999997},{"$f":"(E340*F340)*-1*D$291","v":-39.898477157360404},{"$f":"G340*$D$287","v":-1497982.8443130471}]
["Ja",null,"Smågriseblanding 2 (residual)","FEsv pr. produceret",{"$f":"(D288-D283)*D289-E340","v":29.839999999999996},{"$f":"D20+0.13","v":2.13},{"$f":"(E341*F341)*-1*D$291","v":-64.527106598984759},-2422661.3536453387]
["Ja",null,"Grovfoder","pr. produceret",0,0,0,0]
["Ja",null,"Rådgivning","pr. produceret",{"$f":"D$291","v":1.015228426395939},1,{"$f":"E343*F343*-1","v":-1.015228426395939},-38116.611814581353]
[{"$f":"IF($D$10=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Medicin & vacciner","pr. produceret",{"$f":"D$291","v":1.015228426395939},11,{"$f":"E344*F344*-1","v":-11.167512690355329},-419282.72996039485]
["Ja",null,"Diverse stykomkostninger","pr. produceret",1.015228426395939,3.63,{"$f":"E345*F345*-1","v":-3.6852791878172586},-138363.30088693029]
["Ja",null,"Stykomkostninger i alt",null,null,null,{"$f":"SUM(G340:G345)","v":-120.29360406091368},-4516406.8406202914]
["Ja",null,"DB pr. enhed",null,null,null,{"$f":"G339+G346","v":72.746896450982774},{"$f":"H339+H346","v":2731272.2345465915}]
["Ja",null,"Arbejde","min./smågris prod.",{"$f":"0.07*60","v":4.2},{"$f":"225/60","v":3.75},{"$f":"IF($D$281>0,H348/$D$287,1)","v":-15.98984771573604},{"$f":"E348*F348*D$287*D$291*-1","v":-600336.63607965631},null,null,null," "]
["Ja",null,"Energi","kWh/smågris prod.",12,0.8,{"$f":"IF($D$281>0,H349/$D$287,1)","v":-9.746192893401016},{"$f":"E349*F349*D$287*D$291*-1","v":-365919.47341998102},null,null,null," "]
["Ja",null,"Forsikring","pr. produceret",{"$f":"D$291","v":1.015228426395939},1,-1.0306887577623747,{"$f":"E350*F350*D$287*D$291*-1","v":-38697.067832062283}]
["Ja",null,"Driftsomkostning miljøteknologi","pr. produceret",{"$f":"D$291","v":1.015228426395939},2,-2.0613775155247493,{"$f":"E351*F351*D$287*D$291*-1","v":-77394.135664124566}]
["ja",null,"Klimaafgift eller klimavirkemiddel (beregnet)","pr. produceret",{"$f":"D$291","v":1.015228426395939},{"$f":"IF(D281>0,K38,0)","v":0.52804955425657329},{"$f":"IF($D$281>0,H352/$D$287,1)","v":-0.54425473911368316},{"$f":"E352*F352*D$287*D$291*-1","v":-20433.969419756872}]
["Ja",null,"Vedligehold","pr. produceret",1.015228426395939,{"$f":"-1*G353/E353","v":3.8220481626888865},-3.8802519418161281,{"$f":"(F358*J24+F359*J25)*D281*-1","v":-145683.52615384615},null," "]
["Ja",null,"Gyllens nettoværdi pr. ton (negativ hvis indtægt)","Tons/produceret",{"$f":"SUM(E340:E341)*2.7/1000","v":0.107568},{"$f":"(-SUM(E340:E341)*0.05/E354)","v":-18.518518518518519},2.0223350253807109,{"$f":"E354*F354*D$287*D$291*-1","v":75928.290734646056},null,null," "]
["Ja",null,"Diverse kapacitetsomkostninger","pr. produceret",{"$f":"D$291","v":1.015228426395939},{"$f":"2.25","v":2.25},-2.3190497049653427,{"$f":"E355*F355*D$287*D$291*-1","v":-87068.402622140129},null," "]
["Ja",null,"Kontante kapacitetsomkostning i alt enhed",null,null,null,{"$f":"SUM(G348:G355)","v":-33.549328242938621},{"$f":"SUM(H348:H355)","v":-1259604.9204569212}]
["Ja",null,"EBITDA resultat",null,null,null,{"$f":"G347+G356","v":39.197568208044153},{"$f":"H347+H356","v":1471667.3140896703}]
["Ja",null,"Afskrivninger bygninger","% årligt/stiplads",{"$f":"1/I284","v":3.8461538461538464E-2},{"$f":"I282*I283","v":1547.7},{"$f":"E358*F358*$D$281/IF($D$287>0,$D$287,1)*-1","v":-9.4153585434477982},{"$f":"E358*F358*$D$281*-1","v":-353498.34319526626},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PMT($D$294,1/E358,H358*(1/E358),0,0)+H358","v":275356.91857646295},{"$f":"L380+U358","v":3727.50114320789}]
["Ja",null,"Afskrivninger inventar","% årligt/stiplads",{"$f":"CEILING(I284/I285,1)/I284","v":7.6923076923076927E-2},{"$f":"(1-I283)*I282","v":762.3},{"$f":"E359*F359*$D$281/IF($D$287>0,$D$287,1)*-1","v":-9.2748308039933516},{"$f":"E359*F359*$D$281*-1","v":-348222.24852071004},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PMT($D$294,1/E359,H359*(1/E359),0,0)+H359","v":129060.21222052607},{"$f":"L381+U359","v":4033.8407356513781}]
["Ja",null,"Afskrivninger miljøteknologi","% årligt/stiplads",{"$f":"CEILING(I284/I287,1)/I284","v":7.6923076923076927E-2},{"$f":"I286","v":100},{"$f":"E360*F360*$D$281/IF($D$287>0,$D$287,1)*-1","v":-1.2166903848869675},{"$f":"E360*F360*$D$281*-1","v":-45680.473372781067},null,null,null,null,null,null,null,null,null,null,null,null,16930.370224390157,{"$f":"L382+U360","v":529.16709112573153}]
["Ja",null,"Afskrivninger diverse","% årligt/stiplads",{"$f":"1/I284","v":3.8461538461538464E-2},{"$f":"-1*G361/E361","v":18.111730833547199},{"$f":"IF(D281>0,H361/D287,0)","v":-0.69660503205950763},{"$f":"(I297+I299+I300*2+SUM(I406:I410))*-1/I284","v":-26153.940241169807},null,null,null,null,null,null,null,null,null,null,null,null,20372.566186154367,{"$f":"L383+U361","v":275.78302423471905}]
["Ja",null,"Korrektion afskrivninger pga. tilskud","% årligt/stiplads",{"$f":"1/I284","v":3.8461538461538464E-2},{"$f":"I291","v":0},{"$f":"H362/IF(D281>0,D287,1)","v":0},{"$f":"E362*F362*$D$281*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"L384+U362","v":0}]
["Ja",null,"Afskrivninger  i alt",null,null,null,{"$f":"SUM(G358:G362)","v":-20.603484764387623},{"$f":"SUM(H358:H362)","v":-773555.0053299272}]
["Ja",null,"Resultat af primær drift",null,null,null,{"$f":"G357+G363","v":18.59408344365653},{"$f":"H357+H363","v":698112.30875974311}]
["Ja",null,{"$f":"\"Renteomkostning nulpunkt\"","v":"Renteomkostning nulpunkt"},null,null,null,{"$f":"IF(D281>0,H365/D287,0)","v":-14.185614594438066},{"$f":"L387","v":-532596.95137474383}]
["Ja",null,"Resultat pr. enhed, nulpunktsrenter",null,null,null,{"$f":"G364+G365","v":4.4084688492184636},{"$f":"H364+H365","v":165515.35738499928},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H365/L387-1","v":0}," "]
["Ja",null,"Rentekorrektion i forhold til Cash Flow",null,null,null,{"$f":"H367/IF(D281>0,D287,1)","v":4.144395911866515},{"$f":"L388-L387","v":155600.77522587555}]
["Ja",null,"Resultat/enhed efter rentekorrektion",null,null,null,{"$f":"G366+G367","v":8.5528647610849795},{"$f":"H366+H367","v":321116.13261087483}]
["Ja",null,"Projektets afkastningsgrad",null,null,null,{"$f":"D297","v":6.373434364795684E-2},{"$f":"D297","v":6.373434364795684E-2}]
["Ja",null,null,null,null,null,null,null," "]
[{"$f":"IF($D$10=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"}]
["Ja",null,"Smågrise",{"$f":"\"Følsomhed notering i forhold til: \"&D$21&\" kr./kg\"","v":"Følsomhed notering i forhold til: 11,8 kr./kg"},null,null,null,null,"Nulpunkt prognose"]
["Ja",null,"Noteringsændring +/- kr./kg",{"$f":"2*$D$28*-1","v":-1},{"$f":"1*$D$28*-1","v":-0.5},0,{"$f":"1*$D$28","v":0.5},{"$f":"2*$D$28","v":1},{"$f":"I395","v":-0.29682572044412614}]
["Ja",null,"Salgspris smågrise",{"$f":"D396","v":426.10275840000008},{"$f":"E396","v":448.26351840000001},470.42427840000005,492.58503839999997,514.74579840000001,{"$f":"I396","v":457.26851129482122}]
["Ja",null,{"$f":"C398","v":"DB pr. enhed"},{"$f":"D397","v":-207.67069221104734},{"$f":"E397","v":-222.21795669906001},-236.76522118707265,-251.31248567508533,-265.859750163098,-228.12921666278146]
["Ja",null,{"$f":"C366","v":"Resultat pr. enhed, nulpunktsrenter"},{"$f":"D399","v":-10.443575787015392},{"$f":"E399","v":-3.0175534688985337},4.4084688492184636,11.834491167335322,19.260513485452293,68.227133870095145]
["Ja",null,{"$f":"C400","v":"Resultat/enhed efter rentekorrektion"},{"$f":"D400","v":-20.009872731190303},{"$f":"E400","v":-5.3937218902317312},8.5528647610849795,19.369695974085673,28.154331056814051,0.54552994375164798]
["Ja"]
["Nej",null,"Antal investeringer","Gns. levetid år","Maks levetid år","Inv. Sum","Årlig ydelse maks levetid","Års rest tid sidste","Årlig ydelse sidste","År med maks.","Gns årlig ydelse","Rest til renter per år"]
["Nej",null,{"$f":"D$380/D380","v":1},{"$f":"1/E358","v":26},{"$f":"D380","v":26},{"$f":"H358*-1*D380","v":9190956.9230769221},{"$f":"2*PMT(D$294/2,E380*2,F380,0,0)","v":-625127.76062852133},{"$f":"IF(C380>1,E$380-(C380-1)*E380,0)","v":0},{"$f":"IF(H380>0,2*PMT(D$294/2,2*H380,F380,0,0))","v":false},{"$f":"D380","v":26},{"$f":"(G380*J380+H380*I380)/E$380","v":-625127.76062852133},{"$f":"K380-H358","v":-271629.41743325506},null,{"$f":"H358/E358","v":-9190956.9230769221}]
["Nej",null,{"$f":"D$380/D381","v":2},{"$f":"1/E359","v":13},{"$f":"I285","v":13},{"$f":"H359*-1*D381","v":4526889.2307692301},{"$f":"2*PMT(D$294/2,E381*2,F381,0,0)","v":-473248.62000558473},{"$f":"IF(C381>1,E$380-(C381-1)*E381,0)","v":13},{"$f":"IF(H381>0,2*PMT(D$294/2,2*H381,F381,0,0))","v":-473248.62000558473},{"$f":"(C381-IF(C381>1,1,0))*E381","v":13},{"$f":"(G381*J381+H381*I381)/E$380","v":-473248.62000558473},{"$f":"G381-H359","v":-125026.37148487469},null,{"$f":"H359/E359","v":-4526889.2307692301}]
["Nej",null,{"$f":"D$380/D382","v":2},{"$f":"1/E360","v":13},{"$f":"I287","v":13},{"$f":"H360*-1*D382","v":593846.15384615387},{"$f":"2*PMT(D$294/2,E382*2,F382,0,0)","v":-62081.676506045493},13,{"$f":"IF(H382>0,2*PMT(D$294/2,2*H382,F382,0,0))","v":-62081.676506045493},{"$f":"(C382-IF(C382>1,1,0))*E382","v":13},{"$f":"(G382*J382+H382*I382)/E$380","v":-62081.676506045493},{"$f":"K382-H360","v":-16401.203133264426},null,-593846.15384615387]
["Nej",null,{"$f":"D$380/D383","v":1},{"$f":"1/E361","v":26},{"$f":"E380","v":26},{"$f":"H361*-1*D383","v":680002.44627041498},{"$f":"2*PMT(D$294/2,E383*2,F383,0,0)","v":-46250.723403089454},0,{"$f":"IF(H383>0,2*PMT(D$294/2,2*H383,F383,0,0))","v":false},26,{"$f":"(G383*J383+H383*I383)/E$380","v":-46250.723403089454},{"$f":"K383-H361","v":-20096.783161919648},null,-680002.44627041498]
["Nej",null,{"$f":"D$380/D384","v":1},{"$f":"1/E362","v":26},{"$f":"D384","v":26},{"$f":"H362*-1*D384","v":0},{"$f":"2*PMT(D$294/2,E384*2,F384,0,0)","v":0},0,{"$f":"IF(H384>0,2*PMT(D$294/2,2*H384,F384,0,0))","v":false},26,{"$f":"(G384*J384+H384*I384)/E$380","v":0},{"$f":"K384-H362","v":0},null,0]
["Nej",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L380:L383)","v":-433153.77521331381}]
["Nej",null,"Besætningsværdi rente",null,{"$f":"I303+I304","v":2054611.0777154956},null,null,null,null,null,null,{"$f":"-(I303+I304)*D294","v":-99443.17616142999}]
["Nej",null,"I alt estimeret renter ved nulpunkt",null,null,null,null,null,null,null,null,{"$f":"SUM(L385:L386)","v":-532596.95137474383}]
["Nej",null,"Renter via Cash flow metoden",null,null,null,null,null,null,null,null,{"$f":"-1*SUM(F415:F475)/I284","v":-376996.17614886828}]
["Nej",null,"Renteforskel i %",null,null,null,null,null,null,null,null,{"$f":"L387/L388-1","v":0.41273833813219341}]
["Nej"]
["Nej"]
["Nej",null,"Følsomhedstabel smågrise"]
["Nej",null,"Valgt enhed"]
["Nej",null,"Salg af smågrise beregnet 30 kg"]
["Nej",null,{"$f":"IF(D281>0,VLOOKUP(C394,C334:G369,5,FALSE)+IF(C394=C334,F335,0)+IF(C394=C336,F337,0),\"\")","v":470.42427840000005},{"$f":"D373","v":-1},{"$f":"E373","v":-0.5},{"$f":"F373","v":0},{"$f":"G373","v":0.5},{"$f":"H373","v":1},{"$f":"FORECAST(0,D395:H395,D399:H399)","v":-0.29682572044412614}]
["Nej",null,{"$f":"C334","v":"Salg af smågrise beregnet 30 kg"},426.10275840000008,448.26351840000001,470.42427840000005,492.58503839999997,514.74579840000001,457.26851129482122]
["Nej",null,{"$f":"C336","v":"Køb af smågrise ved  6 kg"},-207.67069221104734,-222.21795669906001,-236.76522118707265,-251.31248567508533,-265.859750163098,-228.12921666278146]
["Nej",null,{"$f":"C347","v":"DB pr. enhed"},57.519905427008126,65.133400938995379,72.746896450982774,80.360391962970027,87.973887474957394,68.227133870095145]
["Nej",null,{"$f":"C366","v":"Resultat pr. enhed, nulpunktsrenter"},-10.443575787015392,-3.0175534688985337,4.4084688492184636,11.834491167335322,19.260513485452293,-8.1712414612411521E-14]
["Nej",null,{"$f":"C368","v":"Resultat/enhed efter rentekorrektion"},-20.009872731190303,-5.3937218902317312,8.5528647610849795,19.369695974085673,28.154331056814051,0.54552994375164798,null," "]
["Nej"]
["Nej",null,"Investeringer smågrise"]
["Nej",null,"Forventede reinvesteringer i projektet levetid","Inventar fornyelse år efter start","Inventar  investering år efter start","Miljøteknologi fornyelse år efter start","Miljøteknologi investering år efter start","Miljø tilladelse  år efter start","Miljøtilladelse omkostning ved fornyelse","Smågrise","Egenkapital forretning"]
["Nej",null,"Levetid angivet år",{"$f":"I285","v":13},null,{"$f":"I287","v":13},null,{"$f":"I289","v":13},null,"Start indskud",{"$f":"D415*Vejledning!B$35*-1","v":1680709.1270376854}]
["Nej",null,"Fornyet investering antal gange",{"$f":"CEILING(I284/D404,1)-1","v":1},null,{"$f":"CEILING($I$284/F404,1)-1","v":1},null,{"$f":"CEILING($I$284/H404,1)-1","v":1},null,"Andel renteudgifter",{"$f":"Vejledning!B$35*Vejledning!$C$35/Vejledning!C$36","v":0.12396694214876035}]
["Nej",null,1,{"$f":"IF($C406<=D$405,D$404*$C406,\"\")","v":13},{"$f":"IF(ISNUMBER(D406),(1-$I$283)*$I$282*$D$281,0)*IF(D$281>0,1,0)","v":4526889.2307692301},{"$f":"IF($C406<=F$405,F$404*$C406,\"\")","v":13},{"$f":"IF(ISNUMBER(F406),$I$286*$D$281,0)*IF(D$281>0,1,0)","v":593846.15384615376},{"$f":"IF($C406<=H$405,H$404*$C406,\"\")","v":13},{"$f":"IF(ISNUMBER(H406),$I$290*$D$281,0)*IF(D$281>0,1,0)","v":29692.307692307691},"Renteindtægter",{"$f":"SUM(F415:F475*K405)","v":1215111.6421327153}]
["Nej",null,2,{"$f":"IF($C407<=D$405,D$404*$C407,\"\")","v":""},{"$f":"IF(ISNUMBER(D407),(1-$I$283)*$I$282*$D$281,0)*IF(D$281>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F407),$I$286*$D$281,0)*IF(D$281>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H407),$I$290*$D$281,0)*IF(D$281>0,1,0)","v":0},"Slutsaldo",{"$f":"VLOOKUP(I284,C415:J475,8,FALSE)*1000","v":1845088.824106442}]
["Nej",null,3,"",{"$f":"IF(ISNUMBER(D408),(1-$I$283)*$I$282*$D$281,0)*IF(D$281>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F408),$I$286*$D$281,0)*IF(D$281>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H408),$I$290*$D$281,0)*IF(D$281>0,1,0)","v":0},"I alt slut",{"$f":"K404+K406+K407","v":4740909.5932768425}]
["Nej",null,4,"",{"$f":"IF(ISNUMBER(D409),(1-$I$283)*$I$282*$D$281,0)*IF(D$281>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F409),$I$286*$D$281,0)*IF(D$281>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H409),$I$290*$D$281,0)*IF(D$281>0,1,0)","v":0},"Årlig gns. forrentning",{"$f":"POWER(10,LOG(K408/K404)/I284)-1","v":4.0691216353981652E-2}]
["Nej",null,5,"",{"$f":"IF(ISNUMBER(D410),(1-$I$283)*$I$282*$D$281,0)*IF(D$281>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F410),$I$286*$D$281,0)*IF(D$281>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H410),$I$290*$D$281,0)*IF(D$281>0,1,0)","v":0},"Kontrol",{"$f":"POWER(1+K409,I284)*K404-K408","v":1.4901161193847656E-8}]
["Nej",null,null,null,null,null,null,null,null,"Middel gæld",{"$f":"0.5*Vejledning!B$35*-SUMIF(C415:C475,\"<\"&I284,H415:H475)/(I284)","v":778917.71931584354}]
[{"$f":"IF($D$13=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"}]
[{"$f":"IF($D$13=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Cash flow smågrise",null,null,null,null,null,null,null,"Nutidsværdi/enhed ",{"$f":"XNPV(D$30,L416:L475,K416:K475)/(D287*D291)/I284","v":0.52804955425657329}]
["Ja",null,"Terminer i halvår","Investerings-summer","EBITDA Cash flow","Rente-omkostning","Rest afdrag","Gæld saldo","Cash flow ½ årligt","PB saldo 1000 kr.","Dato","Klimaafgift eller udgift klimavirkemiddel"]
["Ja",{"$f":"IF(J415>=0,0,J415)","v":-14962.002446270411},0,{"$f":"I306*-1","v":-16807091.270376854},0,0,0,{"$f":"D415","v":-16807091.270376854},{"$f":"D415+E415","v":-16807091.270376854},{"$f":"(D415+IF(C415<$I$284,$I$311,0))/1000","v":-14962.002446270411},{"$f":"DATE(YEAR($D$32),IF(MONTH($D$32)<=6,1,7),1)","v":"2026-01-01"}]
["Ja",{"$f":"IF(J416>=0,0,J416)","v":-14632.900397968697},{"$f":"IF(AND(C415<>FALSE,C415+0.5<=$I$284),C415+0.5)","v":0.5},{"$f":"(IF(ISNA(VLOOKUP(C416,$D$406:$E$410,2,FALSE)),0,VLOOKUP(C416,$D$406:$E$411,2,FALSE))+IF(ISNA(VLOOKUP(C416,$F$406:$G$410,2,FALSE)),0,VLOOKUP(C416,$F$406:$G$410,2,FALSE))+IF(ISNA(VLOOKUP(C416,$H$406:$I$410,2,FALSE)),0,VLOOKUP(C416,$H$406:$I$410,2,FALSE)))*-1+IF(C416=$I$284,$I$311,0)","v":0},{"$f":"IF(C416<=$I$284,$H$357*0.5,0)","v":735833.65704483516},{"$f":"IF(C416<=$I$284,IF(H415<0,-H415*0.5*D$294,0),0)","v":406731.60874311987},{"$f":"IF(H415>=0,0,IF(E416-F416>H415*-1,H415*-1,E416-F416))","v":329102.04830171529},{"$f":"H415+D416+G416","v":-16477989.222075138},{"$f":"D416+E416","v":735833.65704483516},{"$f":"(H416+IF(C416<$I$284,$I$311,0))/1000","v":-14632.900397968697},{"$f":"IF(MONTH(K415)+6>12,DATE(YEAR(K415)+1,MONTH(K415)+6-12,1),DATE(YEAR(K415),MONTH(K415)+6,1))","v":"2026-07-01"},{"$f":"IF(AND(C416>0,C416<=$I$284),IF(YEAR(K416)<2030,0,IF(AND(YEAR(K416)>=2030,YEAR(K416)<2036),(YEAR(K416)-2030)*J$38+H$38,I$38))*$D$287*$D$291*0.5,0)","v":0}]
["Ja",-14295.834080098079,{"$f":"IF(AND(C416<>FALSE,C416+0.5<=$I$284),C416+0.5)","v":1},0,735833.65704483516,{"$f":"IF(C417<=$I$284,IF(H416<0,-H416*0.5*D$294,0),0)","v":398767.33917421836},337066.3178706168,-16140922.904204521,{"$f":"D417+E417","v":735833.65704483516},-14295.834080098079,{"$f":"IF(MONTH(K416)+6>12,DATE(YEAR(K416)+1,MONTH(K416)+6-12,1),DATE(YEAR(K416),MONTH(K416)+6,1))","v":"2027-01-01"},0]
["Ja",-13950.610757334995,1.5,0,735833.65704483516,390610.33428174938,345223.32276308577,-15795699.581441436,735833.65704483516,-13950.610757334995,"2027-07-01",0]
["Ja",-13597.033030161041,2,0,735833.65704483516,382255.92987088271,353577.72717395244,-15442121.854267484,735833.65704483516,-13597.033030161041,"2028-01-01",0]
["Ja",-13234.898721989479,2.5,0,735833.65704483516,373699.34887327312,362134.30817156204,-15079987.546095921,735833.65704483516,-13234.898721989479,"2028-07-01",0]
["Ja",-12864.000763560165,3,0,735833.65704483516,364935.69861552125,370897.95842931391,-14709089.587666607,735833.65704483516,-12864.000763560165,"2029-01-01",0]
["Ja",-12484.127074536862,3.5,0,735833.65704483516,355959.96802153188,379873.68902330328,-14329215.898643304,735833.65704483516,-12484.127074536862,"2029-07-01",0]
["Ja",-12095.060442239195,4,0,735833.65704483516,346767.02474716795,389066.63229766721,-13940149.266345637,735833.65704483516,-12095.060442239195,"2030-01-01",14243.644202543646]
["Ja",-11696.578397439926,4.5,0,735833.65704483516,337351.61224556441,398482.04479927075,-13541667.221546367,735833.65704483516,-11696.578397439926,"2030-07-01",14243.644202543646]
["Ja",-11288.453087156511,5,0,735833.65704483516,327708.34676142206,408125.3102834131,-13133541.911262954,735833.65704483516,-11288.453087156511,"2031-01-01",16189.489612355661]
["Ja",-10870.45114436424,5.5,0,735833.65704483516,317831.71425256348,418001.94279227167,-12715539.968470681,735833.65704483516,-10870.45114436424,"2031-07-01",16189.489612355661]
["Ja",-10442.333554556395,6,0,735833.65704483516,307716.06723699049,428117.58980784466,-12287422.378662838,735833.65704483516,-10442.333554556395,"2032-01-01",18135.335022167677]
["Ja",-10003.855519075201,6.5,0,735833.65704483516,297355.62156364066,438478.0354811945,-11848944.343181644,735833.65704483516,-10003.855519075201,"2032-07-01",18135.335022167677]
["Ja",-9554.7663151353609,7,0,735833.65704483516,286744.45310499577,449089.20393983938,-11399855.139241803,735833.65704483516,-9554.7663151353609,"2033-01-01",20081.180431979687]
["Ja",-9094.8091524601787,7.5,0,735833.65704483516,275876.49436965166,459957.1626751835,-10939897.97656662,735833.65704483516,-9094.8091524601787,"2033-07-01",20081.180431979687]
["Ja",-8623.7210264482546,8,0,735833.65704483516,264745.5310329122,471088.12601192296,-10468809.850554697,735833.65704483516,-8623.7210264482546,"2034-01-01",22027.025841791707]
["Ja",-8141.2325677868448,8.5,0,735833.65704483516,253345.19838342367,482488.45866141148,-9986321.3918932863,735833.65704483516,-8141.2325677868448,"2034-07-01",22027.025841791707]
["Ja",-7647.0678884258268,9,0,735833.65704483516,241668.97768381753,494164.67936101765,-9492156.7125322688,735833.65704483516,-7647.0678884258268,"2035-01-01",23972.871251603723]
["Ja",-7140.9444238242731,9.5,0,735833.65704483516,229710.19244328089,506123.46460155427,-8986033.2479307149,735833.65704483516,-7140.9444238242731,"2035-07-01",23972.871251603723]
["Ja",-6622.5727713793613,10,0,735833.65704483516,217462.0045999233,518371.65244491189,-8467661.5954858027,735833.65704483516,-6622.5727713793613,"2036-01-01",23972.871251603723]
["Ja",-6091.6565249452824,10.5,0,735833.65704483516,204917.41061075643,530916.24643407878,-7936745.3490517242,735833.65704483516,-6091.6565249452824,"2036-07-01",23972.871251603723]
["Ja",-5547.8921053474996,11,0,735833.65704483516,192069.23744705171,543764.41959778348,-7392980.9294539411,735833.65704483516,-5547.8921053474996,"2037-01-01",23972.871251603723]
["Ja",-4990.9685867954495,11.5,0,735833.65704483516,178910.13849278537,556923.51855204976,-6836057.4109018911,735833.65704483516,-4990.9685867954495,"2037-07-01",23972.871251603723]
["Ja",-4420.5675190944403,12,0,735833.65704483516,165432.58934382576,570401.06770100933,-6265656.343200882,735833.65704483516,-4420.5675190944403,"2038-01-01",23972.871251603723]
["Ja",-3836.3627455550663,12.5,0,735833.65704483516,151628.88350546133,584204.77353937388,-5681451.5696615083,735833.65704483516,-3836.3627455550663,"2038-07-01",23972.871251603723]
["Ja",-8388.4479088037333,13,-5150427.692307692,735833.65704483516,137491.1279858085,598342.52905902662,-10233536.732910175,-4414594.0352628566,-8388.4479088037333,"2039-01-01",23972.871251603723]
["Ja",-7900.2658406953233,13.5,0,735833.65704483516,247651.58893642621,488182.06810840894,-9745354.6648017652,735833.65704483516,-7900.2658406953233,"2039-07-01",23972.871251603723]
["Ja",-7400.2697665386904,14,0,735833.65704483516,235837.58288820271,499996.07415663241,-9245358.5906451326,735833.65704483516,-7400.2697665386904,"2040-01-01",23972.871251603723]
["Ja",-6888.1737873874681,14.5,0,735833.65704483516,223737.67789361221,512095.97915122297,-8733262.6114939097,735833.65704483516,-6888.1737873874681,"2040-07-01",23972.871251603723]
["Ja",-6363.6850855407856,15,0,735833.65704483516,211344.9551981526,524488.70184668258,-8208773.9096472273,735833.65704483516,-6363.6850855407856,"2041-01-01",23972.871251603723]
["Ja",-5826.5037571094126,15.5,0,735833.65704483516,198652.32861346289,537181.3284313723,-7671592.5812158547,735833.65704483516,-5826.5037571094126,"2041-07-01",23972.871251603723]
["Ja",-5276.3226405300011,16,0,735833.65704483516,185652.54046542369,550181.11657941143,-7121411.4646364432,735833.65704483516,-5276.3226405300011,"2042-01-01",23972.871251603723]
["Ja",-4712.8271409293684,16.5,{"$f":"(IF(ISNA(VLOOKUP(C448,$D$406:$E$410,2,FALSE)),0,VLOOKUP(C448,$D$406:$E$411,2,FALSE))+IF(ISNA(VLOOKUP(C448,$F$406:$G$410,2,FALSE)),0,VLOOKUP(C448,$F$406:$G$410,2,FALSE))+IF(ISNA(VLOOKUP(C448,$H$406:$I$410,2,FALSE)),0,VLOOKUP(C448,$H$406:$I$410,2,FALSE)))*-1+IF(C448=$I$284,$I$311,0)","v":0},{"$f":"IF(C448<=$I$284,$H$357*0.5,0)","v":735833.65704483516},172338.15744420193,{"$f":"IF(H447>=0,0,IF(E448-F448>H447*-1,H447*-1,E448-F448))","v":563495.49960063328},-6557915.9650358101,735833.65704483516,{"$f":"(H448+IF(C448<$I$284,$I$311,0))/1000","v":-4712.8271409293684},"2042-07-01",{"$f":"IF(AND(C448>0,C448<=$I$284),IF(YEAR(K448)<2030,0,IF(AND(YEAR(K448)>=2030,YEAR(K448)<2036),(YEAR(K448)-2030)*J$38+H$38,I$38))*$D$287*$D$291*0.5,0)","v":23972.871251603723}]
["Ja",-4135.6950502383997,17,0,735833.65704483516,158701.5663538666,577132.09069096856,-5980783.8743448416,735833.65704483516,-4135.6950502383997,"2043-01-01",23972.871251603723]
["Ja",-3544.59636295271,17.5,0,735833.65704483516,144734.96975914517,591098.68728568999,-5389685.1870591519,735833.65704483516,-3544.59636295271,"2043-07-01",23972.871251603723]
["Ja",-2939.1930874347063,18,0,735833.65704483516,130430.38152683148,605403.27551800362,-4784281.9115411481,735833.65704483516,-2939.1930874347063,"2044-01-01",23972.871251603723]
["Ja",-2319.1390526491664,18.5,0,735833.65704483516,115779.62225929578,620054.03478553938,-4164227.8767556087,735833.65704483516,-2319.1390526491664,"2044-07-01",23972.871251603723]
["Ja",-1684.0797102218175,19,0,735833.65704483516,100774.31461748572,635059.34242734942,-3529168.5343282595,735833.65704483516,-1684.0797102218175,"2045-01-01",23972.871251603723]
["Ja",-1033.6519317077261,19.5,0,735833.65704483516,85405.878530743881,650427.77851409127,-2878740.7558141681,735833.65704483516,-1033.6519317077261,"2045-07-01",23972.871251603723]
["Ja",-367.4838009535938,20,0,735833.65704483516,69665.526290702866,666168.13075413229,-2212572.6250600358,735833.65704483516,-367.4838009535938,"2046-01-01",23972.871251603723]
["Ja",0,20.5,0,735833.65704483516,53544.257526452864,682289.39951838227,-1530283.2255416536,735833.65704483516,314.80559856478845,"2046-07-01",23972.871251603723]
["Ja",0,21,0,735833.65704483516,37032.854058108016,698800.8029867271,-831482.42255492648,735833.65704483516,1013.6064015515155,"2047-01-01",23972.871251603723]
["Ja",0,21.5,0,735833.65704483516,20121.874625829219,715711.78241900599,-115770.64013592049,735833.65704483516,1729.3181839705217,"2047-07-01",23972.871251603723]
["Ja",0,22,0,735833.65704483516,2801.6494912892758,115770.64013592049,0,735833.65704483516,1845.088824106442,"2048-01-01",23972.871251603723]
["Ja",0,22.5,0,735833.65704483516,0,0,0,735833.65704483516,1845.088824106442,"2048-07-01",23972.871251603723]
["Ja",0,23,0,735833.65704483516,0,0,0,735833.65704483516,1845.088824106442,"2049-01-01",23972.871251603723]
["Ja",0,23.5,0,735833.65704483516,0,0,0,735833.65704483516,1845.088824106442,"2049-07-01",23972.871251603723]
["Ja",0,24,0,735833.65704483516,0,0,0,735833.65704483516,1845.088824106442,"2050-01-01",23972.871251603723]
["Ja",0,24.5,0,735833.65704483516,0,0,0,735833.65704483516,1845.088824106442,"2050-07-01",23972.871251603723]
["Ja",0,25,0,735833.65704483516,0,0,0,735833.65704483516,1845.088824106442,"2051-01-01",23972.871251603723]
["Ja",0,25.5,0,735833.65704483516,0,0,0,735833.65704483516,1845.088824106442,"2051-07-01",23972.871251603723]
["Ja",0,26,1845088.824106442,735833.65704483516,0,0,1845088.824106442,2580922.4811512772,1845.088824106442,"2052-01-01",23972.871251603723]
["Ja",0,false,0,0,0,0,1845088.824106442,0,1845.088824106442,"2052-07-01",0]
["Ja",0,false,0,0,0,0,1845088.824106442,0,1845.088824106442,"2053-01-01",0]
["Ja",0,false,0,0,0,0,1845088.824106442,0,1845.088824106442,"2053-07-01",0]
["Ja",0,false,0,0,0,0,1845088.824106442,0,1845.088824106442,"2054-01-01",0]
["Ja",0,false,0,0,0,0,1845088.824106442,0,1845.088824106442,"2054-07-01",0]
["Ja",0,false,0,0,0,0,1845088.824106442,0,1845.088824106442,"2055-01-01",0]
["Ja",0,false,0,0,0,0,1845088.824106442,0,1845.088824106442,"2055-07-01",0]
["Ja",0,false,0,0,0,0,1845088.824106442,0,1845.088824106442,"2056-01-01",0]
["Ja"]
[{"$f":"IF($D$11=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Rentabilitets analyse slagtesvin"]
[{"$f":"IF($D$11=\"Ja\",\"Nej\",\"Nej\")","v":"Nej"}]
[{"$f":"IF($D$11=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Slagtesvine stipladser ekskl. sygestier",{"$f":"1*D281*D285*(1-D286)/(D485)","v":9360.4999999999982},null,"Investeringsbeløb",null,null,null,null,"Rundbue","Traditionel"]
["Ja",null,null,null,null,"Stipladspris inkl. sygestier kr./stiplads",null,null,3570,"kr. stiplads",3570,4570]
["Ja",null,"Indsættelsesvægt",30,null,"Bygningsandel af investeringsbeløb",null,null,0.73,"% andel bygning",0.73,0.79]
["Ja",null,"Slagtevægt",91,null,"Levetid bygninger, år",null,null,26," "]
["Ja",null,"Beregnet levendevægt E-kontrol",{"$f":"D482*1.31","v":119.21000000000001},null,"Levetid inventar, år",null,null,13," "]
["Ja",null,"Opholdstid i uger",13,null,"Miljøinvestering, kr./stiplads",null,null,275," "]
["Ja",null,"Omsætningshastighed pr. stiplads",{"$f":"365/(D484*7)","v":4.0109890109890109},null,"Forventet levetid miljøteknologi,  år",null,null,13," "]
["Ja",null,"Slagtesvine dødelighed",2.46E-2,null,"Miljøtilladelse kr./stiplads",null,null,{"$f":"39","v":39}]
["Ja",null,"Kasserede slagtesvin",1.8E-3,null,"Levetid miljøansøgning, år",null,null,13," "]
["Ja",null,"Årligt solgte slagtesvin",{"$f":"D479*D485*(1-D486-D487)","v":36553.678263736256},null,"Fornyet miljøansøgning kr./stiplads",null,null,{"$f":"I486","v":39}]
["Ja",null,"Fesv pr. kg tilvækst",2.4900000000000002," ","Tilskud kr./stiplads",null,null,0]
["Ja",null,"Indkøringstab i % af fyldt stald",0.5]
["Ja",null,"Producerede slagtesvin per solgt",{"$f":"1/(1-D487-D486/2)","v":1.0143016533116949}]
["Ja",null,"Overført notering kr./kg",{"$f":"D25-D22","v":11.8},"kr./kg","Sum startinvestering"]
["Ja",null,"Vægtregulering",-0.08,"kr./kg","Investering bygninger",null,null,{"$f":"I480*I481*D479","v":24394399.049999993},null,null," "]
["Ja",null,"Specialgrisetillæg",0,"kr./kg","Investering inventar",null,null,{"$f":"I480*(1-I481)*D479","v":9022585.9499999993}]
["Ja",null,"Kødprocent",0.09,"kr./kg","Renteomkostning byggeri",null,null,{"$f":"(I493*0.33+I494*0.25)*D31","v":498800.6316215999}]
["Ja",null,"Sygdomsfradrag",{"$f":"-0.01","v":-0.01},"kr./kg","Miljøteknologi",null,null,{"$f":"I484*D479","v":2574137.4999999995}]
["Ja",null,"Indtransport fratrukket indberetningsbonus",{"$f":"-0.05","v":-0.05},"kr./kg","Miljøansøgning",null,null,{"$f":"I486*D479","v":365059.49999999994}]
["Ja",null,"NPV byggeri tilskud (beregnet)",{"$f":"M624","v":0.1056030509830562},"kr./kg","Indkøringstab",null,null,{"$f":"IF(D479>0,(D484*D490*7/365)*H553,0)","v":830905.07758443349},null,null," "]
["Ja",null,"Mængdetillæg",0.05,"kr./kg","Tilskud",null,null,{"$f":"I489*D479*-1","v":0}]
["Ja",null,"Efterbetaling eller anden bonus i NPV",0.65,"kr./kg","Lange aktiver i alt",null,null,{"$f":"SUM(I493:I499)","v":37685887.709206022}]
["Ja",null,"Produktionsafgift pr. kg",{"$f":"-J21/D482","v":-6.7032967032967031E-2},"kr./kg","Anskaffelsessum besætning",null,null,{"$f":"D479*SUM(F542:F544)","v":4487650.9579631994}]
["Ja",null,"Projektets afregningspris",{"$f":"SUM(D492:D501)","v":12.488570083950091},"kr./kg","Værditilvækst besætning",null,null,{"$f":"IF(D479>0,(G552+G562)*D479*0.5*-1,0)","v":2492524.2928022696}]
["Ja",null,null,null,null,"Korte aktiver i alt",null,null,{"$f":"SUM(I501:I502)","v":6980175.2507654689}]
["Ja",null,null,null,null,"Bunden Investering ",null,null,{"$f":"I500+I503","v":44666062.959971488}]
["Ja",null,"Wacc overført pa",{"$f":"D30","v":4.8399999999999999E-2}]
["Ja",null,"Investeringens nøgletal"]
["Ja",null,"Projektets afkastningsgrad (AG = Intern rente)",{"$f":"IF(D479>0,XIRR(I626:I686,K626:K686,5%),\"\")","v":7.1074268221855155E-2},null,"Beløb ved investeringens ophør"]
["Ja",null,"Økonomisk værdi tilføjet (EVA= AG-WACC), %",{"$f":"IF(D479>0,D507-D505,\"\")","v":2.2674268221855157E-2},null,"Afviklingstab",null,null,{"$f":"I498*-1*IF(D490>50%,50%/D490,1)","v":-830905.07758443349}]
["Ja",null,"Tilbagebetalingstid, år",{"$f":"IF(D479>0,IF(MAX(J626:J686)>0,VLOOKUP(0,B626:C686,2,FALSE)+IF(VLOOKUP(0,B626:C686,2,FALSE)<I482,0.5),\"Aldrig\"),\"\")","v":18.5},null,"Besætning",null,null,{"$f":"I503","v":6980175.2507654689}]
["Ja",null,"Sikkerhedsmargin noteringsændring, kr./kg",{"$f":"IF(D479>0,I580*-1,\"\")","v":0.41433651489845486},null,"I alt ",null,null,{"$f":"SUM(I508:I509)","v":6149270.1731810356}]
["Ja",null,"Projektets nulpunktsnotering. kr./kg",{"$f":"IF(D479>0,D21-D510,\"\")","v":11.385663485101546}]
["Ja",null,"Projektets kapitalværdi i 1000 kr.",{"$f":"IF(D479>0,XNPV(D505,I626:I686,K626:K686)/1000,\"\")","v":10915.871319299327}]
["Ja"]
["Ja",null,"Nulpunktspriser","Kr./slagtesvin"]
["Ja",null,"Salgspris",{"$f":"IF(D479>0,I582,\"\")","v":1024.2306076633176}]
["Ja",null,"Indkøbspris",{"$f":"IF(D479>0,I583,\"\")","v":-377.49450437220747}]
["Ja",null,"DB pr. enhed",{"$f":"IF(D479>0,I584,\"\")","v":126.26247742328462}]
["Ja",null,"Resultat pr. enhed",{"$f":"I586","v":-68.794647104712041}]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja",null," "]
["Ja",null,"Slagtesvin rentabilitetskalkule","Start enhed","Enheder","Enheds-værdi","kr./solgt slagtesvin","Kr. årligt"]
["Ja",null,{"$f":"\"Salg af slagtesvin ved \" & ROUND(D482,1)& \" kg slagtet\"","v":"Salg af slagtesvin ved 91 kg slagtet"},"Slagtevægt i kg",{"$f":"D482","v":91},{"$f":"D502","v":12.488570083950091},{"$f":"E541*F541","v":1136.4598776394582},{"$f":"D$488*G541","v":41541788.726877831}]
[{"$f":"IF($D$11=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,{"$f":"\"Køb af smågrise ved \"&ROUND(D481,1)& \" kg pris beregnet not.\"","v":"Køb af smågrise ved 30 kg pris beregnet not."},"pr. købt",{"$f":"1/(1-SUM($D$486:$D$487))","v":1.0271158586688578},{"$f":"VLOOKUP(D481,$D$61:$H$68,5,TRUE)-(VLOOKUP(D481,$D$61:$F$68,2,TRUE)-D481)*(VLOOKUP(D481,$D$61:$F$68,3,TRUE))","v":450.42427840000005},{"$f":"E542*F542*-1","v":-462.6379194741167},{"$f":"D$488*G542","v":-16911117.661061183}]
["Ja",null,"Tillæg/fradrag","pr. købt",{"$f":"1/(1-SUM($D$486:$D$487))","v":1.0271158586688578},20,{"$f":"E543*F543*-1","v":-20.542317173377157},{"$f":"D$488*G543","v":-750897.25274725258}]
["Ja",null,"Transport","pr. købt",{"$f":"1/(1-SUM($D$486:$D$487))","v":1.0271158586688578},9,{"$f":"E544*F544*-1","v":-9.2440427280197195},{"$f":"D$488*G544","v":-337903.76373626362}]
["Ja",null,"Bruttoudbytte pr. enhed",null,null,null,{"$f":"SUM(G541:G544)","v":644.03559826394473},{"$f":"SUM(H541:H544)","v":23541870.049333133}]
["Ja",null,"Slagtesvineblanding 1","FEsv/produceret",0,{"$f":"D20","v":2},{"$f":"E546*F546*(1+$D$486/2+$D$487)*-1","v":0},{"$f":"D$488*G546","v":0}]
["Ja",null,"Slagtesvineblanding 2 (residual)","FEsv/produceret",{"$f":"D489*(D483-D481)-E546","v":222.13290000000003},{"$f":"D20","v":2},{"$f":"E547*F547*(1+$D$486/2+$D$487)*-1","v":-450.52994778000004},-16468526.759328019]
["Ja",null,"Grovfoder","pr. produceret",0,0,{"$f":"E548*F548*-1","v":0},0]
["Ja",null,"Rådgivning","pr. produceret",{"$f":"D$491","v":1.0143016533116949},1,{"$f":"E549*F549*-1","v":-1.0143016533116949},-37076.456297531447]
["Ja",null,"Medicin & vacciner","pr. produceret",{"$f":"D$491","v":1.0143016533116949},4,{"$f":"E550*F550*-1","v":-4.0572066132467794},-148305.82519012579]
["Ja",null,"Diverse stykomkostninger","pr. produceret",{"$f":"D$491","v":1.0143016533116949},6,{"$f":"E551*F551*-1","v":-6.0858099198701687},-222458.73778518868]
["Ja",null,"Stykomkostninger i alt",null,null,null,{"$f":"SUM(G546:G551)","v":-461.68726596642864},{"$f":"SUM(H546:H551)","v":-16876367.778600864}]
["Ja",null,"DB pr. enhed",null,null,null,{"$f":"G545+G552","v":182.34833229751609},{"$f":"H545+H552","v":6665502.2707322687}]
["Ja",null,"Arbejde, min./slagtesvin","min./produceret",11,{"$f":"225/60","v":3.75},{"$f":"E554*F554*-1*D$491","v":-41.83994319910741},{"$f":"D$488*G554","v":-1529403.8222731722}]
["Ja",null,"Energi","kWh/produceret",14,0.8,{"$f":"E555*F555*-1*D$491","v":-11.360178517090983},-415256.31053235225]
["Ja",null,"Forsikring","pr. produceret",{"$f":"D$491","v":1.0143016533116949},4,{"$f":"E556*F556*-1","v":-4.0572066132467794},-148305.82519012579]
["Ja",null,"Driftsomkostning miljøteknologi","pr. produceret",{"$f":"D$491","v":1.0143016533116949},{"$f":"3.5+1.4","v":4.9000000000000004},{"$f":"E557*F557*-1","v":-4.9700781012273048},-181674.6358579041]
["Ja",null,"Klimafgift eller klimavirkemiddel beregnet","pr. produceret",{"$f":"D$491","v":1.0143016533116949},{"$f":"K39","v":0.79001857214896853},{"$f":"E558*F558*-1","v":-0.8013171438776433},{"$f":"D$488*G558","v":-29291.089064519427}]
["Ja",null,"Vedligehold","pr. produceret",{"$f":"D$491","v":1.0143016533116949},{"$f":"-1*G559/E559","v":8.8147073894373094},{"$f":"IF(D479>0,H559/D488,0)","v":-8.9407722785650758},{"$f":"(F564*J24+F565*J25)*D479*-1","v":-326818.11329999991}]
["Ja",null,"Gyllens nettoværdi","Tons/produceret",{"$f":"SUM(E546:E547)*2.3/1000","v":0.51090567000000009},{"$f":"-E547*0.08","v":-17.770632000000003},{"$f":"E560*F560*-1*D$491","v":9.2089630269636302},{"$f":"D$488*G560*-1","v":-336621.47163027129}]
["Ja",null,"Diverse kapacitetsomkostninger","pr. produceret",{"$f":"D$491","v":1.0143016533116949},8,{"$f":"E561*F561*-1","v":-8.1144132264935589},-296611.65038025158]
["Ja",null,"Kontante kapacitetsomkostning pr. enhed",null,null,null,{"$f":"SUM(G554:G561)","v":-70.874946052645114},-2590739.9749680534]
["Ja",null,"EBITDA resultat",null,null,null,{"$f":"G553+G562","v":111.47338624487098},{"$f":"H553+H562","v":4074762.2957642153}]
["Ja",null,"Afskrivninger bygninger","% årligt/stiplads",{"$f":"1/I482","v":3.8461538461538464E-2},{"$f":"I480*I481","v":2606.1},{"$f":"IF(D$479>0,H564/D$488,0)","v":-25.667625308134756},{"$f":"E564*F564*D$479*-1","v":-938246.11730769207},null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Ja",null,"Afskrivninger inventar","% årligt/stiplads",{"$f":"CEILING(I482/I483,1)/I482","v":7.6923076923076927E-2},{"$f":"(1-I481)*I480","v":963.90000000000009},{"$f":"IF(D$479>0,H565/D$488,0)","v":-18.987010501907907},{"$f":"E565*F565*D$479*-1","v":-694045.07307692303}]
["Ja",null,"Afskrivninger miljøteknologi","% årligt/stiplads",{"$f":"CEILING(I482/I485,1)/I482","v":7.6923076923076927E-2},{"$f":"I484","v":275},{"$f":"IF(D$479>0,H566/D$488,0)","v":-5.4169808984590446},{"$f":"E566*F566*D$479*-1","v":-198010.57692307688}]
["Ja",null,"Afskrivninger diverse","% årligt/stiplads",{"$f":"1/I482","v":3.8461538461538464E-2},{"$f":"H567/E567/IF(D479>0,D479,1)*-1","v":308.82215552486167},{"$f":"IF(D$479>0,H567/D$488,0)","v":-3.0416067590893161},{"$f":"(I495+I497+I498*2+SUM(I617:I621))*-1/I482","v":-111181.91487655642}]
["Ja",null,"Korrektion afskrivninger pga. tilskud","% årligt/stiplads",{"$f":"1/I482","v":3.8461538461538464E-2},{"$f":"(H568/E568)/IF(D479>0,D479,1)","v":0},{"$f":"H568/IF(D479>0,D488,1)","v":0},{"$f":"E568*I499*-1","v":0}]
["Ja",null,"Afskrivninger  i  alt",null,null,null,{"$f":"SUM(G564:G568)","v":-53.113223467591027},{"$f":"SUM(H564:H568)","v":-1941483.6821842487}]
["Ja",null,"Resultat af primær drift",null,null,null,{"$f":"G563+G569","v":58.360162777279953},{"$f":"H563+H569","v":2133278.6135799666}]
["Ja",null,{"$f":"\"Renteomkostning nulpunkt\"","v":"Renteomkostning nulpunkt"},null,null,null,{"$f":"IF(D479>0,H571/D488,0)","v":-40.064645263464129},{"$f":"L597","v":-1464510.1527113924}," "]
["Ja",null,"Resultat pr. enhed, nulpunktsrenter",null,null,null,{"$f":"G570+G571","v":18.295517513815824},{"$f":"H570+H571","v":668768.46086857421}]
["Ja",null,"Rentekorrektion i forhold til Cash Flow",null,null,null,{"$f":"IF(D479>0,H573/D488,0)","v":15.953234775212803},{"$f":"IF(D479>0,L598-L597,0)","v":583149.41123897757},null,null,null,null,null," "]
["Ja",null,"Resultat/enhed efter rentekorrektion",null,null,null,{"$f":"G572+G573","v":34.24875228902863},{"$f":"H572+H573","v":1251917.8721075519}]
["Ja",null,"Projektets afkastningsgrad",null,null,null,null,{"$f":"D507","v":7.1074268221855155E-2}]
["Ja"]
["Ja"]
["Ja"]
["Ja",null,null,{"$f":"\"Følsomhed notering i forhold til: \"&D$21&\" kr./kg\"","v":"Følsomhed notering i forhold til: 11,8 kr./kg"},null,null,null,null," "]
["Ja",null,"Noteringsændring +/- kr./kg",{"$f":"2*$D$28*-1","v":-1},{"$f":"1*$D$28*-1","v":-0.5},0,{"$f":"1*$D$28","v":0.5},{"$f":"2*$D$28","v":1},{"$f":"FORECAST(0,D580:H580,D585:H585)","v":-0.41433651489845486}]
["Ja",null,"Afregningspris i kr./kg",{"$f":"$F581+D580","v":11.488570083950091},{"$f":"$F581+E580","v":11.988570083950091},{"$f":"$D$502+F580","v":12.488570083950091},{"$f":"$D$502+G580","v":12.988570083950091},{"$f":"$D$502+H580","v":13.488570083950091},{"$f":"$D$502+I580","v":12.074233569051636}]
["Ja",null,{"$f":"C606","v":"Salg af slagtesvin ved 91 kg slagtet"},{"$f":"D606","v":1045.4598776394582},1090.9598776394582,1136.4598776394582,1181.9598776394582,1227.4598776394582,{"$f":"I606","v":1024.2306076633176}]
["Ja",null,"Smågrise købspris",{"$f":"D607","v":-388.11458340180781},-410.8762514379622,-433.6379194741167,-456.39958751027109,-479.16125554642565,{"$f":"I607","v":-377.49450437220747}]
["Ja",null,{"$f":"C608","v":"DB pr. enhed"},{"$f":"D608","v":136.87166836982499},159.61000033367054,182.34833229751609,205.08666426136165,227.82499622520709,{"$f":"I608","v":126.26247742328462}]
["ja",null,{"$f":"C609","v":"Resultat pr. enhed, nulpunktsrenter"},{"$f":"D609","v":-25.860661958562247},{"$f":"E609","v":-3.7825722223732186},18.295517513815824,40.373607250004881,62.451696986193824,{"$f":"I609","v":-36.161798828167043}]
["Ja",null,{"$f":"C610","v":"Resultat/enhed efter rentekorrektion"},{"$f":"D610","v":-48.470975677441089},-4.9119154280717936,34.24875228902863,63.918233238360109,89.437169074401695,{"$f":"I610","v":-68.794647104712041}]
["Ja"]
["nej"]
["nej",null,"Antal investeringer","Gns. levetid år","Maks levetid år","Inv. Sum","Årlig ydelse maks levetid","Års rest tid sidste","Årlig ydelse sidste","År med maks.","Gns årlig ydelse","Rest til renter"]
["nej",null,{"$f":"D$380/D590","v":1},{"$f":"1/E564","v":26},{"$f":"I482","v":26},{"$f":"H564*-1*D590","v":24394399.049999993},{"$f":"2*PMT(D$505/2,E590*2,F590,0,0)","v":-1659197.8591169156},{"$f":"IF(C590>1,E$590-(C590-1)*E590,0)","v":0},{"$f":"IF(H590>0,2*PMT(D$505/2,2*H590,F590,0,0))","v":false},{"$f":"D590","v":26},{"$f":"(G590*J590+H590*I590)/I$482","v":-1659197.8591169156},{"$f":"K590-H564","v":-720951.74180922355}]
["nej",null,{"$f":"D$380/D591","v":2},{"$f":"1/E565","v":13},{"$f":"I483","v":13},{"$f":"H565*-1*D591","v":9022585.9499999993},{"$f":"2*PMT(D$505/2,E591*2,F591,0,0)","v":-943236.32235059375},{"$f":"IF(C591>1,E$590-(C591-1)*E591,0)","v":13},{"$f":"IF(H591>0,2*PMT(D$505/2,2*H591,F591,0,0))","v":-943236.32235059375},{"$f":"(C591-IF(C591>1,1,0))*E591","v":13},{"$f":"(G591*J591+H591*I591)/E$380","v":-943236.32235059375},{"$f":"G591-H565","v":-249191.24927367072}]
["nej",null,{"$f":"D$380/D592","v":2},{"$f":"1/E566","v":13},{"$f":"I485","v":13},{"$f":"H566*-1*D592","v":2574137.4999999995},{"$f":"2*PMT(D$505/2,E592*2,F592,0,0)","v":-269104.66712979903},13,{"$f":"IF(H592>0,2*PMT(D$505/2,2*H592,F592,0,0))","v":-269104.66712979903},{"$f":"(C592-IF(C592>1,1,0))*E592","v":13},{"$f":"(G592*J592+H592*I592)/E$380","v":-269104.66712979903},{"$f":"K592-H566","v":-71094.090206722147}]
["nej",null,{"$f":"D$380/D593","v":1},{"$f":"1/E567","v":26},{"$f":"E590","v":26},{"$f":"H567*-1*D593","v":2890729.7867904669},{"$f":"2*PMT(D$505/2,E593*2,F593,0,0)","v":-196614.50416128378},0,{"$f":"IF(H593>0,2*PMT(D$505/2,2*H593,F593,0,0))","v":false},26,{"$f":"(G593*J593+H593*I593)/E$380","v":-196614.50416128378},{"$f":"K593-H567","v":-85432.589284727364}]
["nej",null,{"$f":"D$380/D594","v":1},{"$f":"1/E568","v":26},{"$f":"D594","v":26},{"$f":"H568*-1*D594","v":0},{"$f":"2*PMT(D$505/2,E594*2,F594,0,0)","v":0},0,{"$f":"IF(H594>0,2*PMT(D$505/2,2*H594,F594,0,0))","v":false},26,{"$f":"(G594*J594+H594*I594)/E$380","v":0},{"$f":"K594-H568","v":0}]
["nej",null,"I alt",null,null," ",null,null,null,null,null,{"$f":"SUM(L590:L593)","v":-1126669.6705743438}]
["nej",null,"Besætningsværdi rente",null,null,{"$f":"SUM(I501:I502)","v":6980175.2507654689},null,null,null,null,null,{"$f":"-SUM(I501:I502)*D505","v":-337840.48213704868}]
["nej",null,"I alt estimeret renter ved nulpunkt",null,null,null,null,null,null,null,null,{"$f":"SUM(L595:L596)","v":-1464510.1527113924}," "]
["nej",null,"Renter via Cash flow metoden",null,null,null,null,null,null,null,null,{"$f":"((SUM(F626:F686)/I482)*-1)","v":-881360.74147241481}]
["nej",null,"Afvigelse metode",null,null,{"$f":"SUM(F590:F598)","v":45862027.537555933},null,null,null,null,null,{"$f":"L597/L598-1","v":0.66164668313312802}]
["nej"]
["nej"]
["Nej",null,"Følsomhedstabel slagtesvin"]
["Nej",null,"Valgt enhed"]
["Nej",null,"Salg af slagtesvin ved 91 kg slagtet","Noteringsændring kr./kg"]
["Nej",null,{"$f":"IF(D479>0,VLOOKUP(C604,C540:G575,5,FALSE)+IF(C604=C542,F543+F544,0),\"\")","v":1136.4598776394582},{"$f":"D580","v":-1},{"$f":"E580","v":-0.5},{"$f":"F580","v":0},{"$f":"G580","v":0.5},{"$f":"H580","v":1},{"$f":"-F609/(G586-F586)/(G580-F580)","v":-1.2332886810564889}]
["Nej",null,{"$f":"C541","v":"Salg af slagtesvin ved 91 kg slagtet"},1045.4598776394582,1090.9598776394582,1136.4598776394582,1181.9598776394582,1227.4598776394582,1024.2306076633176]
["Nej",null,{"$f":"C542","v":"Køb af smågrise ved 30 kg pris beregnet not."},-388.11458340180781,-410.8762514379622,-433.6379194741167,-456.39958751027109,-479.16125554642565,-377.49450437220747]
["Nej",null,{"$f":"C553","v":"DB pr. enhed"},136.87166836982499,159.61000033367054,182.34833229751609,205.08666426136165,227.82499622520709,126.26247742328462]
["Nej",null,{"$f":"C572","v":"Resultat pr. enhed, nulpunktsrenter"},-25.860661958562247,-3.7825722223732186,18.295517513815824,40.373607250004881,62.451696986193824,-36.161798828167043]
["Nej",null,{"$f":"C574","v":"Resultat/enhed efter rentekorrektion"},-48.470975677441089,-4.9119154280717936,34.24875228902863,63.918233238360109,89.437169074401695,-68.794647104712041]
["Nej"]
["Nej",null," "]
["Nej",null,"Investeringer slagtesvin"]
["Nej",null,"Forventede reinvesteringer i projektet levetid","Inventar fornyelse år efter start","Inventar  investering år efter start","Miljøteknologi fornyelse år efter start","Miljøteknologi investering år efter start","Miljø tilladelse  år efter start","Miljøtilladelse omkostning ved fornyelse","Slagtegrise","Egenkapital forretning"]
["Nej",null,"Levetid angivet",{"$f":"I483","v":13},null,{"$f":"I485","v":13},null,{"$f":"I487","v":13},null,"Start indskud",{"$f":"D626*Vejledning!B$35*-1","v":4466606.2959971493}]
["Nej",null,"Fornyet investering antal gange",{"$f":"CEILING($I$482/D615,1)-1","v":1},null,{"$f":"CEILING($I$482/F615,1)-1","v":1},null,{"$f":"CEILING($I$482/H615,1)-1","v":1},null,"Andel renteudgifter",{"$f":"Vejledning!B$35*Vejledning!$C$35/Vejledning!C$36","v":0.12396694214876035}]
["Nej",null,1,{"$f":"IF($C617<=D$616,D$615*$C617,\"\")","v":13},{"$f":"IF(ISNUMBER(D617),(1-$I$481)*$I$480*$D$479,0)*IF($D$479>0,1,0)","v":9022585.9499999993},{"$f":"IF($C617<=F$616,F$615*$C617,\"\")","v":13},{"$f":"IF(ISNUMBER(F617),$I$484*$D$479,0)*IF(D$72>0,1,0)","v":2574137.4999999995},{"$f":"IF($C617<=H$616,H$615*$C617,\"\")","v":13},{"$f":"IF(ISNUMBER(H617),$I$488*$D$479,0)*IF(D$72>0,1,0)","v":365059.49999999994},"Renteindtægter",{"$f":"SUM(F626:F686)*K616","v":2840749.4973077835}]
["Nej",null,2,{"$f":"IF($C618<=D$616,D$615*$C618,\"\")","v":""},{"$f":"IF(ISNUMBER(D618),(1-$I$481)*$I$480*$D$479,0)*IF($D$479>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F618),$I$484*$D$479,0)*IF(D$72>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H618),$I$488*$D$479,0)*IF(D$72>0,1,0)","v":0},"Slutsaldo",{"$f":"VLOOKUP(I482,C626:J686,8,FALSE)*1000","v":6149270.1731810356}]
["Nej",null,3,"",{"$f":"IF(ISNUMBER(D619),(1-$I$481)*$I$480*$D$479,0)*IF($D$479>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F619),$I$484*$D$479,0)*IF(D$72>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H619),$I$488*$D$479,0)*IF(D$72>0,1,0)","v":0},"I alt slut",{"$f":"K615+K617+K618","v":13456625.96648597}]
["Nej",null,4,"",{"$f":"IF(ISNUMBER(D620),(1-$I$481)*$I$480*$D$479,0)*IF($D$479>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F620),$I$484*$D$479,0)*IF(D$72>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H620),$I$488*$D$479,0)*IF(D$72>0,1,0)","v":0},"Årlig gns. forrentning",{"$f":"POWER(10,LOG(K619/K615)/I482)-1","v":4.3329485298242654E-2}]
["Nej",null,5,"",{"$f":"IF(ISNUMBER(D621),(1-$I$481)*$I$480*$D$479,0)*IF($D$479>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F621),$I$484*$D$479,0)*IF(D$72>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H621),$I$488*$D$479,0)*IF(D$72>0,1,0)","v":0},"Kontrol",{"$f":"POWER(1+K620,I482)*K615-K619","v":2.7939677238464355E-8}]
["Nej",null,null,null,null,null,null,null,null,"Middel gæld",{"$f":"0.5*Vejledning!B$35*-SUMIF(C626:C686,\"<\"&I482,H626:H686)/(I482)","v":1820993.2675049896}]
[{"$f":"IF($D$14=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"}]
[{"$f":"IF($D$14=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Cash flow Slagtesvin",null,null,null,null,null,null,null,"Nutidsværdi",{"$f":"XNPV(D$30,L627:L686,K627:K686)/(D488*D491)/I482","v":0.79001857214896853},{"$f":"XNPV(D$30,M627:M686,K627:K686)/(D482*D488*I482)","v":0.1056030509830562}]
["Ja",null,"Terminer i halvår","Investeringssum","EBITDA Cash flow","Rente-omkostning","Rest afdrag","Gæld saldo","Cash flow ½ årligt","PB saldo 1000 kr.","Dato","Klimaafgift eller udgift klimavirkemiddel","Slagteri tilskud","Kr./kg"]
["Ja",{"$f":"IF(J626>=0,0,J626)","v":-44666.062959971488},0,{"$f":"I504*-1","v":-44666062.959971488},0,0,0,{"$f":"D626","v":-44666062.959971488},{"$f":"D626","v":-44666062.959971488},{"$f":"D626/1000","v":-44666.062959971488},{"$f":"DATE(YEAR($D$32),IF(MONTH($D$32)<=6,1,7),1)","v":"2026-01-01"}]
["Ja",{"$f":"IF(J627>=0,0,J627)","v":-37560.330362539658},{"$f":"IF(AND(C626<>FALSE,C626+0.5<=$I$482),C626+0.5)","v":0.5},{"$f":"(IF(ISNA(VLOOKUP(C627,$D$617:$E$621,2,FALSE)),0,VLOOKUP(C627,$D$617:$E$621,2,FALSE))+IF(ISNA(VLOOKUP(C627,$F$617:$G$621,2,FALSE)),0,VLOOKUP(C627,$F$617:$G$621,2,FALSE))+IF(ISNA(VLOOKUP(C627,$H$617:$I$621,2,FALSE)),0,VLOOKUP(C627,$H$617:$I$621,2,FALSE)))*-1+IF(C627=$I$482,$I$510,0)","v":0},{"$f":"IF(C627<=$I$482,$H$563*0.5,0)","v":2037381.1478821076},{"$f":"IF(C627<=$I$482,IF(H626<0,-H626*D$505*0.5,0),0)","v":1080918.72363131},{"$f":"IF(H626>=0,0,IF(E627-F627>H626*-1,H626*-1,E627-F627))","v":956462.4242507976},{"$f":"H626+D627+G627","v":-43709600.535720691},{"$f":"D627+E627","v":2037381.1478821076},{"$f":"(H627+IF(C627<$I$482,$I$510,0))/1000","v":-37560.330362539658},{"$f":"IF(MONTH(K626)+6>12,DATE(YEAR(K626)+1,MONTH(K626)+6-12,1),DATE(YEAR(K626),MONTH(K626)+6,1))","v":"2026-07-01"},{"$f":"IF(AND(C627>0,C627<=$I$482),IF(YEAR(K627)<2030,0,IF(AND(YEAR(K627)>=2030,YEAR(K627)<2036),(YEAR(K627)-2030)*J$39+H$39,I$39))*$D$488*$D$491*0.5,0)","v":0},{"$f":"N627*$E$541*$D$488*0.5","v":1330553.8887999996},{"$f":"IF(C627<=$I$482,VLOOKUP(C627-0.5,$C$43:$E$49,3,TRUE))","v":0.8}]
["Ja",-36580.721547621986,{"$f":"IF(AND(C627<>FALSE,C627+0.5<=$I$482),C627+0.5)","v":1},0,{"$f":"IF(C628<=$I$482,$H$563*0.5,0)","v":2037381.1478821076},1057772.3329644408,979608.81491766684,-42729991.720803022,{"$f":"D628+E628","v":2037381.1478821076},-36580.721547621986,{"$f":"IF(MONTH(K627)+6>12,DATE(YEAR(K627)+1,MONTH(K627)+6-12,1),DATE(YEAR(K627),MONTH(K627)+6,1))","v":"2027-01-01"},0,{"$f":"N628*$E$541*$D$488*0.5","v":1330553.8887999996},0.8]
["Ja",-35577.406199383309,1.5,0,2037381.1478821076,1034065.7996434331,1003315.3482386746,-41726676.372564346,2037381.1478821076,-35577.406199383309,"2027-07-01",0,1164234.6526999997,0.7]
["Ja",-34549.81061971726,2,0,2037381.1478821076,1009785.5682160571,1027595.5796660505,-40699080.792898297,2037381.1478821076,-34549.81061971726,"2028-01-01",0,1164234.6526999997,0.7]
["Ja",-33497.347227023296,2.5,0,2037381.1478821076,984917.75518813881,1052463.392693969,-39646617.400204331,2037381.1478821076,-33497.347227023296,"2028-07-01",0,997915.41659999976,0.6]
["Ja",-32419.414220226132,3,0,2037381.1478821076,959448.14108494483,1077933.0067971628,-38568684.393407166,2037381.1478821076,-32419.414220226132,"2029-01-01",0,997915.41659999976,0.6]
["Ja",-31315.395234664476,3.5,0,2037381.1478821076,933362.16232045344,1104018.9855616542,-37464665.407845512,2037381.1478821076,-31315.395234664476,"2029-07-01",0,831596.18049999978,0.5]
["Ja",-30184.658989652231,4,0,2037381.1478821076,906644.90286986134,1130736.2450122463,-36333929.162833266,2037381.1478821076,-30184.658989652231,"2030-01-01",32069.651639112803,831596.18049999978,0.5]
["Ja",-29026.558927510687,4.5,0,2037381.1478821076,879281.08574056497,1158100.0621415428,-35175829.100691721,2037381.1478821076,-29026.558927510687,"2030-07-01",32069.651639112803,665276.9443999998,0.4]
["Ja",-27840.432843865321,5,0,2037381.1478821076,851255.06423673965,1186126.083645368,-33989703.017046355,2037381.1478821076,-27840.432843865321,"2031-01-01",32069.651639112803,665276.9443999998,0.4]
["Ja",-26625.602508995733,5.5,0,2037381.1478821076,822550.81301252171,1214830.3348695859,-32774872.682176769,2037381.1478821076,-26625.602508995733,"2031-07-01",32069.651639112803,0,0]
["Ja",-25381.373280022304,6,0,2037381.1478821076,793151.91890867776,1244229.2289734299,-31530643.453203339,2037381.1478821076,-25381.373280022304,"2032-01-01",32069.651639112803,0,0]
["Ja",-24107.033703707719,6.5,0,2037381.1478821076,763041.57156752073,1274339.5763145869,-30256303.876888752,2037381.1478821076,-24107.033703707719,"2032-07-01",32069.651639112803,0,0]
["Ja",-22801.855109646316,7,0,2037381.1478821076,732202.55382070772,1305178.5940613998,-28951125.282827351,2037381.1478821076,-22801.855109646316,"2033-01-01",32069.651639112803,0,0]
["Ja",-21465.09119360863,7.5,0,2037381.1478821076,700617.23184442183,1336763.9160376857,-27614361.366789665,2037381.1478821076,-21465.09119360863,"2033-07-01",32069.651639112803,0,0]
["Ja",-20095.977590802835,8,0,2037381.1478821076,668267.54507630982,1369113.6028057979,-26245247.763983868,2037381.1478821076,-20095.977590802835,"2034-01-01",32069.651639112803,0,0]
["Ja",-18693.731438809133,8.5,0,2037381.1478821076,635134.99588840955,1402246.151993698,-24843001.611990169,2037381.1478821076,-18693.731438809133,"2034-07-01",32069.651639112803,0,0]
["Ja",-17257.550929937188,9,0,2037381.1478821076,601200.63901016209,1436180.5088719456,-23406821.103118222,2037381.1478821076,-17257.550929937188,"2035-01-01",32069.651639112803,0,0]
["Ja",-15786.614852750539,9.5,0,2037381.1478821076,566445.07069546101,1470936.0771866466,-21935885.025931574,2037381.1478821076,-15786.614852750539,"2035-07-01",32069.651639112803,0,0]
["Ja",-14280.082122495975,10,0,2037381.1478821076,530848.41762754414,1506532.7302545635,-20429352.29567701,2037381.1478821076,-14280.082122495975,"2036-01-01",32069.651639112803,0,0]
["Ja",-12737.091300169252,10.5,0,2037381.1478821076,494390.32555538364,1542990.822326724,-18886361.473350286,2037381.1478821076,-12737.091300169252,"2036-07-01",32069.651639112803,0,0]
["Ja",-11156.760099942223,11,0,2037381.1478821076,457049.94765507692,1580331.2002270308,-17306030.273123257,2037381.1478821076,-11156.760099942223,"2037-01-01",32069.651639112803,0,0]
["Ja",-9538.1848846696957,11.5,0,2037381.1478821076,418805.93260958279,1618575.2152725249,-15687455.057850732,2037381.1478821076,-9538.1848846696957,"2037-07-01",32069.651639112803,0,0]
["Ja",-7880.4401491875751,12,0,2037381.1478821076,379636.41239998769,1657744.73548212,-14029710.322368611,2037381.1478821076,-7880.4401491875751,"2038-01-01",32069.651639112803,0,0]
["Ja",-6182.5779911067884,12.5,0,2037381.1478821076,339518.98980132036,1697862.1580807874,-12331848.164287824,2037381.1478821076,-6182.5779911067884,"2038-07-01",32069.651639112803,0,0]
["Ja",-16405.410518800443,13,-11961782.949999999,2037381.1478821076,298430.72557576536,1738950.4223063423,-22554680.69198148,-9924401.8021178916,-16405.410518800443,"2039-01-01",32069.651639112803,0,0]
["Ja",-14913.85264366429,13.5,0,2037381.1478821076,545823.27274595178,1491557.8751361559,-21063122.816845324,2037381.1478821076,-14913.85264366429,"2039-07-01",32069.651639112803,0,0]
["Ja",-13386.199067949839,14,0,2037381.1478821076,509727.57216765685,1527653.5757144508,-19535469.241130874,2037381.1478821076,-13386.199067949839,"2040-01-01",32069.651639112803,0,0]
["Ja",-11821.576275703099,14.5,0,2037381.1478821076,472758.3556353671,1564622.7922467405,-17970846.448884133,2037381.1478821076,-11821.576275703099,"2040-07-01",32069.651639112803,0,0]
["Ja",-10219.089611883986,15,0,2037381.1478821076,434894.48406299599,1602486.6638191117,-16368359.785065021,2037381.1478821076,-10219.089611883986,"2041-01-01",32069.651639112803,0,0]
["Ja",-8577.8227708004524,15.5,0,2037381.1478821076,396114.30679857353,1641266.8410835341,-14727092.943981487,2037381.1478821076,-8577.8227708004524,"2041-07-01",32069.651639112803,0,0]
["Ja",-6896.8372721626956,16,0,2037381.1478821076,356395.64924435201,1680985.4986377556,-13046107.445343731,2037381.1478821076,-6896.8372721626956,"2042-01-01",32069.651639112803,0,0]
["Ja",-5175.1719244579072,16.5,{"$f":"(IF(ISNA(VLOOKUP(C659,$D$617:$E$621,2,FALSE)),0,VLOOKUP(C659,$D$617:$E$621,2,FALSE))+IF(ISNA(VLOOKUP(C659,$F$617:$G$621,2,FALSE)),0,VLOOKUP(C659,$F$617:$G$621,2,FALSE))+IF(ISNA(VLOOKUP(C659,$H$617:$I$621,2,FALSE)),0,VLOOKUP(C659,$H$617:$I$621,2,FALSE)))*-1+IF(C659=$I$482,$I$510,0)","v":0},2037381.1478821076,{"$f":"IF(C659<=$I$482,IF(H658<0,-H658*D$505*0.5,0),0)","v":315715.80017731828},1721665.3477047894,-11324442.097638942,2037381.1478821076,-5175.1719244579072,"2042-07-01",{"$f":"IF(AND(C659>0,C659<=$I$482),IF(YEAR(K659)<2030,0,IF(AND(YEAR(K659)>=2030,YEAR(K659)<2036),(YEAR(K659)-2030)*J$39+H$39,I$39))*$D$488*$D$491*0.5,0)","v":32069.651639112803},0,{"$f":"IF(C659<=$I$482,VLOOKUP(C659-0.5,$C$43:$E$49,3,TRUE))","v":0}]
["Ja",-3411.8422753386617,17,0,2037381.1478821076,274051.49876286241,1763329.6491192454,-9561112.4485196974,2037381.1478821076,-3411.8422753386617,"2043-01-01",32069.651639112803,0,0]
["Ja",-1605.8400487107308,17.5,0,2037381.1478821076,231378.92125417668,1806002.226627931,-7755110.2218917664,2037381.1478821076,-1605.8400487107308,"2043-07-01",32069.651639112803,0,0]
["Ja",0,18,0,2037381.1478821076,187673.66736978074,1849707.4805123268,-5905402.7413794398,2037381.1478821076,243.86743180159573,"2044-01-01",32069.651639112803,0,0]
["Ja",0,18.5,0,2037381.1478821076,142910.74634138244,1894470.4015407253,-4010932.3398387143,2037381.1478821076,2138.3378333423211,"2044-07-01",32069.651639112803,0,0]
["Ja",0,19,0,2037381.1478821076,97064.562624096885,1940316.5852580108,-2070615.7545807036,2037381.1478821076,4078.6544186003321,"2045-01-01",32069.651639112803,0,0]
["Ja",0,19.5,0,2037381.1478821076,50108.901260853025,1987272.2466212546,-83343.507959448965,2037381.1478821076,6065.9266652215865,"2045-07-01",32069.651639112803,0,0]
["Ja",0,20,0,2037381.1478821076,2016.912892618665,83343.507959448965,0,2037381.1478821076,6149.2701731810357,"2046-01-01",32069.651639112803,0,0]
["Ja",0,20.5,0,2037381.1478821076,0,0,0,2037381.1478821076,6149.2701731810357,"2046-07-01",32069.651639112803,0,0]
["Ja",0,21,0,2037381.1478821076,0,0,0,2037381.1478821076,6149.2701731810357,"2047-01-01",32069.651639112803,0,0]
["Ja",0,21.5,0,2037381.1478821076,0,0,0,2037381.1478821076,6149.2701731810357,"2047-07-01",32069.651639112803,0,0]
["Ja",0,22,0,2037381.1478821076,0,0,0,2037381.1478821076,6149.2701731810357,"2048-01-01",32069.651639112803,0,0]
["Ja",0,22.5,0,2037381.1478821076,0,0,0,2037381.1478821076,6149.2701731810357,"2048-07-01",32069.651639112803,0,0]
["Ja",0,23,0,2037381.1478821076,0,0,0,2037381.1478821076,6149.2701731810357,"2049-01-01",32069.651639112803,0,0]
["Ja",0,23.5,0,2037381.1478821076,0,0,0,2037381.1478821076,6149.2701731810357,"2049-07-01",32069.651639112803,0,0]
["Ja",0,24,0,2037381.1478821076,0,0,0,2037381.1478821076,6149.2701731810357,"2050-01-01",32069.651639112803,0,0]
["Ja",0,24.5,0,2037381.1478821076,0,0,0,2037381.1478821076,6149.2701731810357,"2050-07-01",32069.651639112803,0,0]
["Ja",0,25,0,2037381.1478821076,0,0,0,2037381.1478821076,6149.2701731810357,"2051-01-01",32069.651639112803,0,0]
["Ja",0,25.5,0,2037381.1478821076,0,0,0,2037381.1478821076,6149.2701731810357,"2051-07-01",32069.651639112803,0,0]
["Ja",0,26,6149270.1731810356,2037381.1478821076,0,0,6149270.1731810356,8186651.3210631432,6149.2701731810357,"2052-01-01",32069.651639112803,0,0]
["Ja",0,false,0,0,0,0,6149270.1731810356,0,6149.2701731810357,"2052-07-01",0,0,false]
["Ja",0,false,0,0,0,0,6149270.1731810356,0,6149.2701731810357,"2053-01-01",0,0,false]
["Ja",0,false,0,0,0,0,6149270.1731810356,0,6149.2701731810357,"2053-07-01",0,0,false]
["Ja",0,false,0,0,0,0,6149270.1731810356,0,6149.2701731810357,"2054-01-01",0,0,false]
["Ja",0,false,0,0,0,0,6149270.1731810356,0,6149.2701731810357,"2054-07-01",0,0,false]
["Ja",0,false,0,0,0,0,6149270.1731810356,0,6149.2701731810357,"2055-01-01",0,0,false]
["Ja",0,false,0,0,0,0,6149270.1731810356,0,6149.2701731810357,"2055-07-01",0,0,false]
["Ja",0,false,0,0,0,0,6149270.1731810356,0,6149.2701731810357,"2056-01-01",0,0,false]
["Ja"]
[{"$f":"IF($D$15=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Samlet rentabilitetsanalyse","Årlig enheder","Investerings sum mio.","Levetid år bygninger"]
[{"$f":"IF($D$15=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Antal årssøer",{"$f":"D72","v":1000},{"$f":"I98/1000000","v":30.981564206506},{"$f":"I77","v":26}]
["Ja",null,"Solgte fravænnede ",{"$f":"D72*D79","v":38700}]
["Ja",null,"Solgte smågrise",{"$f":"D287","v":37544.862637362632},{"$f":"I306/1000000","v":16.807091270376855},{"$f":"I284","v":26}]
["Ja",null,"Solgte slagtesvin",{"$f":"D488","v":36553.678263736256},{"$f":"I504/1000000","v":44.666062959971491},{"$f":"I482","v":26}]
["Ja",null,"Maks.",null,null,{"$f":"MAX(F689:F692)","v":26}]
["Ja",null,null,"Søer","Smågrise","Slagtesvin","I alt"]
["Ja",null,"Bruttoudbytte",{"$f":"IF(D$72>0,H135,0)","v":9905336.315368427},{"$f":"IF($D$281>0,H339,0)","v":7247679.0751668829},{"$f":"IF($D$479>0,H545,0)","v":23541870.049333133},{"$f":"SUM(D695:F695)","v":40694885.439868443}]
["Ja",null,"Stykomkostninger i alt",{"$f":"IF(D$72>0,H145,0)","v":-4598515.226450406},{"$f":"IF($D$281>0,H346,0)","v":-4516406.8406202914},{"$f":"IF($D$479>0,H552,0)","v":-16876367.778600864},{"$f":"SUM(D696:F696)","v":-25991289.845671561}]
["Ja",null,"Dækningsbidrag i alt",{"$f":"D695+D696","v":5306821.0889180209},{"$f":"E695+E696","v":2731272.2345465915},{"$f":"F695+F696","v":6665502.2707322687},14703595.594196882]
["Ja",null,"Kontante kapacitetsomkostning i alt",{"$f":"IF(D$72>0,H155,0)","v":-2903840.4359272136},{"$f":"IF($D$281>0,H356,0)","v":-1259604.9204569212},{"$f":"IF($D$479>0,H562,0)","v":-2590739.9749680534},-6754185.3313521883]
["Ja",null,"EBITDA",{"$f":"D697+D698","v":2402980.6529908073},{"$f":"E697+E698","v":1471667.3140896703},{"$f":"F697+F698","v":4074762.2957642153},7949410.2628446929]
["Ja",null,"Afskrivninger",{"$f":"IF(D$72>0,H162,0)","v":-1437976.5488426615},{"$f":"IF($D$281>0,H363,0)","v":-773555.0053299272},{"$f":"IF($D$479>0,H569,0)","v":-1941483.6821842487},-4153015.2363568372]
["Ja",null,"Resultat af primær drift",{"$f":"D699+D700","v":965004.10414814577},{"$f":"E699+E700","v":698112.30875974311},{"$f":"F699+F700","v":2133278.6135799666},3796395.0264878552]
["Ja",null,{"$f":"C164","v":"Renteomkostning nulpunkt"},{"$f":"IF(D$72>0,H164,0)","v":-916512.60344648932},{"$f":"IF($D$281>0,H365,0)","v":-532596.95137474383},{"$f":"IF($D$479>0,H571,0)","v":-1464510.1527113924},-2913619.7075326256]
["Ja",null,{"$f":"C366","v":"Resultat pr. enhed, nulpunktsrenter"},{"$f":"D701+D702","v":48491.500701656449},{"$f":"E701+E702","v":165515.35738499928},{"$f":"F701+F702","v":668768.46086857421},882775.31895522994]
["Ja",null,{"$f":"C573","v":"Rentekorrektion i forhold til Cash Flow"},{"$f":"IF(D75>0,H166,0)","v":-14314.37380400789},{"$f":"IF($D$281>0,H367,0)","v":155600.77522587555},{"$f":"IF($D$479>0,H573,0)","v":583149.41123897757},724435.81266084523]
["Ja",null,{"$f":"C167","v":"Resultat/enhed efter rentekorrektion"},{"$f":"D703+D704","v":34177.126897648559},{"$f":"E703+E704","v":321116.13261087483},{"$f":"F703+F704","v":1251917.8721075519},1607211.1316160753]
[null,null,"Investeringsbeløb kr./per stiplads",{"$f":"I75","v":24150},{"$f":"I282","v":2310},{"$f":"I480","v":3570}]
["Ja",null,"Afkastningsgrad",{"$f":"D94","v":4.9778231978416437E-2},{"$f":"D297","v":6.373434364795684E-2},{"$f":"D507","v":7.1074268221855155E-2},{"$f":"IF(SUM(E689:E692)>0,XIRR(I725:I785,K725:K785,5%),0)","v":6.281866133213046E-2}]
["Ja",null,"EVA",1.3782319784164387E-3,1.5334343647956841E-2,2.2674268221855157E-2,{"$f":"IF(SUM(E689:E693)>0,G707-D30,0)","v":1.4418661332130461E-2}]
["Ja",null,"Tilbagebetalingstid i år",26,21,18.5,{"$f":"IF(MAX(J725:J785)>=0,VLOOKUP(0,J725:L785,3,TRUE),\"Aldrig\")","v":21.5}]
["Ja",null,"Sikkerhedsmargin notering, kr./kg",4.6415488188466442E-2,0.29682572044412614,0.41433651489845486]
["Ja",null,"Nulpunktsnotering kr./kg",11.753584511811534,11.503174279555875,11.385663485101546]
["Ja",null,"Kapitalværdi i 1000 kr.",435.43553949935176,2708.4195128354277,10915.871319299327,{"$f":"XNPV(D30,I725:I785,K725:K785)/1000","v":14059.726371634129},null,null,null,null," "," "]
["Ja",null,"Egenkapitalens gennemsnitlige forrentning",{"$f":"K212","v":3.177263733871416E-2},{"$f":"K409","v":4.0691216353981652E-2},{"$f":"K620","v":4.3329485298242654E-2}]
["Ja",null,"Egenkapitalens forrentning via EVA, % pa",{"$f":"Vejledning!$C35%+D708/Vejledning!$B35","v":7.3782319784164385E-2},{"$f":"Vejledning!$C35%+E708/Vejledning!$B35","v":0.21334343647956841},{"$f":"Vejledning!$C35%+F708/Vejledning!$B35","v":0.28674268221855159}]
["ja",null,"Gns. gæld i forhold til startindskud",{"$f":"K214/K207","v":0.62075504683032345},{"$f":"K411/K404","v":0.46344587935255405},{"$f":"K622/K615","v":0.40769057016216409}]
["ja",null,"Reel egenkapital forrentning, % pa",{"$f":"D713/D715","v":5.1183856661255404E-2},{"$f":"E713/E715","v":8.7801441693317758E-2},0.10628032255199771]
[]
["Ja",null,"Note: De enkelte driftsgrene er lagt sammen, dvs. høj EVA for en driftsgren ikke afdrager gælden hurtigere for en anden"]
["Ja",null,"Afkastningsgraden er dog beregnet selvstændigt, og den overordnede WACC er brugt"]
["Ja"]
["Ja"]
["Ja"]
[{"$f":"IF($D$16=\"Ja\",\"Ja\",\"Nej\")","v":"Nej"},null,"Cash flow konsolideret"]
[{"$f":"IF($D$16=\"Ja\",\"Ja\",\"Nej\")","v":"Nej"},null,"Terminer i halvår","Investeringssum","EBITDA Cash flow","Rente-omkostning","Rest afdrag","Gæld saldo","Cash flow ½ årligt","PB saldo 1000 kr.","Dato","År"]
["Nej",null,0,{"$f":"IF($D$72>0,D217,0)+IF($D$281>0,D415,0)+IF($D$479>0,D626,0)","v":-92454718.436854333},0,0,0,-92454718.436854333,-92454718.436854333,-87987.455676151105,{"$f":"K217","v":"2026-01-01"},{"$f":"C725","v":0}]
["Nej",null,{"$f":"C725+0.5","v":0.5},0,3974705.1314223479,2237404.1861718753,1737300.9452504728,-90717417.491603866,3974705.1314223479,-80100.884557719604,"2026-07-01",{"$f":"C726","v":0.5}]
["Nej",null,{"$f":"C726+0.5","v":1},0,3974705.1314223479,2195361.5032968139,1779343.6281255342,-88938073.863478333,3974705.1314223479,-78321.540929594048,"2027-01-01",1]
["Nej",null,1.5,0,3974705.1314223479,2152301.3874961757,1822403.7439261721,-87115670.119552165,3974705.1314223479,-76499.137185667874,"2027-07-01",1.5]
["Nej",null,2,0,3974705.1314223479,2108199.2168931621,1866505.9145291857,-85249164.205022976,3974705.1314223479,-74632.6312711387,"2028-01-01",2]
["Nej",null,2.5,0,3974705.1314223479,2063029.773761556,1911675.3576607918,-83337488.84736219,3974705.1314223479,-72720.955913477912,"2028-07-01",2.5]
["Nej",null,3,0,3974705.1314223479,2016767.2301061649,1957937.9013161829,-81379550.946045995,3974705.1314223479,-70763.01801216173,"2029-01-01",3]
["Nej",null,3.5,0,3974705.1314223479,1969385.1328943132,2005319.9985280347,-79374230.947517961,3974705.1314223479,-68757.698013633693,"2029-07-01",3.5]
["Nej",null,4,0,3974705.1314223479,1920856.3889299347,2053848.7424924131,-77320382.205025554,3974705.1314223479,-66703.849271141284,"2030-01-01",4]
["Nej",null,4.5,0,3974705.1314223479,1871153.2493616184,2103551.8820607299,-75216830.322964817,3974705.1314223479,-64600.297389080544,"2030-07-01",4.5]
["Nej",null,5,{"$f":"IF($D$72>0,D227,0)+IF($D$281>0,D425,0)+IF($D$479>0,D636,0)","v":0},3974705.1314223479,1820247.2938157485,2154457.8376065996,-73062372.485358223,3974705.1314223479,-62445.839551473953,"2031-01-01",5]
["Nej",null,5.5,0,3974705.1314223479,1768109.414145669,2206595.7172766789,-70855776.768081546,3974705.1314223479,-60239.243834197274,"2031-07-01",5.5]
["Nej",null,6,0,3974705.1314223479,1714709.7977875734,2259995.3336347742,-68595781.434446767,3974705.1314223479,-57979.248500562506,"2032-01-01",6]
["Nej",null,6.5,0,3974705.1314223479,1660017.9107136116,2314687.2207087362,-66281094.213738039,3974705.1314223479,-55664.561279853762,"2032-07-01",6.5]
["Nej",null,7,0,3974705.1314223479,1604002.4799724603,2370702.6514498875,-63910391.56228815,3974705.1314223479,-53293.858628403876,"2033-01-01",7]
["Nej",null,7.5,0,3974705.1314223479,1546631.4758073729,2428073.6556149749,-61482317.906673178,3974705.1314223479,-50865.784972788897,"2033-07-01",7.5]
["Nej",null,8,0,3974705.1314223479,1487872.0933414907,2486833.0380808571,-58995484.868592314,3974705.1314223479,-48378.95193470805,"2034-01-01",8]
["Nej",null,8.5,0,3974705.1314223479,1427690.7338199341,2547014.3976024138,-56448470.470989898,3974705.1314223479,-45831.93753710563,"2034-07-01",8.5]
["Nej",null,9,0,3974705.1314223479,1366052.9853979556,2608652.146024392,-53839818.324965507,3974705.1314223479,-43223.285391081241,"2035-01-01",9]
["Nej",null,9.5,0,3974705.1314223479,1302923.6034641652,2671781.5279581826,-51168036.797007322,3974705.1314223479,-40551.503863123049,"2035-07-01",9.5]
["Nej",null,10,{"$f":"IF($D$72>0,D237,0)+IF($D$281>0,D435,0)+IF($D$479>0,D646,0)","v":0},3974705.1314223479,1238266.4904875774,2736438.6409347709,-48431598.156072557,3974705.1314223479,-37815.065222188277,"2036-01-01",10]
["Nej",null,10.5,0,3974705.1314223479,1172044.6753769559,2802660.456045392,-45628937.700027168,3974705.1314223479,-35012.404766142892,"2036-07-01",10.5]
["Nej",null,11,0,3974705.1314223479,1104220.2923406572,2870484.8390816906,-42758452.860945471,3974705.1314223479,-32141.919927061201,"2037-01-01",11]
["Nej",null,11.5,0,3974705.1314223479,1034754.5592348804,2939950.5721874675,-39818502.28875801,3974705.1314223479,-29201.96935487373,"2037-07-01",11.5]
["Nej",null,12,0,3974705.1314223479,963607.7553879437,3011097.3760344042,-36807404.912723601,3974705.1314223479,-26190.871978839328,"2038-01-01",12]
["Nej",null,12.5,0,3974705.1314223479,890739.19888791104,3083965.9325344367,-33723438.980189167,3974705.1314223479,-23106.906046304888,"2038-07-01",12.5]
["Nej",null,13,-26140210.642307691,3974705.1314223479,816107.22332057788,3158597.9081017701,-56705051.714395091,-22165505.510885343,-46088.518780510814,"2039-01-01",13]
["Nej",null,13.5,0,3974705.1314223479,1372262.251488361,2602442.8799339868,-54102608.8344611,3974705.1314223479,-43486.075900576827,"2039-07-01",13.5]
["Nej",null,14,0,3974705.1314223479,1309283.1337939587,2665421.9976283889,-51437186.83683271,3974705.1314223479,-40820.653902948441,"2040-01-01",14]
["Nej",null,14.5,0,3974705.1314223479,1244779.9214513516,2729925.2099709967,-48707261.626861721,3974705.1314223479,-38090.728692977442,"2040-07-01",14.5]
["Nej",null,15,{"$f":"IF($D$72>0,D247,0)+IF($D$281>0,D445,0)+IF($D$479>0,D656,0)","v":0},3974705.1314223479,1178715.7313700535,2795989.4000522941,-45911272.22680942,3974705.1314223479,-35294.739292925151,"2041-01-01",15]
["Nej",null,15.5,0,3974705.1314223479,1111052.7878887879,2863652.3435335597,-43047619.883275859,3974705.1314223479,-32431.086949391585,"2041-07-01",15.5]
["Nej",null,16,0,3974705.1314223479,1041752.4011752758,2932952.7302470719,-40114667.153028786,3974705.1314223479,-29498.134219144511,{"$f":"K249","v":"2042-01-01"},16]
["Nej",null,16.5,0,3974705.1314223479,970774.94510329654,3003930.1863190513,-37110736.966709733,3974705.1314223479,-26494.204032825459,"2042-07-01",16.5]
["Nej",null,17,0,3974705.1314223479,898079.83459437557,3076625.2968279724,-34034111.669881761,3974705.1314223479,-23417.578735997489,"2043-01-01",17]
["Nej",null,17.5,0,3974705.1314223479,823625.50241113873,3151079.6290112091,-30883032.040870555,3974705.1314223479,-20266.499106986281,"2043-07-01",17.5]
["Nej",null,18,0,3974705.1314223479,747369.37538906734,3227335.7560332799,-27655696.284837276,3974705.1314223479,-17039.163350953,"2044-01-01",18]
["Nej",null,18.5,0,3974705.1314223479,669267.85009306204,3305437.2813292858,-24350259.003507987,3974705.1314223479,-13733.726069623714,"2044-07-01",18.5]
["Nej",null,19,0,3974705.1314223479,589276.26788489334,3385428.8635374545,-20964830.139970534,3974705.1314223479,-10348.297206086258,"2045-01-01",19]
["Nej",null,19.5,0,3974705.1314223479,507348.88938728697,3467356.2420350611,-17497473.897935472,3974705.1314223479,-6880.9409640511967,"2045-07-01",19.5]
["Nej",null,20,{"$f":"IF($D$72>0,D257,0)+IF($D$281>0,D455,0)+IF($D$479>0,D666,0)","v":0},3974705.1314223479,423438.86833003844,1599245.5360622695,-15898228.361873202,3974705.1314223479,-5281.6954279889287,"2046-01-01",20]
["Nej",null,20.5,0,3974705.1314223479,384737.12635733152,1552586.8571829088,-14345641.504690293,3974705.1314223479,-3729.1085708060182,"2046-07-01",20.5]
["Nej",null,21,0,3974705.1314223479,347164.5244135051,1590159.4591267351,-12755482.045563558,3974705.1314223479,-2138.9491116792833,"2047-01-01",21]
["Nej",null,21.5,0,3974705.1314223479,308682.66550263809,1628641.3180376021,-11126840.727525955,3974705.1314223479,-510.3077936416812,"2047-07-01",21.5]
["Nej",null,22,0,3974705.1314223479,269269.54560612811,1050793.0705164867,-10076047.657009469,3974705.1314223479,540.485276874806,"2048-01-01",22]
["Nej",null,22.5,0,3974705.1314223479,243840.35329962915,957649.97319577588,-9118397.683813693,3974705.1314223479,1498.1352500705825,"2048-07-01",22.5]
["Nej",null,23,0,3974705.1314223479,220665.22394829136,980825.10254711367,-8137572.5812665792,3974705.1314223479,2478.9603526176952,"2049-01-01",23]
["Nej",null,23.5,0,3974705.1314223479,196929.25646665122,1004561.0700287538,-7133011.5112378253,3974705.1314223479,3483.5214226464495,"2049-07-01",23.5]
["Nej",null,24,0,3974705.1314223479,172618.87857195537,1028871.4479234497,-6104140.0633143755,3974705.1314223479,4512.3928705699,"2050-01-01",24]
["Nej",null,24.5,0,3974705.1314223479,147720.18953220788,1053770.1369631973,-5050369.9263511784,3974705.1314223479,5566.1630075330968,"2050-07-01",24.5]
["Nej",null,25,{"$f":"IF($D$72>0,D267,0)+IF($D$281>0,D465,0)+IF($D$479>0,D676,0)","v":0},3974705.1314223479,122218.95221769852,1079271.3742777065,-3971098.5520734722,3974705.1314223479,6645.4343818108027,"2051-01-01",25]
["Nej",null,25.5,0,3974705.1314223479,96100.584960178021,1105389.741535227,-2865708.8105382454,3974705.1314223479,7750.8241233460294,"2051-07-01",25.5]
["Nej",null,26,10616532.933884274,3974705.1314223479,69350.153215025537,1132140.1732803795,8882964.2966264095,14591238.065306623,8882.9642966264091,"2052-01-01",26]
["Nej",null,26.5,0,0,0,0,8882964.2966264095,0,8882.9642966264091,"2052-07-01",26.5]
["Nej",null,27,0,0,0,0,8882964.2966264095,0,8882.9642966264091,"2053-01-01",27]
["Nej",null,27.5,0,0,0,0,8882964.2966264095,0,8882.9642966264091,"2053-07-01",27.5]
["Nej",null,28,0,0,0,0,8882964.2966264095,0,8882.9642966264091,"2054-01-01",28]
["Nej",null,28.5,0,0,0,0,8882964.2966264095,0,8882.9642966264091,"2054-07-01",28.5]
["Nej",null,29,0,0,0,0,8882964.2966264095,0,8882.9642966264091,"2055-01-01",29]
["Nej",null,29.5,0,0,0,0,8882964.2966264095,0,8882.9642966264091,"2055-07-01",29.5]
["Nej",null,30,{"$f":"IF($D$72>0,D277,0)+IF($D$281>0,D475,0)+IF($D$479>0,D686,0)","v":0},0,0,0,8882964.2966264095,0,8882.9642966264091,"2056-01-01",30]
["Nej"]
["Nej",null,"Tjek","I alt","Ejer","Ydelse ejer","Renter"]
[{"$f":"IF($D$16=\"Ja\",\"Ja\",\"Nej\")","v":"Nej"},null,"Startindskud",{"$f":"D725","v":-92454718.436854333},{"$f":"D788*0.1","v":-9245471.8436854333},{"$f":"PMT(Vejledning!C35%,26,'Investerings kalkule m. makro'!E788)*26","v":18486441.261921328}]
["Nej",null,"Rente andel",{"$f":"Vejledning!B35*Vejledning!C35/Vejledning!C36","v":0.12396694214876035}]
["Nej",null,"Renteudgift   I alt",{"$f":"SUM(F725:F785)","v":56918781.266666308}]
["Nej",null,"Renter ejer",{"$f":"D789*D790","v":7056047.2644627662}]
["Nej",null,"PB saldo",{"$f":"VLOOKUP(I482,C725:J785,8,FALSE)*1000","v":8882964.2966264095}]
["Nej",null,"I alt",{"$f":"SUM(D791:D792)-E788","v":25184483.40477461}]
["Nej",null,"Egenkapital start",{"$f":"D725*Vejledning!B35*-1","v":9245471.8436854333},{"$f":"D794*POWER(1+D795,26)","v":25184483.404774603},null,{"$f":"6%+G708/10%","v":0.20418661332130461}]
["Nej",null,"% pa",{"$f":"POWER(10,LOG(D793/D794)/26)-1","v":3.9294464375008831E-2}]
["Nej"]
["Nej"]
["Nej",null,0,{"$f":"D794","v":9245471.8436854333}]
["Nej",null,1,{"$f":"D798*(1+D$795)","v":9608767.7076772787}]
["Nej",null,{"$f":"C799+1","v":2},{"$f":"D799*(1+D$795)","v":9986339.0880543385},null,null,null,null," "]
["Nej",null,{"$f":"C800+1","v":3},10378746.933586648]
["Nej",null,4,10786574.2352257]
["Nej",null,5,11210426.892240165]
["Nej",null,6,11650934.612385936]
["Nej",null,7,12108751.847447893]
["Nej",null,8,12584558.765543256]
["Nej",null,9,13079062.261631101]
["Nej",null,10,13592997.007729286]
["Nej",null,11,14127126.544399107]
["Nej",null,12,14682244.41511924]
["Nej",null,13,15259175.345234316]
["Nej",null,14,15858776.467229638]
["Nej",null,15,16481938.594152421]
["Nej",null,16,17129587.543071426]
["Nej",null,17,17802685.510541242]
["Nej",null,18,18502232.502114691]
["Nej",null,19,19229267.818027169]
["Nej",null,20,19984871.59726014]
["Nej",null,21,20770166.422277804]
["Nej",null,22,21586318.986821003]
["Nej",null,23,22434541.829236217]
["Nej",null,24,23316095.133914784]
["Nej",null,25,24232288.603518713]
["Nej",null,26,25184483.404774614]
["Nej",null,27,26174094.19072653]
["Nej",null,28,27202591.20245216]
["Nej",null,29,28271502.453364845]
["Nej",null,30,29382415.999346565]

{"sheet":"Klima","index":3,"n_rows":40,"n_cols":13,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Note der findes ikke endelige beregninger, og klimaftryk beregninger ændres konstant men her er nogle Input baseret på DCE 2023 eller SEGES klimavirkekatalog 2024"]
[]
[null,null,null,null,"Tabel. Kg COe per årsso eller per produceret smågrise eller slagtegris 2023. Kilde DCE og egne beregninger. Alle beregninger er før klimavirkehjælpemidler eller BAT-teknologi på stalden."]
[null,null,null,null,null,"Årsso","% andel","Smågrise per enhed","% andel","Slagtegris per enhed","% andel"]
[null,null,null,null,"Fordøjelse CH4",80.099999999999994,0.11799999999999999,2.15,0.15,11.3,0.192]
[null,null,null,null,"Husdyrgødning CH4",534.20000000000005,0.78800000000000003,11.31,0.78700000000000003,41.7,0.70299999999999996]
[null,null,null,null,"Husdyrgødning N2O",63.7,9.4E-2,0.91,6.3E-2,6.2,0.105]
[null,null,null,null,"I alt kg CO2 e per enhed",678.03,null,14.36,null,59.23]
[null,null,null,null,"Krav til reduktion af gødningsmetan",null,0.50800000000000001,null,0.50800000000000001,null,0.56899999999999995]
[null,null,null,null,"Tons gylle per enhed ab lager",6.33,null,0.128,null,0.54400000000000004]
[]
[]
[]
[null,null,null,null,"Tabel: Klimavirkemidler stald og lager fra SEGES Klimavirkemidler rapport 2024. Metan tab Stald og lager udgår i runde tal kun ca. 80 % af grisen CO2 udledning. "]
[null,null,null,null,"Valg","Sum variable omkostninger kr./ton","Sum Kapital-omkostning kr./ton","Reduceret metan-emission stald og lager","Reduceret % af total","Omkostning per ton CO2 ækv.","Omkostning per årsso","Omkostning per smågris","Omkostninger per slagtegris"]
[null,null,null,null,"Hyppig udslusning",0,0,0.17,0.13600000000000001,0,{"$f":"SUM($F16:$G16)*$F$10","v":0},{"$f":"SUM($F16:$G16)*$H$10","v":0},{"$f":"SUM(F16:G16)*$J$10","v":0}]
[null,null,null,null,"Linespil",2.84,4.72,0.307,0.245,281,{"$f":"SUM($F17:$G17)*$F$10","v":47.854799999999997},{"$f":"SUM($F17:$G17)*$H$10","v":0.96767999999999998},4.1126399999999999]
[null,null,null,null,"Gyllekøling",1.78,3.22,5.8999999999999997E-2,4.7E-2,971,31.65,0.64,2.72]
[null,null,null,null,"Gyllekøling + Hyppig udslusning",1.78,3.22,0.219,0.17499999999999999,260,31.65,0.64,2.72]
[null,null,null,null,"Gylleforsuring",9.77,12.42,0.7,0.56000000000000005,361,140.46269999999998,2.8403199999999997,12.07136]
[null,null,null,null,"Biogas",0.05,3.13,0.40100000000000002,0.32100000000000001,90,20.129399999999997,0.40703999999999996,1.7299199999999999]
[null,null,null,null,"Lav dosis forsuring i lager",3.94,0,0.30399999999999999,0.24299999999999999,147,24.940200000000001,0.50431999999999999,2.1433599999999999]
[null,null,null,null,"Fakkelafbrænding fra lager",1,9.73,0.3,0.24,407,67.920900000000003,1.37344,5.8371200000000005]
[null,null,null,null,"Kompost biofilter fra lager",2.21,12.53,0.318,0.255,526,93.304199999999994,1.8867199999999997,8.018559999999999]
[null,null,null,null,"Hyppig udslusning + Biogas",0.05,3.13,0.66700000000000004,0.53400000000000003,54,20.129399999999997,0.40703999999999996,1.7299199999999999]
[null,null,null,null,"Hyppig udslusning + Lav dosis forsuring i lager",3.94,0,0.53700000000000003,0.42899999999999999,84,24.940200000000001,0.50431999999999999,2.1433599999999999]
[null,null,null,null,"Hyppig udslusning + Fakkelafbrænding fra lager",1,9.73,0.53100000000000003,0.42499999999999999,230,67.920900000000003,1.37344,5.8371200000000005]
[null,null,null,null,"Hyppig udslusning + Kompost biofilter fra lager",2.21,12.53,0.55400000000000005,0.443,303,93.304199999999994,1.8867199999999997,8.018559999999999]
[null,null,null,null,"Gyllekøling + Biogas",1.84,6.35,0.5,0.4,186,51.842700000000001,1.0483199999999999,4.4553599999999998]
[null,null,null,null,"Gyllekøling + Lav dosis forsuring i lager",5.73,3.22,0.38400000000000001,0.307,265,56.653500000000008,1.1456000000000002,4.8688000000000011]
[null,null,null,null,"Gyllekøling + Fakkelafbrænding fra lager",2.78,12.95,0.379,0.30299999999999999,473,99.570899999999995,2.0134399999999997,8.5571199999999994]
[null,null,null,null,"Gyllekøling + Kompost biofilter fra lager",3.99,15.74,0.39900000000000002,0.31900000000000001,563,124.8909,2.5254400000000001,10.733120000000001]
[null,null,null,null,"Linespil + Biogas",2.9,7.85,0.88,0.70399999999999996,139,68.047499999999999,1.3760000000000001,5.8480000000000008]
[null,null,null,null,"Linespil + Lav dosis forsuring i lager",6.79,4.72,0.72299999999999998,0.57799999999999996,181,72.8583,1.4732799999999999,6.2614400000000003]
[null,null,null,null,"Linespil + Fakkelafbrænding fra lager",3.84,14.45,0.71599999999999997,0.57299999999999995,290,115.7757,2.3411200000000001,9.9497599999999995]
[null,null,null,null,"Linespil + Kompost biofilter fra lager",5.05,17.25,0.74199999999999999,0.59399999999999997,342,141.15900000000002,2.8544,12.131200000000002]
[null,null,null,null,"Hyppig udslusning + Gyllekøling + Biogas",1.84,6.35,0.74,0.59199999999999997,126,51.842700000000001,1.0483199999999999,4.4553599999999998]
[null,null,null,null,"Hyppig udslusning + Gyllekøling + Lav dosis forsuring i lager",5.73,3.22,0.72,0.57599999999999996,141,56.653500000000008,1.1456000000000002,4.8688000000000011]
[null,null,null,null,"Hyppig udslusning + Gyllekøling + Fakkelafbrænding fra lager",2.78,12.95,0.59,0.47199999999999998,303,99.570899999999995,2.0134399999999997,8.5571199999999994]
[null,null,null,null,"Hyppig udslusning + Gyllekøling + Kompost biofilter fra lager",3.99,15.74,0.61,0.48799999999999999,368,124.8909,2.5254400000000001,10.733120000000001]

{"sheet":"Ark2","index":4,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"År fra ","År til","Kr./kg i slagtekrop tillæg"]
[null,null,null,null,0,1,0.8]
[null,null,null,null,1,2,0.7]
[null,null,null,null,2,3,0.6]
[null,null,null,null,3,4,0.5]
[null,null,null,null,4,5,0.4]
[null,null,null,null,5,6,0]
[null,null,null,null,6,25,0]

{"sheet":"Ark1","index":5,"n_rows":16,"n_cols":16,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"inv","år","Halvårligt","Årlig rente","halvrålig",null,"Ydelse"]
[null,null,null,null,null,null,1000000,26,{"$f":"H8*2","v":52},7.0000000000000007E-2,{"$f":"POWER(10,LOG(J8+1)/2)-1","v":3.4408043278860045E-2},null,{"$f":"PMT(J8,H8,G8,0)","v":-84561.027886463649},{"$f":"2*PMT(K8,I8,G8,0)","v":-83130.843063495209}]
[null,null,null,null,null,null,1000000,26,{"$f":"H9*2","v":52},7.0000000000000007E-2,{"$f":"J9*0.5","v":3.5000000000000003E-2},null,{"$f":"PMT(J9,H9,G9,0)","v":-84561.027886463649},{"$f":"2*PMT(K9,I9,G9,0)","v":-84048.570767256286},null,"halv rente"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9/N8","v":1.0110395572803239}]
[]
[null,null,null,null,null,null,1000000,1000000]
[null,null,null,null,null,"terminer",26,52]
[null,null,null,null,null,"Renter",{"$f":"7%","v":7.0000000000000007E-2},{"$f":"G14/2","v":3.5000000000000003E-2}]
[null,null,null,null,null,"Ydelse",{"$f":"PMT(G14,G13,G12)","v":-84561.027886463649},{"$f":"PMT(H14,H13,H12)","v":-42024.285383628143}]
[null,null,null,null,null,"I alt",{"$f":"G15*G13","v":-2198586.7250480549},{"$f":"H15*H13","v":-2185262.8399486635},{"$f":"G16/H16","v":1.0060971544730539}]

{"sheet":"Tabel","index":6,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Søer","Smågrise","Slagtesvin traditionel","Slagtegrise rundbuehal"]
[null,null,null,null,null,null,"Investeringsbeløb kr./per stiplads",24150,2310,4570,3570,null,3570]
[null,null,null,null,null,null,"Afkastningsgrad",5.3132894635200503E-2,7.2811105847358712E-2,4.7656199336051933E-2,6.9033232331275951E-2,null,5.7669648528099055E-2]
[null,null,null,null,null,null,"EVA (Økonomisk værdi tilføjet)",4.7328946352005047E-3,2.4411105847358713E-2,-7.4380066394806599E-4,2.0633232331275952E-2,null,9.2696485280990559E-3]
[null,null,null,null,null,null,"Tilbagebetalingstid i år",25,18.5,"Aldrig",19,null,23]
[null,null,null,null,null,null,"Nulpunktsnotering kr./kg",11.736736108458816,11.29230407361961,11.73320714292791,11.302130443511924]
[null,null,null,null,null,null,"Egenkapitalens gennemsnitlige forrentning",3.9504097281808814E-2,3.8946830689111644E-2,1.7469647495220952E-2,4.3703256213028396E-2]
[null,null,null,null,null,null,"Egenkapitalens maksimale forrentning via EVA, % pa",0.10732894635200504,0.3041110584735871,5.2561993360519338E-2,0.26633232331275952]
[null,null,null,null,null,null,"Reel egenkapital forrentning, % pa",6.8735448091010939E-2,0.10005103460961461,2.6295556292969216E-2,0.10312450232889611]
[null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Investerings kalkule u. makro","index":7,"n_rows":728,"n_cols":16,"rows_kept":728,"cut":false,"hidden":true,"merged":[[10,5,11,9],[1,2,2,4],[1,5,2,5],[1,6,2,9],[4,2,4,9],[7,5,8,9],[241,2,241,8],[424,2,424,9],[535,3,535,8],[13,5,14,9],[16,2,16,9],[17,4,17,9],[49,2,49,8],[148,3,148,7],[157,3,157,8]]}
[]
[null,null,"Rentabilitetsanalyser svin ved investeringer i stalde",null,null,"For:","SEGES"]
[]
[null,null,"Navigationslink række visninger","Prisprognose på mellem langsigt",null,"So kalkule","Smågrise kalkule","Slagtesvin kalkule",null,"Samlet R-analyse"]
["Vis"]
["Nej"]
["Ja",null,"Styring af rækker som vises via egne valg. Vælg celle A4 og vælg ja og tryk ok",null,null," "]
["Ja",null,"Vis langsigtet prognose","Ja",null," Foretag dine valg, og vælg celle A4 og sig Ok til vis Ja"]
["Ja",null,"Vis søer","Ja"]
["Ja",null,"Vis smågrise","Ja"]
["Ja",null,"Vis slagtesvin","Ja",null,"Gule celler er input celle. Indsæt ikke egne rækker etc. I dette regneark"]
["Ja",null,"Vis cashflow søer","Ja"]
["Ja",null,"Vis cashflow smågrise","Ja"]
["Ja",null,"Vis cashflow slagtesvin","Ja",null,"Der kan laves et kopi af arket som kan gives nyt navn, hvis man gerne vil have flere scenarier i samme regnearksfil"]
["Ja",null,"Konsolideret ved mere end 1 driftsgren","Ja"]
["Ja",null,"Konsolideret cashflow","Nej"]
["Ja",null,"Rentabilitetsanalyser svin ved investeringer i stalde"]
[{"$f":"IF($D$8=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Prisprognose dansk griseproduktion mellemlang sigt",null,"Anbefalet prisniveau på mellemlang sigt er 2 kr. FEsv/slagtegrisefoder og 11,5 kr./kg i notering"]
["Ja",null,"Sidste længere prisprognose","2022-11-28",null,"Normpristal"]
["Ja",null,"Indkøbt slagtegrisefoderpris prognose landsplan",2,"kr./FEsv","Produktionsafgift søer og slagtepolte",null,null,null,10.9]
["Ja",null,"Mellemlamgsigtet notering svin ved denne foderpris",11.5,"kr./kg","Produktionsafgift slagtesvin",null,null,null,5.5]
["Ja",null,"Diverse standard korrektioner, kr../kg",1.36,null,"Genafgift søer",null,null,null,70]
["Ja",null,"Gns. dansk afregningspris",{"$f":"D21+D22","v":12.86},"kr./kg","Anslået købspris LY sopolte ved givet niveau",null,null,null,{"$f":"(D25+0.12)*125+500","v":2122.5}]
["Ja",null,"Følsomhed notering svin (bruges af program)",0,null,"Vedligehold bygninger af investeringssum",null,null,null,6.0000000000000001E-3]
["Ja",null,"Dansk afregningspris inkl. følsomhedsfaktor",{"$f":"D21+D22+D24","v":12.86},null,"Vedligehold inventar af investeringssum",null,null,null,0.02]
["Ja",null,"Afregningspris kr./kg slagtesøer",{"$f":"ROUND((D21+D24)*Smågrisepriser!B12,2)+(D22-Smågrisepriser!B10)","v":9.9700000000000006}]
["Ja",null,"Følsomhedsanalyse (+/- 2 intervaller) "]
["Ja",null,{"$f":"\"+/-  gns. dansk notering kr./kg\"","v":"+/-  gns. dansk notering kr./kg"},0.5,"kr/kg"]
["Ja",null,"Renteniveau indlagt (wacc)"]
["Ja",null,"Kalkulationsrente i beregningerne (wacc)",5.74E-2,"pa"]
["Ja",null,"Byggerente",5.74E-2,"pa"]
["Ja",null,"Investeringens startdato","2023-07-01"]
[{"$f":"IF($D$8=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"}]
["Ja",null,"Tabel for smågrisenotering ved angivet notering og langsigtet foderprognose. Over 40 kg findes ingen beregnet notering"]
["Ja",null,"Indlagt notering + følsomhedsfaktor",{"$f":"D21+D24","v":11.5}]
["Ja",null,"7 kg smågrisepris",{"$f":"VLOOKUP(D20,Nulpunktstabel,4,FALSE)+(D35-VLOOKUP(D20,Nulpunktstabel,3,FALSE))*Normtal_slagtevægt*Finansieringssandel_7_kg","v":254.5979552},"Kr./gris"]
["Ja",null,"30 kg smågrisepris",{"$f":"VLOOKUP(D20,Nulpunktstabel,5,FALSE)+(D35-VLOOKUP(D20,Nulpunktstabel,3,FALSE))*Normtal_slagtevægt*Finansieringsandel_30_kg","v":437.12782240000001},"Kr./gris"]
["Ja"]
["Ja",null,"Kg regulering","Fra kg","Til kg","Kr/.kg","Startpris","Slutpris"]
["Ja",null,null,0,7,{"$f":"F41+Smågrisepriser!B$20","v":14.002198580562931},{"$f":"G41-E40*F40","v":156.58256513605949},{"$f":"G40+(E40-D40)*F40","v":254.5979552}]
["Ja",null,null,{"$f":"E40","v":7},9,{"$f":"VLOOKUP(D$20,Nulpunktstabel,7,FALSE)*((D37-D36)/(VLOOKUP(D20,Nulpunktstabel,5,FALSE)-VLOOKUP(D20,Nulpunktstabel,4,FALSE)))","v":11.002198580562931},{"$f":"D36","v":254.5979552},276.60235236112584]
["Ja",null,null,9,12,{"$f":"VLOOKUP(D$20,Nulpunktstabel,8,FALSE)*((D37-D36)/(VLOOKUP(D20,Nulpunktstabel,5,FALSE)-VLOOKUP(D20,Nulpunktstabel,4,FALSE)))","v":11.661361138693573},{"$f":"H41","v":276.60235236112584},311.58643577720659]
["Ja",null,null,12,25,{"$f":"VLOOKUP(D$20,Nulpunktstabel,9,FALSE)*((D37-D36)/(VLOOKUP(D20,Nulpunktstabel,5,FALSE)-VLOOKUP(D20,Nulpunktstabel,4,FALSE)))","v":7.1441589020924061},{"$f":"H42","v":311.58643577720659},404.46050150440789]
["Ja",null,null,25,30,{"$f":"VLOOKUP(D$20,Nulpunktstabel,10,FALSE)*((D37-D36)/(VLOOKUP(D20,Nulpunktstabel,5,FALSE)-VLOOKUP(D20,Nulpunktstabel,4,FALSE)))","v":6.533464179118428},{"$f":"H43","v":404.46050150440789},437.12782240000001]
["Ja",null,null,30,40,{"$f":"VLOOKUP(D$20,Nulpunktstabel,11,FALSE)*((D37-D36)/(VLOOKUP(D20,Nulpunktstabel,5,FALSE)-VLOOKUP(D20,Nulpunktstabel,4,FALSE)))","v":6.446222075836431},{"$f":"H44","v":437.12782240000001},501.59004315836432]
["Ja",null,null,40,130,{"$f":"F45","v":6.446222075836431},{"$f":"H45","v":501.59004315836432},1081.7500299836431]
["Ja",null," ",130,1000,{"$f":"F46","v":6.446222075836431}]
["Ja"]
["Ja"]
[{"$f":"IF($D$9=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Rentabilitetsberegning søer"]
[{"$f":"IF($D$9=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Antal årssøer",{"$f":"0*1200","v":0},null,"Investeringsbeløb pr. årsso"]
["Ja",null,"Produktions oplysninger"]
["Ja",null,"Fravænningsvægt, kg",6.5,null,"Stalde, bygninger, miljøteknologi og tilskud",null,null,null,null,null," "]
["Ja",null,"Spildfoderdage/kuld",13,null,"Investeringsbeløb, kr.årsso",null,null,25000]
["Ja",null,"Soens laktationsperiode, dage/kuld",32,null,"Bygningsandel i % investeringsbeløb",null,null,0.68]
["Ja",null,"Kuld/årsso",{"$f":"365/(D54+D55+117)","v":2.2530864197530862},null,"Levetid bygninger, år",null,null,25]
["Ja",null,"Fravænnede grise/kuld",16.100000000000001,null,"Levetid inventar, år",null,null,15]
["Ja",null,"Fravænnnede grise/årsso",{"$f":"ROUND(D56*D57,1)","v":36.299999999999997},null,"Miljøinvestering, kr./årsso",null,null,1100]
["Ja",null,"Slagtevægt søer, kg",185,null,"Forventet levetid miljøteknologi, år",null,null,12.5]
["Ja",null,"1 lægspct. efter indkøring, % af farekuld",0.23499999999999999,null,"Miljøtilladelse i kr./årsso",null,null,{"$f":"IF(D51>0,41+55,0)","v":0}]
["Ja",null,"Årlig soudskiftning, pct.",{"$f":"D56*D60","v":0.52947530864197523},null,"Levetid miljøansøgning, år",null,null,9]
["Ja",null,"Udnyttelsesprocent polte, %",0.95,null,"Fornyet miljøansøgning i kr./årsso",null,null,{"$f":"I60*0.5","v":0}]
["Ja",null,"Sodødelighed, i % af årssøer",0.12,null,"Tilskud pr. årsso, kr./årsso",null,null,0]
["Ja",null,"Kernestyring eller indkøbte polte","Nej"]
["Ja",null,"Prisreduktion polte 22 uger ved egen avl",400," ","Sum startinvestering"]
["Ja",null,"Indkøringstab % af fuld produktion",0.5,null,"Investering bygninger",null,null,{"$f":"D51*I54*I55","v":0}]
["Ja",null,null,null,null,"Investering inventar",null,null,{"$f":"D51*I54*(1-I55)","v":0}]
["Ja",null,"WACC overført pa.",{"$f":"D30","v":5.74E-2},null,"Renteomkostning byggeri",null,null,{"$f":"(I66*0.33+I67*0.25)*D31","v":0}]
["Ja",null,null," ",null,"Miljøteknologi",null,null,{"$f":"I58*D51","v":0}]
["Ja",null,"Vælg afrapportering enhed tabeller","Kr./frav.",null,"Miljøansøgning",null,null,{"$f":"I60*D51","v":0}]
["Ja",null,null,null,null,"Indkøringstab",null,null,{"$f":"D66*(21/52)*I125*D51","v":0},null,null," "]
["Ja",null,"Investerings nøgletal",null,null,"Tilskud",null,null,{"$f":"I63*D51*-1","v":0}]
["Ja",null,"Projektets afkastningsgrad (AG = Intern rente)",{"$f":"IF(D51>0,XIRR(I179:I239,K179:K239,5%),\"\")","v":""},null,"Lange aktiver i alt",null,null,{"$f":"SUM(I66:I72)","v":0}]
["Ja",null,"Økonomisk værdi tilføjet (EVA= AG-WACC), %",{"$f":"IF(D51>0,D73-D68,\"\")","v":""},null,"Anskaffelsessum besætning",null,null,{"$f":"(J23-IF(D64=\"Ja\",D65,0))*D51","v":0}]
["Ja",null,"Tilbagebetalingstid, år",{"$f":"IF(D51>0,IF(MAX(J179:J239)>0,VLOOKUP(0,B179:C239,2,FALSE)+IF(VLOOKUP(0,B179:C239,2,FALSE)<I56,0.5),\"Aldrig\"),\"\")","v":""},null,"Gns. værditilvækst besætning",null,null,{"$f":"(-1*(G112+G113+G124+G133)*D57/2)*D51","v":0}," "]
["Ja",null,"Sikkerhedsmargin noteringsændring, kr./kg",{"$f":"IF(D51>0,I150*-1,\"\")","v":""},null,"Korte aktiver i alt",null,null,{"$f":"SUM(I74:I75)","v":0},null,null," "]
["Ja",null,"Projektets nulpunktsnotering. kr./kg",{"$f":"IF(D51>0,D21-D76,\"\")","v":""},null,"Bunden Investering ",null,null,{"$f":"I73+I76","v":0}]
["Ja",null,"Projektets kapitalværdi i 1000 kr.",{"$f":"IF(D51>0,XNPV(D68,I179:I239,K179:K239)/1000,\"\")","v":""}]
["Ja",null,null,null,null,"Beløb ved investeringens ophør"]
["Ja",null,"Nulpunkts priser",{"$f":"D70","v":"Kr./frav."},null,"Afviklingstab søer",null,null,{"$f":"I71*-1*(50%/D66)","v":0}]
["Ja",null,{"$f":"C151","v":"Salgspris fravænnede"},{"$f":"I151","v":""},null,"Sobesætningselimeringstab",null,null,{"$f":"(D51*(J23-IF(D64=\"Ja\",D65,0))-D26*D51*D59)*-1","v":0}]
["Ja",null,"DB pr. enhed",{"$f":"I152","v":""},null,"Besætningsværdi ved eliminering",null,null,{"$f":"I74+I75","v":0}]
["Ja",null,"Resultat pr. enhed",{"$f":"I153","v":""},null,"I alt",null,null,{"$f":"SUM(I80:I82)","v":0}]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja",null,null,null,null,null,null,null,null,null," "]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja",null," "]
["Ja",null,"Søer rentabilitetskalkule","Enhed input","Enheder","Enheds-værdi kr./enhed","Kr./frav.","Beløb pr år i kr.","Kr./årsso"]
["Ja",null,"Salg fravænnede grise beregnet inkl. kg regulering","pr. årsso",{"$f":"ROUND(D56*D57,1)","v":36.299999999999997},{"$f":"VLOOKUP(D53,$D$40:$H$47,5,TRUE)-(VLOOKUP(D53,$D$40:$F$47,2,TRUE)-D53)*(VLOOKUP(D53,$D$40:$F$47,3,TRUE))","v":247.59685590971853},{"$f":"F108","v":247.59685590971853},{"$f":"$E$108*$D$51*G108","v":0},{"$f":"H108/IF(D$51>0,D$51,1)","v":0},null,null," "]
["Ja",null,"Tillæg/fradrag i forhold til beregnet not. ved salg","pr. årsso",{"$f":"E108","v":36.299999999999997},10,{"$f":"F109","v":10},0,{"$f":"H109/IF(D$51>0,D$51,1)","v":0}]
["Ja",null,"Salg af slagtesøer","pr. årsso",{"$f":"(D61-D63)","v":0.40947530864197523},{"$f":"D59*D26","v":1844.45},{"$f":"F110*E110/E$108","v":20.805970606740807},0,0," "]
["Ja",null,"Salg af slagtepolte","pr. årsso",{"$f":"D61*(1-D62)","v":2.6473765432098784E-2},{"$f":"D25*83","v":1067.3799999999999},{"$f":"F111*E111/E$108","v":0.77844539247695865},0,0]
["Ja",null,"Sopolte udgift (Indkøbt/kostpris)","pr. årsso",{"$f":"D61/D62","v":0.55734243014944762},{"$f":"J23-IF(D64=\"Ja\",D65,0)","v":2122.5},{"$f":"-1*F112*E112/E$108","v":-32.588410688490434},0,0]
["Ja",null,"Diverse faste afgifter pr. årsso","kr./årsso",1,{"$f":"J22+SUM(E110:E111)*J20","v":74.751844907407403},{"$f":"-1*F113/E$108","v":-2.0592794740332621},0,0]
["Ja",null,"Bruttoudbytte pr. enhed",null,null,null,{"$f":"SUM(G108:G113)","v":244.53358174641261},{"$f":"SUM(H108:H113)","v":0},0]
[{"$f":"IF($D$9=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Sofoder","Fesv/årsso",1536,{"$f":"D20+0.05","v":2.0499999999999998},{"$f":"-1*E115*F115/$E$108","v":-86.743801652892557},{"$f":"$E$108*$D$51*G115","v":0},0]
["Ja",null,"Foderudgift pattegrise","kr./fravænnet",1,5,{"$f":"-1*(E116*F116)","v":-5},0,0]
["Ja",null,"Smågrisefoder","Fesv/årsso",0,0,{"$f":"-1*E117*F117/$E$108","v":0},0,0]
["Ja",null,"Slagtesvinfoder","Fesv/årsso",0,0,0,0,0]
["Ja",null,"Grovfoder","Fesv/årsso",0,0,0,0,0]
["Ja",null,"KS udgifter","Doser/årsso",{"$f":"D56*2/0.9","v":5.0068587105624136},18,-2.4827398564772301,0,0]
["Ja",null,"Rådgivning","pr. årsso",1,0,{"$f":"-1*E121*F121/$E$108","v":0},0,{"$f":"H121/IF(D$51>0,D$51,1)","v":0}]
["Ja",null,"Medicin & vacciner","pr. årsso",1,353,-9.7245179063360894,0,0]
["Ja",null,"Diverse stykomkostninger","pr. årsso",1,222,-6.115702479338843,0,0]
["Ja",null,"Stykomkostninger i alt",null,null,null,{"$f":"SUM(G115:G123)","v":-110.06676189504472},0,0]
["Ja",null,"DB pr. enhed",null,null,null,{"$f":"G114+G124","v":134.46681985136789},0,0]
["Ja",null,"Arbejde","timer pr. årsso",9.1999999999999993,192,{"$f":"-1*E126*F126/$E$108","v":-48.66115702479339},0,0]
["Ja",null,"Energi","kwh/årsso",320,0.8,-7.0523415977961434,0,0]
["Ja",null,"Forsikring","kr./årsso",1,71,-1.9559228650137743,0,0]
["Ja",null,"Driftsomkostning miljøteknologi","kr./årsso",1,{"$f":"56+26","v":82},-2.2589531680440773,0,0]
["Ja",null,"Vedligehold","kr./årsso",1,{"$f":"F135*J24+F136*J25","v":262},-7.2176308539944909,0,0]
["Ja",null,"Gyllens nettoværdi pr. ton (negativ hvis indtægt)","ton/årsso",5.25,-20,2.8925619834710745,0,0]
["Ja",null,"Diverse kapacitetsomkostninger","kr./årsso",1,300,{"$f":"-1*E132*F132/$E$108","v":-8.2644628099173563},0,0]
["Ja",null,"Kontante kapacitetsomkostninger/enhed","Kr./årsso",1,null,{"$f":"SUM(G126:G132)","v":-72.517906336088174},{"$f":"$E$108*$D$51*G133","v":0},0,null,null," "]
["Ja",null,"EBID resultat",null,null,null,{"$f":"G125+G133","v":61.948913515279713},{"$f":"H125+H133","v":0},0]
["Ja",null,"Afskrivninger bygninger","% årligt/stiplads",{"$f":"1/I$56","v":0.04},{"$f":"I54*I55","v":17000},{"$f":"-1*E135*F135/E$108","v":-18.732782369146008},{"$f":"$E$108*$D$51*G135","v":0},0]
["Ja",null,"Afskrivninger inventar","% årligt/stiplads",{"$f":"CEILING(I56/I57,1)/I56","v":0.08},{"$f":"I54*(1-I55)","v":7999.9999999999991},{"$f":"-1*E136*F136/E$108","v":-17.630853994490355},{"$f":"$E$108*$D$51*G136","v":0},0]
["Ja",null,"Afskrivninger miljøteknologi","% årligt/stiplads",{"$f":"CEILING(I56/I59,1)/I56","v":0.08},{"$f":"I58","v":1100},{"$f":"-1*E137*F137/E$108","v":-2.4242424242424243},{"$f":"$E$108*$D$51*G137","v":0},0]
["Ja",null,"Afskrivninger diverse","% årligt/stiplads",{"$f":"E135","v":0.04},{"$f":"(I68+I70+I71+I80*-1+I81*-1+SUM(I171:I175))/IF(D51>0,D51,1)","v":0},{"$f":"-1*E138*F138/E$108","v":0},{"$f":"$E$108*$D$51*G138","v":0},0]
["Ja",null,"Korrektion afskrivninger pga. tilskud","% årligt/stiplads",{"$f":"E135","v":0.04},{"$f":"I63","v":0},{"$f":"E139*F139/E$108","v":0},{"$f":"$E$108*$D$51*G139","v":0},0]
["Ja",null,"Afskrivninger i alt",null,null,null,{"$f":"SUM(G135:G139)","v":-38.787878787878782},{"$f":"SUM(H135:H139)","v":0},{"$f":"SUM(I135:I139)","v":0}]
["Ja",null,"Resultat af primær drift",null,null,null,{"$f":"G134+G140","v":23.161034727400931},{"$f":"H134+H140","v":0},{"$f":"I134+I140","v":0}]
["Ja",null,{"$f":"\"Renteomkostning\"","v":"Renteomkostning"},"  ",null,null,{"$f":"I142/D58","v":0},{"$f":"(SUM(F179:F239)*-1)/I56","v":0},0]
["Ja",null,"Ordinært resultat pr. enhed",null,null,null,{"$f":"G141+G142","v":23.161034727400931},{"$f":"H141+H142","v":0},{"$f":"I141+I142","v":0}]
["Ja",null,"Ekstra ordinære renteomkostninger","  ",null,null,{"$f":"H144/IF(D51>0,D51*D58,1)","v":0},{"$f":"IF(H239<0,H239*D68*5*0.5/I56,0)","v":0},{"$f":"H144/IF(D51>0,D51,1)","v":0}]
["Ja",null,"Resultat pr. enhed",null,null,null,{"$f":"G143+G144","v":23.161034727400931},{"$f":"H143+H144","v":0},{"$f":"I143+I144","v":0}]
["Ja",null,"Projektets afkastningsgrad",null,null,null,{"$f":"D73","v":""},{"$f":"D73","v":""},{"$f":"D73","v":""}]
["Ja"]
[{"$f":"IF($D$9=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,null,null,null,"Nulpunktregulator kr./kg",null,null,-0.22587910622156018]
["Ja",null,null,{"$f":"\"Følsomhed notering i forhold til: \"&D$21&\"  kr./kg\"","v":"Følsomhed notering i forhold til: 11,5  kr./kg"},null,null,null,null,"Nulpunkts prognose"]
["Ja",null,"Noteringsændring kr./kg",{"$f":"2*$D$28*-1","v":-1},{"$f":"1*$D$28*-1","v":-0.5},0,{"$f":"1*$D$28","v":0.5},{"$f":"2*$D$28","v":1},{"$f":"IF(D51>0,I148,0)","v":0}]
["Ja",null,"Salgspris fravænnede",{"$f":"D160","v":""},"","","","",""]
["Ja",null,{"$f":"C125","v":"DB pr. enhed"},"","","","","",""]
["Ja",null,"Resultat pr. enhed",{"$f":"D164","v":""},"","","","",""]
["Nej"]
["Nej",null,"Følsomhedstabel søer"]
["Nej",null,"Valgt enhed"]
["Nej",null,"Salg fravænnede grise beregnet"]
["Nej",null," ","Noteringsændring i kr./kg"]
["Nej",null,{"$f":"IF(D51>0,VLOOKUP(C157,$C$107:$I$146,IF(D70=G107,5,7),FALSE)+IF(C157=C108,IF(D70=\"Kr./årsso\",I109,F109),0),\"\")","v":""},{"$f":"D150","v":-1},-0.5,0,0.5,1,{"$f":"I148","v":-0.22587910622156018}]
["Nej",null,{"$f":"C108","v":"Salg fravænnede grise beregnet inkl. kg regulering"},"","","","","",""]
["Nej",null,{"$f":"C152","v":"DB pr. enhed"},"","","","","",""]
["Nej",null,"Resultat af primær drift","","","","","",""]
["Nej",null,{"$f":"C143","v":"Ordinært resultat pr. enhed"},"","","","","",""]
["Nej",null,{"$f":"C145","v":"Resultat pr. enhed"},"","","","","",""]
["Nej",null," "]
["Nej"]
["Nej",null,"Søer reinvesteringstabel","Halvårlig rente",{"$f":"POWER(10,LOG(D68+1)/2)-1","v":2.8299567246821367E-2}]
["Nej",null,"Forventede reinvesteringer i projektet levetid","Inventar fornyelse år efter start","Inventar  investering år efter start","Miljøteknologi fornyelse år efter start","Miljøteknoloi investering år efter start","Miljø tilladelse år efter start","Miljø tilladelse, omkostning ved fornyelse"]
["Nej",null,"Levetid angivet",{"$f":"I57","v":15},null,{"$f":"I59","v":12.5},null,{"$f":"I61","v":9}]
["Nej",null,"Fornyet investering antal gange",{"$f":"CEILING($I$56/I57,1)-1","v":1},null,{"$f":"CEILING($I$56/I59,1)-1","v":1},null,{"$f":"CEILING($I$56/I61,1)-1","v":2}]
["Nej",null,1,{"$f":"IF($C171<=D$170,D$169*$C171,\"\")","v":15},{"$f":"IF(ISNUMBER(D171),(1-$I$55)*$I$54*$D$51,0)*IF(D$51>0,1,0)","v":0},{"$f":"IF($C171<=F$170,F$169*$C171,\"\")","v":12.5},{"$f":"IF(ISNUMBER(F171),$I$58*$D$51,0)*IF(D$51>0,1,0)","v":0},{"$f":"IF($C171<=H$170,H$169*$C171,\"\")","v":9},{"$f":"IF(ISNUMBER(H171),$I$62*$D$51,0)*IF(D$51>0,1,0)","v":0}]
["Nej",null,2,{"$f":"IF($C172<=D$170,D$169*$C172,\"\")","v":""},{"$f":"IF(ISNUMBER(D172),(1-$I$55)*$I$54*$D$51,0)*IF(D$51>0,1,0)","v":0},{"$f":"IF($C172<=F$170,F$169*$C172,\"\")","v":""},{"$f":"IF(ISNUMBER(F172),$I$58*$D$51,0)*IF(D$51>0,1,0)","v":0},{"$f":"IF($C172<=H$170,H$169*$C172,\"\")","v":18},{"$f":"IF(ISNUMBER(H172),$I$62*$D$51,0)*IF(D$51>0,1,0)","v":0}]
["Nej",null,3,{"$f":"IF($C173<=D$170,D$169*$C173,\"\")","v":""},{"$f":"IF(ISNUMBER(D173),(1-$I$55)*$I$54*$D$51,0)*IF(D$51>0,1,0)","v":0},{"$f":"IF($C173<=F$170,F$169*$C173,\"\")","v":""},{"$f":"IF(ISNUMBER(F173),$I$58*$D$51,0)*IF(D$51>0,1,0)","v":0},{"$f":"IF($C173<=H$170,H$169*$C173,\"\")","v":""},{"$f":"IF(ISNUMBER(H173),$I$62*$D$51,0)*IF(D$51>0,1,0)","v":0}]
["Nej",null,4,{"$f":"IF($C174<=D$170,D$169*$C174,\"\")","v":""},{"$f":"IF(ISNUMBER(D174),(1-$I$55)*$I$54*$D$51,0)*IF(D$51>0,1,0)","v":0},{"$f":"IF($C174<=F$170,F$169*$C174,\"\")","v":""},{"$f":"IF(ISNUMBER(F174),$I$58*$D$51,0)*IF(D$51>0,1,0)","v":0},{"$f":"IF($C174<=H$170,H$169*$C174,\"\")","v":""},{"$f":"IF(ISNUMBER(H174),$I$62*$D$51,0)*IF(D$51>0,1,0)","v":0}]
["Nej",null,5,{"$f":"IF($C175<=D$170,D$169*$C175,\"\")","v":""},{"$f":"IF(ISNUMBER(D175),(1-$I$55)*$I$54*$D$51,0)*IF(D$51>0,1,0)","v":0},{"$f":"IF($C175<=F$170,F$169*$C175,\"\")","v":""},{"$f":"IF(ISNUMBER(F175),$I$58*$D$51,0)*IF(D$51>0,1,0)","v":0},{"$f":"IF($C175<=H$170,H$169*$C175,\"\")","v":""},{"$f":"IF(ISNUMBER(H175),$I$62*$D$51,0)*IF(D$51>0,1,0)","v":0}]
["ja"]
[{"$f":"IF($D$12=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Cashflow søer"]
[{"$f":"IF($D$12=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"}," ","Terminer i halvår","Investerings-summer","EBID Cashflow","Rente-omkostning","Rest afdrag","Gæld saldo","Cash flow ½ årligt","PB saldo 1000 kr.","Dato",null,null,null," "]
["Ja",{"$f":"IF(J179>=0,0,J179)","v":0},0,{"$f":"I77*-1","v":0},0,0,0,{"$f":"D179","v":0},{"$f":"D179+E179","v":0},{"$f":"(H179+IF(C179<$I$56,$I$83,0))/1000","v":0},{"$f":"DATE(YEAR(D32),IF(MONTH(D32)<=6,1,7),1)","v":"2023-07-01"}]
["Ja",{"$f":"IF(J180>=0,0,J180)","v":0},{"$f":"IF(AND(C179<>FALSE,C179+0.5<=$I$56),C179+0.5)","v":0.5},{"$f":"(IF(ISNA(VLOOKUP(C180,$D$171:$E$175,2,FALSE)),0,VLOOKUP(C180,$D$171:$E$175,2,FALSE))+IF(ISNA(VLOOKUP(C180,$F$171:$G$175,2,FALSE)),0,VLOOKUP(C180,$F$171:$G$175,2,FALSE))+IF(ISNA(VLOOKUP(C180,$H$171:$I$175,2,FALSE)),0,VLOOKUP(C180,$H$171:$I$175,2,FALSE)))*-1+IF(C180=$I$56,$I$83,0)","v":0},{"$f":"IF(C180<=$I$56,H$134*0.5,0)","v":0},{"$f":"IF(C180<=$I$56,IF(H179<0,H179*$E$167*-1,0),0)","v":0},{"$f":"IF(H179>=0,0,IF(E180-F180>H179*-1,H179*-1,E180-F180))","v":0},{"$f":"H179+D180+G180","v":0},{"$f":"D180+E180","v":0},0,{"$f":"IF(MONTH(K179)+6>12,DATE(YEAR(K179)+1,MONTH(K179)+6-12,1),DATE(YEAR(K179),MONTH(K179)+6,1))","v":"2024-01-01"}]
["Ja",0,1,0,0,0,0,0,{"$f":"D181+E181","v":0},0,{"$f":"IF(MONTH(K180)+6>12,DATE(YEAR(K180)+1,MONTH(K180)+6-12,1),DATE(YEAR(K180),MONTH(K180)+6,1))","v":"2024-07-01"}]
["Ja",0,1.5,0,0,0,0,0,0,0,"2025-01-01"]
["Ja",0,2,0,0,0,0,0,0,0,"2025-07-01"]
["Ja",0,2.5,0,0,0,0,0,0,0,"2026-01-01"]
["Ja",0,3,0,0,0,0,0,0,0,"2026-07-01"]
["Ja",0,3.5,0,0,0,0,0,0,0,"2027-01-01"]
["Ja",0,4,0,0,0,0,0,0,0,"2027-07-01"]
["Ja",0,4.5,0,0,0,0,0,0,0,"2028-01-01"]
["Ja",0,5,0,0,0,0,0,0,0,"2028-07-01"]
["Ja",0,5.5,0,0,0,0,0,0,0,"2029-01-01"]
["Ja",0,6,0,0,0,0,0,0,0,"2029-07-01"]
["Ja",0,6.5,0,0,0,0,0,0,0,"2030-01-01"]
["Ja",0,7,0,0,0,0,0,0,0,"2030-07-01"]
["Ja",0,7.5,0,0,0,0,0,0,0,"2031-01-01"]
["Ja",0,8,0,0,0,0,0,0,0,"2031-07-01"]
["Ja",0,8.5,0,0,0,0,0,0,0,"2032-01-01"]
["Ja",0,9,0,0,0,0,0,0,0,"2032-07-01"]
["Ja",0,9.5,0,0,0,0,0,0,0,"2033-01-01"]
["Ja",0,10,0,0,0,0,0,0,0,"2033-07-01"]
["Ja",0,10.5,0,0,0,0,0,0,0,"2034-01-01"]
["Ja",0,11,0,0,0,0,0,0,0,"2034-07-01"]
["Ja",0,11.5,0,0,0,0,0,0,0,"2035-01-01"]
["Ja",0,12,0,0,0,0,0,0,0,"2035-07-01"]
["Ja",0,12.5,0,0,0,0,0,0,0,"2036-01-01"]
["Ja",0,13,0,0,0,0,0,0,0,"2036-07-01"]
["Ja",0,13.5,0,0,0,0,0,0,0,"2037-01-01"]
["Ja",0,14,0,0,0,0,0,0,0,"2037-07-01"]
["Ja",0,14.5,0,0,0,0,0,0,0,"2038-01-01"]
["Ja",0,15,0,0,0,0,0,0,0,"2038-07-01"]
["Ja",0,15.5,0,0,0,0,0,0,0,"2039-01-01"]
["Ja",0,16,0,0,0,0,0,0,0,"2039-07-01"]
["Ja",0,16.5,0,0,0,0,0,0,0,"2040-01-01"]
["Ja",0,17,0,0,0,0,0,0,0,"2040-07-01"]
["Ja",0,17.5,0,0,0,0,0,0,0,"2041-01-01"]
["Ja",0,18,0,0,0,0,0,0,0,"2041-07-01"]
["Ja",0,18.5,0,0,0,0,0,0,0,"2042-01-01"]
["Ja",0,19,0,0,0,0,0,0,0,"2042-07-01"]
["Ja",0,19.5,0,0,0,0,0,0,0,"2043-01-01"]
["Ja",0,20,0,0,0,0,0,0,0,"2043-07-01"]
["Ja",0,20.5,0,0,0,0,0,0,0,"2044-01-01"]
["Ja",0,21,0,0,0,0,0,0,0,"2044-07-01"]
["Ja",0,21.5,0,0,0,0,0,0,0,"2045-01-01"]
["Ja",0,22,0,0,0,0,0,0,0,"2045-07-01"]
["Ja",0,22.5,0,0,0,0,0,0,0,"2046-01-01"]
["Ja",0,23,0,0,0,0,0,0,0,"2046-07-01"]
["Ja",0,23.5,0,0,0,0,0,0,0,"2047-01-01"]
["Ja",0,24,0,0,0,0,0,0,0,"2047-07-01"]
["Ja",0,24.5,0,0,0,0,0,0,0,"2048-01-01"]
["Ja",0,25,0,0,0,0,0,0,0,"2048-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2049-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2049-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2050-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2050-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2051-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2051-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2052-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2052-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2053-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2053-07-01"]
[{"$f":"IF($D$12=\"Ja\",\"Nej\",\"Nej\")","v":"Nej"}]
[{"$f":"IF($D$10=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"}]
[{"$f":"IF($D$10=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Smågrise rentabilitet"]
["Ja",null,"Smågrisestipladser ekskl. sygestier",{"$f":"0*36.3*1200/6.5","v":0},null,"Investeringsbeløb"]
["Ja",null,"Produktionsoplysninger",null,null,"Stipladspris inkl. sygestier kr./stiplads",null,null,2320]
["Ja",null,"Indsættelsesvægt (default frav. Vægt)",{"$f":"D53","v":6.5},null,"Bygningsandel af investeringsbeløb",null,null,0.72]
["Ja",null,"Opholdstid i uger",8," ","Levetid bygninger, år",null,null,25]
["Ja",null,"Omsætningshastighed pr. stiplads",{"$f":"365/(D246*7)","v":6.5178571428571432},null,"Levetid inventar, år",null,null,15]
["Ja",null,"Smågrisedødelighed",0.03," ","Miljøinvestering, kr./stiplads",null,null,0]
["Ja",null,"Årligt solgte grise",{"$f":"(D243*365/(D246*7))*(1-D248)","v":0}," ","Forventet levetid miljøteknologi,  år",null,null,12.5]
["Ja",null,"Salgsvægt",30,null,"Miljøtilladelse kr./stiplads",null,null,{"$f":"IF(D243>0,5,0)","v":0}]
["Ja",null,"Fesv pr. kg tilvækst",1.72," ","Levetid miljøansøgning, år",null,null,9]
["Ja",null,"Indkøringstab % af fyldt stald",0.5,null,"Fornyet miljøansøgning kr./stiplads",null,null,{"$f":"I250*0.5","v":0}]
["Ja",null,"Producerede smågrise per solgt",{"$f":"1/(1-D248/2)","v":1.015228426395939},null,"Tilskud kr./stiplads",null,null,0]
["Ja"]
["Ja"]
["Ja",null,"Wacc overført pa.",{"$f":"$D$30","v":5.74E-2},null,"Sum startinvestering"]
["Ja",null,null,null,null,"Investering bygninger",null,null,{"$f":"I244*I245*D243","v":0}]
["Ja",null,"Investerings nøgletal",null,null,"Investering inventar",null,null,{"$f":"I244*(1-I245)*D243","v":0}]
["Ja",null,"Projektets afkastningsgrad (AG = Intern rente)",{"$f":"IF(D243>0,XIRR(I363:I423,K363:K423,5%),\"\")","v":""},null,"Renteomkostning byggeri",null,null,{"$f":"(I257*0.33+I258*0.25)*D31","v":0}]
["Ja",null,"Økonomisk værdi tilføjet (EVA= AG-WACC), %",{"$f":"IF(D243>0,D259-D256,\"\")","v":""},null,"Miljøteknologi",null,null,{"$f":"I248*D243","v":0}]
["Ja",null,"Tilbagebetalingstid, år",{"$f":"IF(D243>0,IF(MAX(J363:J423)>0,VLOOKUP(0,B363:C423,2,FALSE)+IF(VLOOKUP(0,B363:C423,2,FALSE)<I246,0.5),\"Aldrig\"),\"\")","v":""},null,"Miljøansøgning",null,null,{"$f":"I250*D243","v":0}]
["Ja",null,"Sikkerhedsmargin noteringsændring, kr./kg",{"$f":"IF(D243>0,I334*-1,\"\")","v":""},null,"Indkøringstab",null,null,{"$f":"G309*D252*D249*(D246*7/365)","v":0},null,null," "]
["Ja",null,"Projektets nulpunktsnotering. kr./kg",{"$f":"IF(D243>0,D21-D262,\"\")","v":""},null,"Tilskud",null,null,{"$f":"D243*I253*-1","v":0}]
["Ja",null,"Projektets kapitalværdi i 1000 kr.",{"$f":"IF(D243>0,XNPV(D256,I363:I423,K363:K423)/1000,\"\")","v":""},null,"Lange aktiver i alt",null,null,{"$f":"SUM(I257:I263)","v":0}]
["Ja",null,null,null,null,"Anskaffelsessum besætning",null,null,{"$f":"D243*SUM(F298:F300)","v":0}]
["Ja",null,"Nulpunktspriser","Kr./smågris",null,"Værditilvækst besætning",null,null,{"$f":"IF(D243>0,(G308+G317)*D243*0.5*-1,0)","v":0}]
["Ja",null,"Salgspris",{"$f":"IF(D243>0,I335,\"\")","v":""},null,"Korte aktiver i alt",null,null,{"$f":"SUM(I265:I266)","v":0}]
["Ja",null,"Indkøbspris",{"$f":"IF(D243>0,I336,\"\")","v":""},null,"Bunden Investering ",null,null,{"$f":"I264+I267","v":0}]
["Ja",null,"DB pr. enhed",{"$f":"IF(D243>0,I337,\"\")","v":""}]
["Ja",null,"Resultat pr. enhed",{"$f":"I338","v":""},null,"Beløb ved investeringens ophør"]
["Ja",null,null,null,null,"Afviklingstab",null,null,{"$f":"I262*-1*IF(D252>50%,50%/D252,1)","v":0}]
["Ja",null,null,null,null,"Besætningseliminering",null,null,{"$f":"I265+I266","v":0}]
["Ja",null,null,null,null,"I alt ",null,null,{"$f":"SUM(I271:I272)","v":0}]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja",null," "]
["Ja",null," "]
["Ja",null,"Smågrise rentabilitetskalkule","Start enhed","Enheder","Enhedsværdi","kr./solgt smågris","kr. årligt"]
["Ja",null,{"$f":"\"Salg af smågrise beregnet \" &ROUND(D250,1)&\" kg\"","v":"Salg af smågrise beregnet 30 kg"},"pr./solgt",1,{"$f":"VLOOKUP(D250,$D$40:$H$47,5,TRUE)-(VLOOKUP(D250,$D$40:$F$47,2,TRUE)-D250)*(VLOOKUP(D250,$D$40:$F$47,3,TRUE))","v":437.12782240000001},{"$f":"E296*F296","v":437.12782240000001},{"$f":"G296*$D$249","v":0}]
["Ja",null,"Tillæg/fradrag beregnet not. ved salg",null,1,{"$f":"F109","v":10},{"$f":"E297*F297","v":10},{"$f":"G297*$D$249","v":0}]
["Ja",null,{"$f":"\"Køb af smågrise ved  \"& ROUND(D245,1)& \" kg\"","v":"Køb af smågrise ved  6,5 kg"},"pr./solgt",{"$f":"1/(1-D248)","v":1.0309278350515465},{"$f":"VLOOKUP(D245,$D$40:$H$47,5,TRUE)-(VLOOKUP(D245,$D$40:$F$47,2,TRUE)-D245)*(VLOOKUP(D245,$D$40:$F$47,3,TRUE))","v":247.59685590971853},{"$f":"E298*F298*-1","v":-255.25449062857584},{"$f":"G298*$D$249","v":0}]
["Ja",null,"Tillæg/fradrag beregnet not. ved køb","pr. indkøbt",{"$f":"1/(1-D248)","v":1.0309278350515465},{"$f":"F109","v":10},{"$f":"E299*F299*-1","v":-10.309278350515465},{"$f":"G299*$D$249","v":0}]
["Ja",null,"Transport smågrise","pr. indkøbt",{"$f":"1/(1-D248)","v":1.0309278350515465},0,{"$f":"E300*F300*-1","v":0},{"$f":"G300*$D$249","v":0}]
["Ja",null,"Bruttoudbytte pr. enhed",null,null,null,{"$f":"SUM(G296:G300)","v":181.56405342090872},{"$f":"SUM(H296:H300)","v":0}]
["Ja",null,"Smågriseblanding 1","pr. produceret",8,{"$f":"D20+2.43","v":4.43},{"$f":"(E302*F302)*-1*D$253","v":-35.979695431472074},{"$f":"G302*$D$249","v":0}]
["Ja",null,"Smågriseblanding 2 (residual)","pr. produceret",{"$f":"(D250-D245)*D251-E302","v":32.42},{"$f":"D20+0.28","v":2.2800000000000002},{"$f":"(E303*F303)*-1*D$253","v":-75.043248730964464},0]
["Ja",null,"Grovfoder","pr. produceret",0,0,0,0]
["Ja",null,"Rådgivning","pr. produceret",{"$f":"D$253","v":1.015228426395939},1,{"$f":"E305*F305*-1","v":-1.015228426395939},0]
[{"$f":"IF($D$10=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Medicin & vacciner","pr. produceret",{"$f":"D$253","v":1.015228426395939},3.63,{"$f":"E306*F306*-1","v":-3.6852791878172586},0]
["Ja",null,"Diverse stykomkostninger","pr. produceret",1.015228426395939,3,{"$f":"E307*F307*-1","v":-3.0456852791878171},0]
["Ja",null,"Stykomkostninger i alt",null,null,null,{"$f":"SUM(G302:G307)","v":-118.76913705583756},0]
["Ja",null,"DB pr. enhed",null,null,null,{"$f":"G301+G308","v":62.79491636507116},{"$f":"H301+H308","v":0}]
["Ja",null,"Arbejde","min./smågris prod.",5,{"$f":"192/60","v":3.2},{"$f":"IF($D$243>0,H310/$D$249,1)","v":1},{"$f":"E310*F310*D$249*D$253*-1","v":0},null,null,null," "]
["Ja",null,"Energi","kWh/smågris prod.",12,0.8,{"$f":"IF($D$243>0,H311/$D$249,1)","v":1},{"$f":"E311*F311*D$249*D$253*-1","v":0},null,null,null," "]
["Ja",null,"Forsikring","pr. produceret",{"$f":"D$253","v":1.015228426395939},1,1,{"$f":"E312*F312*D$249*D$253*-1","v":0}]
["Ja",null,"Driftsomkostning miljøteknologi","pr. produceret",{"$f":"D$253","v":1.015228426395939},2,1,{"$f":"E313*F313*D$249*D$253*-1","v":0}]
["Ja",null,"Vedligehold","pr. produceret",1.015228426395939,{"$f":"-1*G314/E314","v":-0.9850000000000001},1,{"$f":"(F319*J24+F320*J25)*D243*-1","v":0},null," "]
["Ja",null,"Gyllens nettoværdi pr. ton (negativ hvis indtægt)","Tons/produceret",{"$f":"SUM(E302:E303)*2.7/1000","v":0.10913400000000001},-20,1,{"$f":"E315*F315*D$249*D$253*-1","v":0},null,null," "]
["Ja",null,"Diverse kapacitetsomkostninger","pr. produceret",{"$f":"D$253","v":1.015228426395939},2.25,1,{"$f":"E316*F316*D$249*D$253*-1","v":0}]
["Ja",null,"Kontante kapacitetsomkostning i alt enhed",null,null,null,{"$f":"SUM(G310:G316)","v":7},{"$f":"SUM(H310:H316)","v":0}]
["Ja",null,"EBID resultat",null,null,null,{"$f":"G309+G317","v":69.79491636507116},{"$f":"H309+H317","v":0}]
["Ja",null,"Afskrivninger bygninger","% årligt/stiplads",{"$f":"1/I246","v":0.04},{"$f":"I244*I245","v":1670.3999999999999},{"$f":"E319*F319*$D$243/IF($D$249>0,$D$249,1)*-1","v":0},{"$f":"E319*F319*$D$243*-1","v":0}]
["Ja",null,"Afskrivninger inventar","% årligt/stiplads",{"$f":"CEILING(I246/I247,1)/I246","v":0.08},{"$f":"(1-I245)*I244","v":649.6},{"$f":"E320*F320*$D$243/IF($D$249>0,$D$249,1)*-1","v":0},{"$f":"E320*F320*$D$243*-1","v":0}]
["Ja",null,"Afskrivninger miljøteknologi","% årligt/stiplads",{"$f":"CEILING(I246/I249,1)/I246","v":0.08},{"$f":"I248","v":0},{"$f":"E321*F321*$D$243/IF($D$249>0,$D$249,1)*-1","v":0},{"$f":"E321*F321*$D$243*-1","v":0}]
["Ja",null,"Afskrivninger diverse","% årligt/stiplads",{"$f":"1/I246","v":0.04},{"$f":"-1*G322/E322","v":0},{"$f":"IF(D243>0,H322/D249,0)","v":0},{"$f":"(I259+I261+I262+I271+SUM(I354:I358))*-1/I246","v":0}]
["Ja",null,"Korrektion afskrivninger pga. tilskud","% årligt/stiplads",{"$f":"1/I246","v":0.04},{"$f":"I253","v":0},{"$f":"H323/IF(D243>0,D249,1)","v":0},{"$f":"E323*F323*$D$243*-1","v":0}]
["Ja",null,"Afskrivninger  i alt",null,null,null,{"$f":"SUM(G319:G323)","v":0},{"$f":"SUM(H319:H323)","v":0}]
["Ja",null,"Resultat af primær drift",null,null,null,{"$f":"G318+G324","v":69.79491636507116},{"$f":"H318+H324","v":0}]
["Ja",null,"Renteomkostning ",null,null,null,{"$f":"IF(D243>0,H326/D249,0)","v":0},{"$f":"-1*SUM(F363:F423)/I246","v":0}]
["Ja",null,"Ordinært resultat/enhed",null,null,null,{"$f":"G325+G326","v":69.79491636507116},{"$f":"H325+H326","v":0}]
["Ja",null,"Ekstra ordinære renteomkostninger",null,null,null,{"$f":"IF(D243>0,H328/D249,0)","v":0},{"$f":"IF(H423<0,H423*D256*0.5*5/I246,0)","v":0}]
["Ja",null,"Resultat/enhed",null,null,null,{"$f":"G327+G328","v":69.79491636507116},{"$f":"H327+H328","v":0}]
["Ja",null,"Projektets afkastningsgrad",null,null,null,{"$f":"D259","v":""},{"$f":"D259","v":""}]
["Ja",null,null,null,null,null,null,null," "]
[{"$f":"IF($D$10=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,null,null,null,"Nulpunktregulator kr./kg (målsøgning)",null,null,-0.66217135194203758]
["Ja",null,null,{"$f":"\"Følsomhed notering i forhold til: \"&D$21&\" kr./kg\"","v":"Følsomhed notering i forhold til: 11,5 kr./kg"},null,null,null,null,"Nulpunkt prognose"]
["Ja",null,"Noteringsændring +/- kr./kg",{"$f":"2*$D$28*-1","v":-1},{"$f":"1*$D$28*-1","v":-0.5},0,{"$f":"1*$D$28","v":0.5},{"$f":"2*$D$28","v":1},{"$f":"IF(D243>0,I332,\"\")","v":""}]
["Ja",null,"Salgspris smågrise",{"$f":"D344","v":""},"","","","",""]
["Ja",null,{"$f":"C345","v":"Køb af smågrise ved  6,5 kg"},"","","","","",""]
["Ja",null,{"$f":"C346","v":"DB pr. enhed"},"","","","","",""]
["Ja",null,{"$f":"C348","v":"Resultat/enhed"},{"$f":"D348","v":""},"","","","",""]
["Ja"]
["Nej",null,"Følsomhedstabel smågrise"]
["Nej",null,"Valgt enhed"]
["Nej",null,"Salg af smågrise beregnet 30 kg"]
["Nej",null,{"$f":"IF(D243>0,VLOOKUP(C342,C296:G330,5,FALSE)+IF(C342=C296,F297,0)+IF(C342=C298,F299,0),\"\")","v":""},{"$f":"D334","v":-1},-0.5,0,0.5,1,{"$f":"I332","v":-0.66217135194203758}]
["Nej",null,{"$f":"C296","v":"Salg af smågrise beregnet 30 kg"},"","","","","",""]
["Nej",null,{"$f":"C298","v":"Køb af smågrise ved  6,5 kg"},"","","","","",""]
["Nej",null,{"$f":"C309","v":"DB pr. enhed"},"","","","","",""]
["Nej",null,{"$f":"C327","v":"Ordinært resultat/enhed"},"","","","","",""]
["Nej",null,{"$f":"C329","v":"Resultat/enhed"},"","","","","",""]
["Nej"]
["Nej",null,"Investeringer smågrise","Halvårlig rente",{"$f":"POWER(10,LOG(D256+1)/2)-1","v":2.8299567246821367E-2}]
["Nej",null,"Forventede reinvesteringer i projektet levetid","Inventar fornyelse år efter start","Inventar  investering år efter start","Miljøteknologi fornyelse år efter start","Miljøteknoloi investering år efter start","Miljø tilladelse  år efter start","Miljøtilladelse omkostning ved fornyelse"]
["Nej",null,"Levetid angivet år",{"$f":"I247","v":15},null,{"$f":"I249","v":12.5},null,{"$f":"I251","v":9}]
["Nej",null,"Fornyet investering antal gange",{"$f":"CEILING(I246/D352,1)-1","v":1},null,{"$f":"CEILING($I$246/F352,1)-1","v":1},null,{"$f":"CEILING($I$246/H352,1)-1","v":2}]
["Nej",null,1,{"$f":"IF($C354<=D$353,D$352*$C354,\"\")","v":15},{"$f":"IF(ISNUMBER(D354),(1-$I$245)*$I$244*$D$243,0)*IF(D$243>0,1,0)","v":0},{"$f":"IF($C354<=F$353,F$352*$C354,\"\")","v":12.5},{"$f":"IF(ISNUMBER(F354),$I$248*$D$243,0)*IF(D$243>0,1,0)","v":0},{"$f":"IF($C354<=H$353,H$352*$C354,\"\")","v":9},{"$f":"IF(ISNUMBER(H354),$I$252*$D$243,0)*IF(D$243>0,1,0)","v":0}]
["Nej",null,2,{"$f":"IF($C355<=D$353,D$352*$C355,\"\")","v":""},{"$f":"IF(ISNUMBER(D355),(1-$I$245)*$I$244*$D$243,0)*IF(D$243>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F355),$I$248*$D$243,0)*IF(D$243>0,1,0)","v":0},18,{"$f":"IF(ISNUMBER(H355),$I$252*$D$243,0)*IF(D$243>0,1,0)","v":0}]
["Nej",null,3,"",{"$f":"IF(ISNUMBER(D356),(1-$I$245)*$I$244*$D$243,0)*IF(D$243>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F356),$I$248*$D$243,0)*IF(D$243>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H356),$I$252*$D$243,0)*IF(D$243>0,1,0)","v":0}]
["Nej",null,4,"",{"$f":"IF(ISNUMBER(D357),(1-$I$245)*$I$244*$D$243,0)*IF(D$243>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F357),$I$248*$D$243,0)*IF(D$243>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H357),$I$252*$D$243,0)*IF(D$243>0,1,0)","v":0}]
["Nej",null,5,"",{"$f":"IF(ISNUMBER(D358),(1-$I$245)*$I$244*$D$243,0)*IF(D$243>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F358),$I$248*$D$243,0)*IF(D$243>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H358),$I$252*$D$243,0)*IF(D$243>0,1,0)","v":0}]
["Nej"]
[{"$f":"IF($D$13=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"}]
[{"$f":"IF($D$13=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Cashflow smågrise"]
["Ja",null,"Terminer i halvår","Investerings-summer","EBID Cashflow","Rente-omkostning","Rest afdrag","Gæld saldo","Cash flow ½ årligt","PB saldo 1000 kr.","Dato"]
["Ja",{"$f":"IF(J363>=0,0,J363)","v":0},0,{"$f":"I268*-1","v":0},0,0,0,{"$f":"D363","v":0},{"$f":"D363+E363","v":0},{"$f":"(D363+IF(C363<$I$246,$I$273,0))/1000","v":0},{"$f":"DATE(YEAR($D$32),IF(MONTH($D$32)<=6,1,7),1)","v":"2023-07-01"}]
["Ja",{"$f":"IF(J364>=0,0,J364)","v":0},{"$f":"IF(AND(C363<>FALSE,C363+0.5<=$I$246),C363+0.5)","v":0.5},{"$f":"(IF(ISNA(VLOOKUP(C364,$D$354:$E$358,2,FALSE)),0,VLOOKUP(C364,$D$354:$E$359,2,FALSE))+IF(ISNA(VLOOKUP(C364,$F$354:$G$358,2,FALSE)),0,VLOOKUP(C364,$F$354:$G$358,2,FALSE))+IF(ISNA(VLOOKUP(C364,$H$354:$I$358,2,FALSE)),0,VLOOKUP(C364,$H$354:$I$358,2,FALSE)))*-1+IF(C364=$I$246,$I$273,0)","v":0},{"$f":"IF(C364<=$I$246,$H$318*0.5,0)","v":0},{"$f":"IF(C364<=$I$246,IF(H363<0,H363*$E$350*-1,0),0)","v":0},{"$f":"IF(H363>=0,0,IF(E364-F364>H363*-1,H363*-1,E364-F364))","v":0},{"$f":"H363+D364+G364","v":0},{"$f":"D364+E364","v":0},{"$f":"(H364+IF(C364<$I$246,$I$273,0))/1000","v":0},{"$f":"IF(MONTH(K363)+6>12,DATE(YEAR(K363)+1,MONTH(K363)+6-12,1),DATE(YEAR(K363),MONTH(K363)+6,1))","v":"2024-01-01"}]
["Ja",0,{"$f":"IF(AND(C364<>FALSE,C364+0.5<=$I$246),C364+0.5)","v":1},0,0,0,0,0,{"$f":"D365+E365","v":0},0,{"$f":"IF(MONTH(K364)+6>12,DATE(YEAR(K364)+1,MONTH(K364)+6-12,1),DATE(YEAR(K364),MONTH(K364)+6,1))","v":"2024-07-01"}]
["Ja",0,1.5,0,0,0,0,0,0,0,"2025-01-01"]
["Ja",0,2,0,0,0,0,0,0,0,"2025-07-01"]
["Ja",0,2.5,0,0,0,0,0,0,0,"2026-01-01"]
["Ja",0,3,0,0,0,0,0,0,0,"2026-07-01"]
["Ja",0,3.5,0,0,0,0,0,0,0,"2027-01-01"]
["Ja",0,4,0,0,0,0,0,0,0,"2027-07-01"]
["Ja",0,4.5,0,0,0,0,0,0,0,"2028-01-01"]
["Ja",0,5,0,0,0,0,0,0,0,"2028-07-01"]
["Ja",0,5.5,0,0,0,0,0,0,0,"2029-01-01"]
["Ja",0,6,0,0,0,0,0,0,0,"2029-07-01"]
["Ja",0,6.5,0,0,0,0,0,0,0,"2030-01-01"]
["Ja",0,7,0,0,0,0,0,0,0,"2030-07-01"]
["Ja",0,7.5,0,0,0,0,0,0,0,"2031-01-01"]
["Ja",0,8,0,0,0,0,0,0,0,"2031-07-01"]
["Ja",0,8.5,0,0,0,0,0,0,0,"2032-01-01"]
["Ja",0,9,0,0,0,0,0,0,0,"2032-07-01"]
["Ja",0,9.5,0,0,0,0,0,0,0,"2033-01-01"]
["Ja",0,10,0,0,0,0,0,0,0,"2033-07-01"]
["Ja",0,10.5,0,0,0,0,0,0,0,"2034-01-01"]
["Ja",0,11,0,0,0,0,0,0,0,"2034-07-01"]
["Ja",0,11.5,0,0,0,0,0,0,0,"2035-01-01"]
["Ja",0,12,0,0,0,0,0,0,0,"2035-07-01"]
["Ja",0,12.5,0,0,0,0,0,0,0,"2036-01-01"]
["Ja",0,13,0,0,0,0,0,0,0,"2036-07-01"]
["Ja",0,13.5,0,0,0,0,0,0,0,"2037-01-01"]
["Ja",0,14,0,0,0,0,0,0,0,"2037-07-01"]
["Ja",0,14.5,0,0,0,0,0,0,0,"2038-01-01"]
["Ja",0,15,0,0,0,0,0,0,0,"2038-07-01"]
["Ja",0,15.5,0,0,0,0,0,0,0,"2039-01-01"]
["Ja",0,16,0,0,0,0,0,0,0,"2039-07-01"]
["Ja",0,16.5,0,0,0,0,0,0,0,"2040-01-01"]
["Ja",0,17,0,0,0,0,0,0,0,"2040-07-01"]
["Ja",0,17.5,0,0,0,0,0,0,0,"2041-01-01"]
["Ja",0,18,0,0,0,0,0,0,0,"2041-07-01"]
["Ja",0,18.5,0,0,0,0,0,0,0,"2042-01-01"]
["Ja",0,19,0,0,0,0,0,0,0,"2042-07-01"]
["Ja",0,19.5,0,0,0,0,0,0,0,"2043-01-01"]
["Ja",0,20,0,0,0,0,0,0,0,"2043-07-01"]
["Ja",0,20.5,0,0,0,0,0,0,0,"2044-01-01"]
["Ja",0,21,0,0,0,0,0,0,0,"2044-07-01"]
["Ja",0,21.5,0,0,0,0,0,0,0,"2045-01-01"]
["Ja",0,22,0,0,0,0,0,0,0,"2045-07-01"]
["Ja",0,22.5,0,0,0,0,0,0,0,"2046-01-01"]
["Ja",0,23,0,0,0,0,0,0,0,"2046-07-01"]
["Ja",0,23.5,0,0,0,0,0,0,0,"2047-01-01"]
["Ja",0,24,0,0,0,0,0,0,0,"2047-07-01"]
["Ja",0,24.5,0,0,0,0,0,0,0,"2048-01-01"]
["Ja",0,25,0,0,0,0,0,0,0,"2048-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2049-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2049-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2050-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2050-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2051-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2051-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2052-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2052-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2053-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2053-07-01"]
["Ja"]
[{"$f":"IF($D$11=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Rentabilitets analyse slagtesvin"]
[{"$f":"IF($D$11=\"Ja\",\"Nej\",\"Nej\")","v":"Nej"}]
[{"$f":"IF($D$11=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Slagtesvine stipladser ekskl. sygestier",{"$f":"0*5057","v":0},null,"Investeringsbeløb"]
["Ja",null,null,null,null,"Stipladspris inkl. sygestier kr./stiplads",null,null,4400]
["Ja",null,"Indsættelsesvægt",30,null,"Bygningsandel af investeringsbeløb",null,null,0.72," "]
["Ja",null,"Slagtevægt",89,null,"Levetid bygninger, år",null,null,25," "]
["Ja",null,"Beregnet levendevægt E-kontrol",{"$f":"D430*1.31","v":116.59},null,"Levetid inventar, år",null,null,15," "]
["Ja",null,"Opholdstid i uger",13,null,"Miljøinvestering, kr./stiplads",null,null,275," "]
["Ja",null,"Omsætningshastighed pr. stiplads",{"$f":"365/(D432*7)","v":4.0109890109890109},null,"Forventet levetid miljøteknologi,  år",null,null,12.5," "]
["Ja",null,"Slagtesvine dødelighed",2.4E-2,null,"Miljøtilladelse kr./stiplads",null,null,{"$f":"39","v":39}]
["Ja",null,"Kasserede slagtesvin",1E-3,null,"Levetid miljøansøgning, år",null,null,9," "]
["Ja",null,"Årligt solgte slagtesvin",{"$f":"D427*D433*(1-D434-D435)","v":0},null,"Fornyet miljøansøgning kr./stiplads",null,null,{"$f":"I434*0.5","v":19.5}]
["Ja",null,"Fesv pr. kg tilvækst",2.6," ","Tilskud kr./stiplads",null,null,0]
["Ja",null,"Indkøringstab i % af fyldt stald",0.5]
["Ja",null,"Producerede slagtesvin per solgt",{"$f":"1/(1-D435-D434/2)","v":1.0131712259371835}]
["Ja",null,"Overført notering kr./kg",{"$f":"D25-D22","v":11.5},"kr./kg","Sum startinvestering"]
["Ja",null,"Vægtregulering",-0.08,"kr./kg","Investering bygninger",null,null,{"$f":"I428*I429*D427","v":0},null,null," "]
["Ja",null,"Specialgrisetillæg",0,"kr./kg","Investering inventar",null,null,{"$f":"I428*(1-I429)*D427","v":0}]
["Ja",null,"Kødprocent",0.09,"kr./kg","Renteomkostning byggeri",null,null,{"$f":"(I441*0.33+I442*0.25)*D31","v":0}]
["Ja",null,"Sygdomsfradrag",{"$f":"-0.01","v":-0.01},"kr./kg","Miljøteknologi",null,null,{"$f":"I432*D427","v":0}]
["Ja",null,"Indtransport fratrukket indberetningsbonus",{"$f":"-0.05+0.1+0.01","v":6.0000000000000005E-2},"kr./kg","Miljøansøgning",null,null,{"$f":"I434*D427","v":0}]
["Ja",null,"DB garantier eller byggebonus, NPV sandsynlighed",0.05,"kr./kg","Indkøringstab",null,null,{"$f":"(D432*D438*7/365)*H501","v":0},null,null," "]
["Ja",null,"Mængdetillæg",0.05,"kr./kg","Tilskud",null,null,{"$f":"I437*D427*-1","v":0}]
["Ja",null,"Efterbetaling eller anden bonus i NPV",1.3,"kr./kg","Lange aktiver i alt",null,null,{"$f":"SUM(I441:I447)","v":0}]
["Ja",null,"Produktionsafgift pr. kg",{"$f":"-J21/D430","v":-6.1797752808988762E-2},"kr./kg","Anskaffelsessum besætning",null,null,{"$f":"D427*SUM(F490:F492)","v":0}]
["Ja",null,"Projektets afregningspris",{"$f":"SUM(D440:D449)","v":12.898202247191014},"kr./kg","Værditilvækst besætning",null,null,{"$f":"(G500+G509)*D427*0.5*-1","v":0}]
["Ja",null,null,null,null,"Korte aktiver i alt",null,null,{"$f":"SUM(I449:I450)","v":0}]
["Ja",null,"Wacc overført pa",{"$f":"$D$30","v":5.74E-2},null,"Bunden Investering ",null,null,{"$f":"I448+I451","v":0}]
["Ja"]
["Ja",null,"Investeringens nøgletal"]
["Ja",null,"Projektets afkastningsgrad (AG = Intern rente)",{"$f":"IF(D427>0,XIRR(I558:I618,K558:K618,5%),\"\")","v":""},null,"Beløb ved investeringens ophør"]
["Ja",null,"Økonomisk værdi tilføjet (EVA= AG-WACC), %",{"$f":"IF(D427>0,D455-D452,\"\")","v":""},null,"Afviklingstab",null,null,{"$f":"I446*-1*IF(D438>50%,50%/D438,1)","v":0}]
["Ja",null,"Tilbagebetalingstid, år",{"$f":"IF(D427>0,IF(MAX(J558:J618)>0,VLOOKUP(0,B558:C618,2,FALSE)+IF(VLOOKUP(0,B558:C618,2,FALSE)<I430,0.5),\"Aldrig\"),\"\")","v":""},null,"Besætning",null,null,{"$f":"I451","v":0}]
["Ja",null,"Sikkerhedsmargin noteringsændring, kr./kg",{"$f":"IF(D427>0,I527*-1,\"\")","v":""},null,"I alt ",null,null,{"$f":"SUM(I456:I457)","v":0}]
["Ja",null,"Projektets nulpunktsnotering. kr./kg",{"$f":"IF(D427>0,D21-D458,\"\")","v":""}]
["Ja",null,"Projektets kapitalværdi i 1000 kr.",{"$f":"IF(D427>0,XNPV(D452,I558:I618,K558:K618)/1000,\"\")","v":""}]
["Ja"]
["Ja",null,"Nulpunktspriser","Kr./slagtesvin"]
["Ja",null,"Salgspris",{"$f":"IF(D427>0,I529,\"\")","v":""}]
["Ja",null,"Indkøbspris",{"$f":"IF(D427>0,I530,\"\")","v":""}]
["Ja",null,"DB pr. enhed",{"$f":"IF(D427>0,I531,\"\")","v":""}]
["Ja",null,"Resultat pr. enhed",{"$f":"I532","v":""}]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja"]
["Ja",null," "]
["Ja",null,"Slagtesvin rentabilitetskalkule","Start enhed","Enheder","Enheds-værdi","kr./solgt slagtesvin","Kr. årligt"]
["Ja",null,{"$f":"\"Salg af slagtesvin ved \" & ROUND(D430,1)& \" kg slagtet\"","v":"Salg af slagtesvin ved 89 kg slagtet"},"Slagtevægt i kg",{"$f":"D430","v":89},{"$f":"D450","v":12.898202247191014},{"$f":"E489*F489","v":1147.9400000000003},{"$f":"D$436*G489","v":0}]
["Ja",null,{"$f":"\"Køb af smågrise ved \"&ROUND(D429,1)& \" kg pris beregnet not.\"","v":"Køb af smågrise ved 30 kg pris beregnet not."},"pr. købt",{"$f":"1/(1-SUM($D$434:$D$435))","v":1.0256410256410258},{"$f":"VLOOKUP(D429,$D$40:$H$47,5,TRUE)-(VLOOKUP(D429,$D$40:$F$47,2,TRUE)-D429)*(VLOOKUP(D429,$D$40:$F$47,3,TRUE))","v":437.12782240000001},{"$f":"E490*F490*-1","v":-448.33622810256418},{"$f":"D$436*G490","v":0},null,null," "]
[{"$f":"IF($D$11=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Tillæg/fradrag","pr. købt",{"$f":"1/(1-SUM($D$434:$D$435))","v":1.0256410256410258},{"$f":"F109","v":10},{"$f":"E491*F491*-1","v":-10.256410256410257},{"$f":"D$436*G491","v":0}]
["Ja",null,"Transport","pr. købt",{"$f":"1/(1-SUM($D$434:$D$435))","v":1.0256410256410258},9,{"$f":"E492*F492*-1","v":-9.2307692307692317},{"$f":"D$436*G492","v":0},null,null," "]
["Ja",null,"Bruttoudbytte pr. enhed",null,null,null,{"$f":"SUM(G489:G492)","v":680.11659241025654},{"$f":"SUM(H489:H492)","v":0}]
["Ja",null,"Slagtesvineblanding 1","FEsv/produceret",0,{"$f":"D20","v":2},{"$f":"E494*F494*(1+$D$434/2+$D$435)*-1","v":0},{"$f":"D$436*G494","v":0}]
["Ja",null,"Slagtesvineblanding 2 (residual)","FEsv/produceret",{"$f":"D437*(D431-D429)-E494","v":225.13400000000001},{"$f":"D20","v":2},{"$f":"E495*F495*(1+$D$434/2+$D$435)*-1","v":-456.12148400000001},0]
["Ja",null,"Grovfoder","pr. produceret",0,0,{"$f":"E496*F496*-1","v":0},0]
["Ja",null,"Rådgivning","pr. produceret",{"$f":"D$439","v":1.0131712259371835},1,{"$f":"E497*F497*-1","v":-1.0131712259371835},0,null,null," "]
["Ja",null,"Medicin & vacciner","pr. produceret",{"$f":"D$439","v":1.0131712259371835},4,{"$f":"E498*F498*-1","v":-4.0526849037487338},0]
["Ja",null,"Diverse stykomkostninger","pr. produceret",{"$f":"D$439","v":1.0131712259371835},6,{"$f":"E499*F499*-1","v":-6.0790273556231007},0]
["Ja",null,"Stykomkostninger i alt",null,null,null,{"$f":"SUM(G494:G499)","v":-467.26636748530905},{"$f":"SUM(H494:H499)","v":0}]
["Ja",null,"DB pr. enhed",null,null,null,{"$f":"G493+G500","v":212.8502249249475},{"$f":"H493+H500","v":0}]
["Ja",null,"Arbejde, min./slagtesvin","min./produceret",11,{"$f":"192/60","v":3.2},{"$f":"E502*F502*-1*D$439","v":-35.663627152988859},{"$f":"D$436*G502","v":0}]
["Ja",null,"Energi","kWh/produceret",14,0.8,{"$f":"E503*F503*-1*D$439","v":-11.347517730496456},0]
["Ja",null,"Forsikring","pr. produceret",{"$f":"D$439","v":1.0131712259371835},4,{"$f":"E504*F504*-1","v":-4.0526849037487338},0]
["Ja",null,"Driftsomkostning miljøteknologi","pr. produceret",{"$f":"D$439","v":1.0131712259371835},{"$f":"3.5+1.4","v":4.9000000000000004},{"$f":"E505*F505*-1","v":-4.9645390070921991},0]
["Ja",null,"Vedligehold","pr. produceret",{"$f":"D$439","v":1.0131712259371835},{"$f":"-1*G506/E506","v":0},{"$f":"IF(D427>0,H506/D436,0)","v":0},{"$f":"(F511*J24+F512*J25)*D427*-1","v":0}]
["Ja",null,"Gyllens nettoværdi","Tons/produceret",{"$f":"SUM(E494:E495)*2.3/1000","v":0.51780819999999994},-20,{"$f":"E507*F507*-1*D$439","v":10.492567375886525},{"$f":"D$436*G507*-1","v":0}]
["Ja",null,"Diverse kapacitetsomkostninger","pr. produceret",{"$f":"D$439","v":1.0131712259371835},8,{"$f":"E508*F508*-1","v":-8.1053698074974676},0]
["Ja",null,"Kontante kapacitetsomkostning pr. enhed",null,null,null,{"$f":"SUM(G502:G508)","v":-53.641171225937192},0]
["Ja",null,"EBID resultat",null,null,null,{"$f":"G501+G509","v":159.2090536990103},{"$f":"H501+H509","v":0}]
["Ja",null,"Afskrivninger bygninger","% årligt/stiplads",{"$f":"1/I430","v":0.04},{"$f":"I428*I429","v":3168},{"$f":"IF(D$427>0,H511/D$436,0)","v":0},{"$f":"E511*F511*D$427*-1","v":0}]
["Ja",null,"Afskrivninger inventar","% årligt/stiplads",{"$f":"CEILING(I430/I431,1)/I430","v":0.08},{"$f":"(1-I429)*I428","v":1232.0000000000002},{"$f":"IF(D$427>0,H512/D$436,0)","v":0},{"$f":"E512*F512*D$427*-1","v":0}," "]
["Ja",null,"Afskrivninger miljøteknologi","% årligt/stiplads",{"$f":"CEILING(I430/I433,1)/I430","v":0.08},{"$f":"I432","v":275},{"$f":"IF(D$427>0,H513/D$436,0)","v":0},{"$f":"E513*F513*D$427*-1","v":0}]
["Ja",null,"Afskrivninger diverse","% årligt/stiplads",{"$f":"1/I430","v":0.04},{"$f":"H514/E514/IF(D427>0,D427,1)*-1","v":0},{"$f":"IF(D$427>0,H514/D$436,0)","v":0},{"$f":"(I443+I445+I446*2+SUM(I549:I553))*-1/I430","v":0},null,null,null,null,null,null,null," "]
["Ja",null,"Korrektion afskrivninger pga. tilskud","% årligt/stiplads",{"$f":"1/I430","v":0.04},{"$f":"(H515/E515)/IF(D427>0,D427,1)","v":0},{"$f":"H515/IF(D427>0,D436,1)","v":0},{"$f":"E515*I447*-1","v":0}]
["Ja",null,"Afskrivninger  i  alt",null,null,null,{"$f":"SUM(G511:G515)","v":0},{"$f":"SUM(H511:H515)","v":0}]
["Ja",null,"Resultat af primær drift",null,null,null,{"$f":"G510+G516","v":159.2090536990103},{"$f":"H510+H516","v":0}]
["Ja",null,"Renteomkostning ",null,null,null,{"$f":"IF(D427>0,H518/D436,0)","v":0},{"$f":"(SUM(F558:F618)/I430)*-1","v":0}]
["Ja",null,"Ordinært resultat/enhed",null,null,null,{"$f":"G517+G518","v":159.2090536990103},{"$f":"H517+H518","v":0}]
["Ja",null,"Ekstra ordinære renteomkostninger",null,null,null,{"$f":"IF(D427>0,H520/D436,0)","v":0},{"$f":"IF(H618<0,H618*5*0.5*D452/I430,0)","v":0}]
["Ja",null,"Resultat/enhed",null,null,null,{"$f":"G519+G520","v":159.2090536990103},{"$f":"H519+H520","v":0}]
["Ja",null,"Projektets afkastningsgrad",null,null,null,null,{"$f":"D455","v":""}]
["Ja"]
["Ja"]
["Ja",null,null,null,null,"Nulpunktregulator kr./kg",null,null,-0.20676033524701162]
["Ja",null,null,{"$f":"\"Følsomhed notering i forhold til: \"&D$21&\" kr./kg\"","v":"Følsomhed notering i forhold til: 11,5 kr./kg"},null,null,null,null,"Nulpunkt prognose"]
["Ja",null,"Noteringsændring +/- kr./kg",{"$f":"2*$D$28*-1","v":-1},{"$f":"1*$D$28*-1","v":-0.5},0,{"$f":"1*$D$28","v":0.5},{"$f":"2*$D$28","v":1},{"$f":"IF(D427>0,I525,\"\")","v":""}]
["Ja",null,"Afregningspris i kr./kg",{"$f":"$F528+D527","v":11.898202247191014},{"$f":"$F528+E527","v":12.398202247191014},{"$f":"$D$450+F527","v":12.898202247191014},{"$f":"$D$450+G527","v":13.398202247191014},{"$f":"$D$450+H527","v":13.898202247191014},{"$f":"$D$450+I527","v":{"$error":"#VALUE!"}}]
["Ja",null,{"$f":"C538","v":"Salg af slagtesvin ved 89 kg slagtet"},{"$f":"D538","v":""},"","","","",""]
["Ja",null,"Smågrise købspris","","","","","",""]
["Ja",null,{"$f":"C540","v":"DB pr. enhed"},"","","","","",""]
["Ja",null,{"$f":"C542","v":"Resultat/enhed"},{"$f":"D542","v":""},"","","","",""]
["Ja"]
["Nej",null,"Følsomhedstabel slagtesvin"]
["Nej",null,"Valgt enhed"]
["Nej",null,"Salg af slagtesvin ved 85 kg slagtet","Noteringsændring kr./kg"]
["Nej",null,{"$f":"IF(D427>0,VLOOKUP(C536,C488:G522,5,FALSE)+IF(C536=C490,F491+F492,0),\"\")","v":""},{"$f":"D527","v":-1},-0.5,0,0.5,1,{"$f":"I525","v":-0.20676033524701162}]
["Nej",null,{"$f":"C489","v":"Salg af slagtesvin ved 89 kg slagtet"},"","","","","",""]
["Nej",null,{"$f":"C490","v":"Køb af smågrise ved 30 kg pris beregnet not."},"","","","","",""]
["Nej",null,{"$f":"C501","v":"DB pr. enhed"},"","","","","",""]
["Nej",null,{"$f":"C519","v":"Ordinært resultat/enhed"},"","","","","",""]
["Nej",null,{"$f":"C521","v":"Resultat/enhed"},"","","","","",""]
["Nej"]
["Nej",null," "]
["Nej",null,"Investeringer slagtesvin","Halvårlig rente",{"$f":"POWER(10,LOG(D452+1)/2)-1","v":2.8299567246821367E-2}]
["Nej",null,"Forventede reinvesteringer i projektet levetid","Inventar fornyelse år efter start","Inventar  investering år efter start","Miljøteknologi fornyelse år efter start","Miljøteknoloi investering år efter start","Miljø tilladelse  år efter start","Miljøtilladelse omkostning ved fornyelse"]
["Nej",null,"Levetid angivet",{"$f":"I431","v":15},null,{"$f":"I433","v":12.5},null,{"$f":"I435","v":9}]
["Nej",null,"Fornyet investering antal gange",{"$f":"CEILING($I$430/D547,1)-1","v":1},null,{"$f":"CEILING($I$430/F547,1)-1","v":1},null,{"$f":"CEILING($I$430/H547,1)-1","v":2}]
["Nej",null,1,{"$f":"IF($C549<=D$548,D$547*$C549,\"\")","v":15},{"$f":"IF(ISNUMBER(D549),(1-$I$429)*$I$428*$D$427,0)*IF($D$427>0,1,0)","v":0},{"$f":"IF($C549<=F$548,F$547*$C549,\"\")","v":12.5},{"$f":"IF(ISNUMBER(F549),$I$432*$D$427,0)*IF(D$51>0,1,0)","v":0},{"$f":"IF($C549<=H$548,H$547*$C549,\"\")","v":9},{"$f":"IF(ISNUMBER(H549),$I$436*$D$427,0)*IF(D$51>0,1,0)","v":0}]
["Nej",null,2,{"$f":"IF($C550<=D$548,D$547*$C550,\"\")","v":""},{"$f":"IF(ISNUMBER(D550),(1-$I$429)*$I$428*$D$427,0)*IF($D$427>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F550),$I$432*$D$427,0)*IF(D$51>0,1,0)","v":0},18,{"$f":"IF(ISNUMBER(H550),$I$436*$D$427,0)*IF(D$51>0,1,0)","v":0}]
["Nej",null,3,"",{"$f":"IF(ISNUMBER(D551),(1-$I$429)*$I$428*$D$427,0)*IF($D$427>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F551),$I$432*$D$427,0)*IF(D$51>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H551),$I$436*$D$427,0)*IF(D$51>0,1,0)","v":0}]
["Nej",null,4,"",{"$f":"IF(ISNUMBER(D552),(1-$I$429)*$I$428*$D$427,0)*IF($D$427>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F552),$I$432*$D$427,0)*IF(D$51>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H552),$I$436*$D$427,0)*IF(D$51>0,1,0)","v":0}]
["Nej",null,5,"",{"$f":"IF(ISNUMBER(D553),(1-$I$429)*$I$428*$D$427,0)*IF($D$427>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(F553),$I$432*$D$427,0)*IF(D$51>0,1,0)","v":0},"",{"$f":"IF(ISNUMBER(H553),$I$436*$D$427,0)*IF(D$51>0,1,0)","v":0}]
["Nej"]
[{"$f":"IF($D$14=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"}]
[{"$f":"IF($D$14=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Cashflow Slagtesvin"]
["Ja",null,"Terminer i halvår","Investeringssum","EBID Cashflow","Rente-omkostning","Rest afdrag","Gæld saldo","Cash flow ½ årligt","PB saldo 1000 kr.","Dato"]
["Ja",{"$f":"IF(J558>=0,0,J558)","v":0},0,{"$f":"I452*-1","v":0},0,0,0,{"$f":"D558","v":0},{"$f":"D558","v":0},{"$f":"D558/1000","v":0},{"$f":"DATE(YEAR($D$32),IF(MONTH($D$32)<=6,1,7),1)","v":"2023-07-01"}]
["Ja",{"$f":"IF(J559>=0,0,J559)","v":0},{"$f":"IF(AND(C558<>FALSE,C558+0.5<=$I$430),C558+0.5)","v":0.5},{"$f":"(IF(ISNA(VLOOKUP(C559,$D$549:$E$553,2,FALSE)),0,VLOOKUP(C559,$D$549:$E$553,2,FALSE))+IF(ISNA(VLOOKUP(C559,$F$549:$G$553,2,FALSE)),0,VLOOKUP(C559,$F$549:$G$553,2,FALSE))+IF(ISNA(VLOOKUP(C559,$H$549:$I$553,2,FALSE)),0,VLOOKUP(C559,$H$549:$I$553,2,FALSE)))*-1+IF(C559=$I$430,$I$458,0)","v":0},{"$f":"IF(C559<=$I$430,$H$510*0.5,0)","v":0},{"$f":"IF(C559<=$I$430,IF(H558<0,H558*$E$545*-1,0),0)","v":0},{"$f":"IF(H558>=0,0,IF(E559-F559>H558*-1,H558*-1,E559-F559))","v":0},{"$f":"H558+D559+G559","v":0},{"$f":"D559+E559","v":0},{"$f":"(H559+IF(C559<$I$430,$I$458,0))/1000","v":0},{"$f":"IF(MONTH(K558)+6>12,DATE(YEAR(K558)+1,MONTH(K558)+6-12,1),DATE(YEAR(K558),MONTH(K558)+6,1))","v":"2024-01-01"}]
["Ja",0,{"$f":"IF(AND(C559<>FALSE,C559+0.5<=$I$430),C559+0.5)","v":1},0,0,0,0,0,{"$f":"D560+E560","v":0},0,{"$f":"IF(MONTH(K559)+6>12,DATE(YEAR(K559)+1,MONTH(K559)+6-12,1),DATE(YEAR(K559),MONTH(K559)+6,1))","v":"2024-07-01"}]
["Ja",0,1.5,0,0,0,0,0,0,0,"2025-01-01"]
["Ja",0,2,0,0,0,0,0,0,0,"2025-07-01"]
["Ja",0,2.5,0,0,0,0,0,0,0,"2026-01-01"]
["Ja",0,3,0,0,0,0,0,0,0,"2026-07-01"]
["Ja",0,3.5,0,0,0,0,0,0,0,"2027-01-01"]
["Ja",0,4,0,0,0,0,0,0,0,"2027-07-01"]
["Ja",0,4.5,0,0,0,0,0,0,0,"2028-01-01"]
["Ja",0,5,0,0,0,0,0,0,0,"2028-07-01"]
["Ja",0,5.5,0,0,0,0,0,0,0,"2029-01-01"]
["Ja",0,6,0,0,0,0,0,0,0,"2029-07-01"]
["Ja",0,6.5,0,0,0,0,0,0,0,"2030-01-01"]
["Ja",0,7,0,0,0,0,0,0,0,"2030-07-01"]
["Ja",0,7.5,0,0,0,0,0,0,0,"2031-01-01"]
["Ja",0,8,0,0,0,0,0,0,0,"2031-07-01"]
["Ja",0,8.5,0,0,0,0,0,0,0,"2032-01-01"]
["Ja",0,9,0,0,0,0,0,0,0,"2032-07-01"]
["Ja",0,9.5,0,0,0,0,0,0,0,"2033-01-01"]
["Ja",0,10,0,0,0,0,0,0,0,"2033-07-01"]
["Ja",0,10.5,0,0,0,0,0,0,0,"2034-01-01"]
["Ja",0,11,0,0,0,0,0,0,0,"2034-07-01"]
["Ja",0,11.5,0,0,0,0,0,0,0,"2035-01-01"]
["Ja",0,12,0,0,0,0,0,0,0,"2035-07-01"]
["Ja",0,12.5,0,0,0,0,0,0,0,"2036-01-01"]
["Ja",0,13,0,0,0,0,0,0,0,"2036-07-01"]
["Ja",0,13.5,0,0,0,0,0,0,0,"2037-01-01"]
["Ja",0,14,0,0,0,0,0,0,0,"2037-07-01"]
["Ja",0,14.5,0,0,0,0,0,0,0,"2038-01-01"]
["Ja",0,15,0,0,0,0,0,0,0,"2038-07-01"]
["Ja",0,15.5,0,0,0,0,0,0,0,"2039-01-01"]
["Ja",0,16,0,0,0,0,0,0,0,"2039-07-01"]
["Ja",0,16.5,0,0,0,0,0,0,0,"2040-01-01"]
["Ja",0,17,0,0,0,0,0,0,0,"2040-07-01"]
["Ja",0,17.5,0,0,0,0,0,0,0,"2041-01-01"]
["Ja",0,18,0,0,0,0,0,0,0,"2041-07-01"]
["Ja",0,18.5,0,0,0,0,0,0,0,"2042-01-01"]
["Ja",0,19,0,0,0,0,0,0,0,"2042-07-01"]
["Ja",0,19.5,0,0,0,0,0,0,0,"2043-01-01"]
["Ja",0,20,0,0,0,0,0,0,0,"2043-07-01"]
["Ja",0,20.5,0,0,0,0,0,0,0,"2044-01-01"]
["Ja",0,21,0,0,0,0,0,0,0,"2044-07-01"]
["Ja",0,21.5,0,0,0,0,0,0,0,"2045-01-01"]
["Ja",0,22,0,0,0,0,0,0,0,"2045-07-01"]
["Ja",0,22.5,0,0,0,0,0,0,0,"2046-01-01"]
["Ja",0,23,0,0,0,0,0,0,0,"2046-07-01"]
["Ja",0,23.5,0,0,0,0,0,0,0,"2047-01-01"]
["Ja",0,24,0,0,0,0,0,0,0,"2047-07-01"]
["Ja",0,24.5,0,0,0,0,0,0,0,"2048-01-01"]
["Ja",0,25,0,0,0,0,0,0,0,"2048-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2049-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2049-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2050-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2050-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2051-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2051-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2052-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2052-07-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2053-01-01"]
["Ja",0,false,0,0,0,0,0,0,0,"2053-07-01"]
["Ja"]
[{"$f":"IF($D$15=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Samlet rentabilitetsanalyse","Årlig enheder","Investerings sum mio.","Levetid år bygninger"]
[{"$f":"IF($D$15=\"Ja\",\"Ja\",\"Nej\")","v":"Ja"},null,"Antal årssøer",{"$f":"D51","v":0},{"$f":"I77/1000000","v":0},{"$f":"I56","v":25}]
["Ja",null,"Solgte fravænnede ",{"$f":"D51*D58","v":0}]
["Ja",null,"Solgte smågrise",{"$f":"D249","v":0},{"$f":"I268/1000000","v":0},{"$f":"I246","v":25}]
["Ja",null,"Solgte slagtesvin",{"$f":"D436","v":0},{"$f":"I452/1000000","v":0},{"$f":"I430","v":25}]
["Ja",null,"Maks.",null,null,{"$f":"MAX(F621:F624)","v":25}]
["Ja",null,null,"Søer","Smågrise","Slagtesvin","I alt"]
["Ja",null,"Bruttoudbytte",{"$f":"IF(D$51>0,H114,0)","v":0},{"$f":"IF($D$243>0,H301,0)","v":0},{"$f":"IF($D$427>0,H493,0)","v":0},{"$f":"SUM(D627:F627)","v":0}]
["Ja",null,"Stykomkostninger i alt",{"$f":"IF(D$51>0,H124,0)","v":0},{"$f":"IF($D$243>0,H308,0)","v":0},{"$f":"IF($D$427>0,H500,0)","v":0},{"$f":"SUM(D628:F628)","v":0}]
["Ja",null,"Dækningsbidrag i alt",{"$f":"D627+D628","v":0},{"$f":"E627+E628","v":0},{"$f":"F627+F628","v":0},0]
["Ja",null,"Kontante kapacitetsomkostning i alt",{"$f":"IF(D$51>0,H133,0)","v":0},{"$f":"IF($D$243>0,H317,0)","v":0},{"$f":"IF($D$427>0,H509,0)","v":0},0]
["Ja",null,"EBID",{"$f":"D629+D630","v":0},{"$f":"E629+E630","v":0},{"$f":"F629+F630","v":0},0]
["Ja",null,"Afskrivninger",{"$f":"IF(D$51>0,H140,0)","v":0},{"$f":"IF($D$243>0,H324,0)","v":0},{"$f":"IF($D$427>0,H516,0)","v":0},0]
["Ja",null,"Resultat af primær drift",{"$f":"D631+D632","v":0},{"$f":"E631+E632","v":0},{"$f":"F631+F632","v":0},0]
["Ja",null,"Renteomkostninger",{"$f":"IF(D$51>0,H142,0)","v":0},{"$f":"IF($D$243>0,H326,0)","v":0},{"$f":"IF($D$427>0,H518,0)","v":0},0]
["Ja",null,"Ordinært resultat",{"$f":"D633+D634","v":0},{"$f":"E633+E634","v":0},{"$f":"F633+F634","v":0},0]
["Ja",null,"Ekstraordinære renteomkostninger",{"$f":"IF(D54>0,H144,0)","v":0},{"$f":"IF($D$243>0,H328,0)","v":0},{"$f":"IF($D$427>0,H520,0)","v":0},0]
["Ja",null,"Resultat i alt",{"$f":"D635+D636","v":0},{"$f":"E635+E636","v":0},{"$f":"F635+F636","v":0},0]
["Ja",null,"Afkastningsgrad",{"$f":"D73","v":""},{"$f":"D259","v":""},{"$f":"D455","v":""},{"$f":"IF(SUM(E621:E624)>0,XIRR(I653:I713,K653:K713,5%),0)","v":0}]
["Ja",null,"EVA","","","",{"$f":"IF(SUM(E621:E625)>0,G638-D30,0)","v":0}]
["Ja",null,"Tilbagebetalingstid i år","","","",{"$f":"IF(MAX(J653:J713)>=0,VLOOKUP(0,J653:L713,3,TRUE),\"Aldrig\")","v":30}]
["Ja",null,"Sikkerhedsmargin notering, kr./kg","","",""]
["Ja",null,"Nulpunktsnotering kr./kg","","",""]
["Ja",null,"Kapitalværdi i 1000 kr.","","","",{"$f":"XNPV(D30,I653:I713,K653:K713)/1000","v":0}]
["Ja"]
["Ja"]
["Ja",null,"Note: De enkelte driftsgrene er lagt sammen, dvs. høj EVA for en driftsgren ikke afdrager gælden hurtigere for en anden"]
["Ja",null,"Afkastningsgraden er dog beregnet selvstændigt, og den overordnede WACC er brugt"]
["Ja"]
["Ja"]
["Ja"]
[{"$f":"IF($D$16=\"Ja\",\"Ja\",\"Nej\")","v":"Nej"},null,"Cashflow konsolideret"]
[{"$f":"IF($D$16=\"Ja\",\"Ja\",\"Nej\")","v":"Nej"},null,"Terminer i halvår","Investeringssum","EBID Cashflow","Rente-omkostning","Rest afdrag","Gæld saldo","Cash flow ½ årligt","PB saldo 1000 kr.","Dato","År"]
["Nej",null,0,{"$f":"IF($D$51>0,D179,0)+IF($D$243>0,D363,0)+IF($D$427>0,D558,0)","v":0},0,0,0,0,0,0,{"$f":"K179","v":"2023-07-01"},{"$f":"C653","v":0}]
["Nej",null,{"$f":"C653+0.5","v":0.5},0,0,0,0,0,0,0,"2024-01-01",{"$f":"C654","v":0.5}]
["Nej",null,{"$f":"C654+0.5","v":1},0,0,0,0,0,0,0,"2024-07-01",1]
["Nej",null,1.5,0,0,0,0,0,0,0,"2025-01-01",1.5]
["Nej",null,2,0,0,0,0,0,0,0,"2025-07-01",2]
["Nej",null,2.5,0,0,0,0,0,0,0,"2026-01-01",2.5]
["Nej",null,3,0,0,0,0,0,0,0,"2026-07-01",3]
["Nej",null,3.5,0,0,0,0,0,0,0,"2027-01-01",3.5]
["Nej",null,4,0,0,0,0,0,0,0,"2027-07-01",4]
["Nej",null,4.5,0,0,0,0,0,0,0,"2028-01-01",4.5]
["Nej",null,5,0,0,0,0,0,0,0,"2028-07-01",5]
["Nej",null,5.5,0,0,0,0,0,0,0,"2029-01-01",5.5]
["Nej",null,6,0,0,0,0,0,0,0,"2029-07-01",6]
["Nej",null,6.5,0,0,0,0,0,0,0,"2030-01-01",6.5]
["Nej",null,7,0,0,0,0,0,0,0,"2030-07-01",7]
["Nej",null,7.5,0,0,0,0,0,0,0,"2031-01-01",7.5]
["Nej",null,8,{"$f":"IF($D$51>0,D195,0)+IF($D$243>0,D379,0)+IF($D$427>0,D574,0)","v":0},0,0,0,0,0,0,"2031-07-01",8]
["Nej",null,8.5,0,0,0,0,0,0,0,"2032-01-01",8.5]
["Nej",null,9,0,0,0,0,0,0,0,"2032-07-01",9]
["Nej",null,9.5,0,0,0,0,0,0,0,"2033-01-01",9.5]
["Nej",null,10,0,0,0,0,0,0,0,"2033-07-01",10]
["Nej",null,10.5,0,0,0,0,0,0,0,"2034-01-01",10.5]
["Nej",null,11,0,0,0,0,0,0,0,"2034-07-01",11]
["Nej",null,11.5,0,0,0,0,0,0,0,"2035-01-01",11.5]
["Nej",null,12,0,0,0,0,0,0,0,"2035-07-01",12]
["Nej",null,12.5,0,0,0,0,0,0,0,"2036-01-01",12.5]
["Nej",null,13,0,0,0,0,0,0,0,"2036-07-01",13]
["Nej",null,13.5,0,0,0,0,0,0,0,"2037-01-01",13.5]
["Nej",null,14,0,0,0,0,0,0,0,"2037-07-01",14]
["Nej",null,14.5,0,0,0,0,0,0,0,"2038-01-01",14.5]
["Nej",null,15,0,0,0,0,0,0,0,"2038-07-01",15]
["Nej",null,15.5,0,0,0,0,0,0,0,"2039-01-01",15.5]
["Nej",null,16,{"$f":"IF($D$51>0,D211,0)+IF($D$243>0,D395,0)+IF($D$427>0,D590,0)","v":0},0,0,0,0,0,0,"2039-07-01",16]
["Nej",null,16.5,0,0,0,0,0,0,0,"2040-01-01",16.5]
["Nej",null,17,0,0,0,0,0,0,0,"2040-07-01",17]
["Nej",null,17.5,0,0,0,0,0,0,0,"2041-01-01",17.5]
["Nej",null,18,0,0,0,0,0,0,0,"2041-07-01",18]
["Nej",null,18.5,0,0,0,0,0,0,0,"2042-01-01",18.5]
["Nej",null,19,0,0,0,0,0,0,0,"2042-07-01",19]
["Nej",null,19.5,0,0,0,0,0,0,0,"2043-01-01",19.5]
["Nej",null,20,0,0,0,0,0,0,0,"2043-07-01",20]
["Nej",null,20.5,0,0,0,0,0,0,0,"2044-01-01",20.5]
["Nej",null,21,0,0,0,0,0,0,0,"2044-07-01",21]
["Nej",null,21.5,0,0,0,0,0,0,0,"2045-01-01",21.5]
["Nej",null,22,0,0,0,0,0,0,0,"2045-07-01",22]
["Nej",null,22.5,0,0,0,0,0,0,0,"2046-01-01",22.5]
["Nej",null,23,0,0,0,0,0,0,0,"2046-07-01",23]
["Nej",null,23.5,0,0,0,0,0,0,0,"2047-01-01",23.5]
["Nej",null,24,{"$f":"IF($D$51>0,D227,0)+IF($D$243>0,D411,0)+IF($D$427>0,D606,0)","v":0},0,0,0,0,0,0,"2047-07-01",24]
["Nej",null,24.5,0,0,0,0,0,0,0,"2048-01-01",24.5]
["Nej",null,25,0,0,0,0,0,0,0,"2048-07-01",25]
["Nej",null,25.5,0,0,0,0,0,0,0,"2049-01-01",25.5]
["Nej",null,26,0,0,0,0,0,0,0,"2049-07-01",26]
["Nej",null,26.5,0,0,0,0,0,0,0,"2050-01-01",26.5]
["Nej",null,27,0,0,0,0,0,0,0,"2050-07-01",27]
["Nej",null,27.5,0,0,0,0,0,0,0,"2051-01-01",27.5]
["Nej",null,28,0,0,0,0,0,0,0,"2051-07-01",28]
["Nej",null,28.5,0,0,0,0,0,0,0,"2052-01-01",28.5]
["Nej",null,29,0,0,0,0,0,0,0,"2052-07-01",29]
["Nej",null,29.5,0,0,0,0,0,0,0,"2053-01-01",29.5]
["Nej",null,30,0,0,0,0,0,0,0,"2053-07-01",30]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null," "]

{"sheet":"Smågrisepriser","index":8,"n_rows":231,"n_cols":15,"rows_kept":231,"cut":false,"hidden":true,"merged":[[234,0,236,0],[234,4,236,4],[12,6,12,7],[20,5,20,10],[6,2,6,4],[20,1,20,2],[20,3,20,4]]}
["Forbeholdt SEGES"]
["Fra notering til afregningspris beregnet notering"]
["Korrektion, kr/kg ",0.03]
["Efterbetaling NPV, kr/kg",0.67,null,null,null,null," "]
["Korrektion til DC notering",{"$f":"SUM(B3:B4)","v":0.70000000000000007}]
["Normtal slagtevægt",90.6]
["Forventet langtidsprognose",{"$f":"'Investerings kalkule m. makro'!D23","v":12.5},"Følsomheds noteringsændring"]
["Finansieringssandel 7 kg",0.3216,{"$f":"B8*B6","v":29.136959999999998},{"$f":"\"+/- kr/gris ved 7 kg\"","v":"+/- kr/gris ved 7 kg"}]
["Finansieringsandel 30 kg",0.48920000000000002,{"$f":"B6*B9","v":44.32152},{"$f":"\"+/- kr/gris ved 30 kg\"","v":"+/- kr/gris ved 30 kg"}]
["Mindre efterbetaling søer",0.02,"kr/kg"]
[null,null,"Prognose",-1,1]
["Sonotering er på langt sigt antaget at være 75 % af DC notering",0.75,{"$f":"'Investerings kalkule m. makro'!D21*0.75","v":8.8500000000000014},{"$f":"('Investerings kalkule m. makro'!D21-1)*0.75","v":8.1000000000000014},{"$f":"('Investerings kalkule m. makro'!D21+1)*0.75","v":9.6000000000000014}]
["Opdateret:",{"$f":"Vejledning!D11","v":"2025-12-11"},null,null,null,null,"Indlagt"]
["Marginalpriser andre foderblandinger i forhold til ","Kr./fesv","Prisforskel i forhold til slagtesvinefoder",null,"Kontrol",null,-0.3,0.3]
["Pris per slagtesvinefoder, kr/fesv",2,0,null,{"$f":"B15+C$15","v":2},null,{"$f":"$E15+G$14","v":1.7},{"$f":"$E15+H$14","v":2.2999999999999998}]
["Sofoder",{"$f":"B$15+C16","v":2.08},0.08,null,{"$f":"B16+C$15","v":2.08},null,{"$f":"$E16+G$14","v":1.78},2.38]
["Smågrisefoder 1",{"$f":"B$15+C17","v":3.9299999999999997},1.93,null,3.9299999999999997,null,3.63,4.2299999999999995]
["Smågrise foder 2",{"$f":"B$15+C18","v":2.13},0.13,null,2.13,null,1.8299999999999998,2.4299999999999997]
["Smågrisefoder vægtet",{"$f":"B$15+C19","v":2.44},0.44,null,2.44,null,2.14,2.7399999999999998]
["Kg regulering per kg under 7 kg",3]
[null,"Kr. kg slagtekrop",null,"Smågrisepriser nulpunkt",null,"Kg reguleringer nulpunkt"]
["Slagtesvinefoderpris, kr/fesv","Afregningspris nulpunkt","DC not. nulpunkt","7 kg","30 kg","0-7 kg","7-9 kg","9-12 kg","12-25 kg","25-30 kg","30-40 kg"]
[{"$f":"A24-0.3","v":1.7},11.49,{"$f":"B23-$B$5","v":10.790000000000001},251.37,426.72,{"$f":"G23+B$20","v":13.05},10.050000000000001,11.62,6.93,6.06,5.91,null,"ok",{"$f":"D23+G23*2+3*H23+13*I23+5*J23","v":426.72000000000008},{"$f":"N23-E23","v":0}]
[{"$f":"B15","v":2},12.58,{"$f":"B24-$B$5","v":11.88},265.67,453.97,{"$f":"G24+B$20","v":14.35},11.35,12.03,7.37,6.74,6.65,null,"ok",{"$f":"D24+G24*2+3*H24+13*I24+5*J24","v":453.96999999999997},{"$f":"N24-E24","v":0}]
[{"$f":"A24+0.3","v":2.2999999999999998},13.62,{"$f":"B25-$B$5","v":12.92},280.02999999999997,481.32,15.63,12.63,12.44,7.82,7.41,7.39,null,"ok",{"$f":"D25+G25*2+3*H25+13*I25+5*J25","v":481.32},{"$f":"N25-E25","v":0}]
[]
[]
["Beregnet smågrisenotering, priser nulpunktsnotering"]
["7 kg smågrisepris",{"$f":"VLOOKUP(B15,A61:D231,4,FALSE)","v":265.67},"Kr./gris"," "]
["30 kg smågrisepris",{"$f":"VLOOKUP(B15,A61:E231,5,FALSE)","v":453.97},"Kr./gris"]
["Nulpunkts notering gns",{"$f":"VLOOKUP(B15,A60:C231,3,FALSE)","v":11.88},null,null,"Beregnet notering"]
["Kg regulering","Fra kg","Til kg","Kr/kg","Startpris","Slutpris",null,"Kolonnenr"]
[null,0,7,{"$f":"D34+B20","v":14.35},{"$f":"B29-7*D33","v":165.22000000000003},{"$f":"E34","v":265.67},null,null," "]
[null,{"$f":"C33","v":7},{"$f":"B35","v":9},{"$f":"VLOOKUP($B$15,$A$60:$K$231,H34,FALSE)","v":11.35},{"$f":"B29","v":265.67},{"$f":"E34+(C34-B34)*D34","v":288.37},null,7]
[null,9,12,{"$f":"VLOOKUP($B$15,$A$60:$K$231,H35,FALSE)","v":12.03},{"$f":"F33","v":265.67},301.76,null,{"$f":"H34+1","v":8}]
[null,12,25,7.37,{"$f":"F35","v":301.76},397.57,null,{"$f":"H35+1","v":9}]
[null,25,30,6.74,{"$f":"F36","v":397.57},431.27,null,10]
[null,30,40,6.65,{"$f":"F37","v":431.27},497.77,null,11]
[null,40,130,{"$f":"D38","v":6.65},{"$f":"F38","v":497.77},1096.27,null,12]
[" ",130,1000,{"$f":"D39","v":6.65}]
[]
["Tabel for smågrisenotering ved angivet notering og langsigtet foderprognose",null,null,null,null,null,"Kontrol"]
["Indlagt notering+ følsomhed",{"$f":"'Investerings kalkule m. makro'!D21+'Investerings kalkule m. makro'!D24","v":11.8},null,"Niveau",null,null,{"$f":"(B45-B30)-(B43-B31)*Normtal_slagtevægt*Finansieringsandel_30_kg","v":2.3980817331903381E-14}]
["7 kg smågrisepris",{"$f":"B29+(B43-B31)*B6*B8","v":263.33904319999999},"Kr./gris",{"$f":"(B44/B29)","v":0.99122611962208751}]
["30 kg smågrisepris",{"$f":"B30+(B43-B31)*B6*B9","v":450.42427840000005},"Kr./gris",{"$f":"(B45/B30)","v":0.99218952441791308}]
["Ændret niveau regulering",null,null,{"$f":"(B45-B44)/(B30-B29)","v":0.99354877960701038},"Beregnet notering"]
["Kg regulering","Fra kg","Til kg","Kr/kg","Startpris","Slutpris"]
[null,{"$f":"B33","v":0},7,{"$f":"D33*$D$46","v":14.257424987360599},{"$f":"B44-7*D48","v":163.53706828847578},{"$f":"E49","v":263.33904319999999}," "," "]
[null,7,9,{"$f":"D34*$D$46","v":11.276778648539567},{"$f":"B44","v":263.33904319999999},{"$f":"E49+(C49-B49)*D48","v":291.85389317472118}]
[null,9,12,11.952391818672334,{"$f":"F49","v":291.85389317472118},{"$f":"E50+(C50-B50)*D49","v":325.68422912033986}]
[null,12,25,7.322454505703667,{"$f":"F50","v":325.68422912033986},481.06532276308019]
[null,25,30,6.69651877455125,{"$f":"F51","v":481.06532276308019},517.67759529159855]
[null,30,40,6.6070993843866193,{"$f":"F52","v":517.67759529159855},584.64278303711103]
[null,40,130,6.6070993843866193,{"$f":"F53","v":584.64278303711103},1179.2817276319067]
[" ",130,1000,6.6070993843866193]
[]
[]
[]
[]
["Slagtesvine foder, kr. fesv","Nulpunktsnotering",{"$f":"C22","v":"DC not. nulpunkt"},{"$f":"D22","v":"7 kg"},{"$f":"E22","v":"30 kg"},"0-7","7-9 kg","9-12 kg","12-25 kg","25-30 kg","30-40 kg","Match"]
[{"$f":"0.96+0.46","v":1.42},{"$f":"IF($A61<=$A$24,FORECAST($A61,B$23:B$24,$A$23:$A$24),FORECAST($A61,B$24:B$25,$A$24:$A$25))","v":10.472666666666667},9.7726666666666677,238.02333333333331,401.28666666666669,{"$f":"G61+B$20","v":11.836666666666666},{"$f":"IF($A61<=$A$24,FORECAST($A61,G$23:G$24,$A$23:$A$24),FORECAST($A61,G$24:G$25,$A$24:$A$25))","v":8.836666666666666},11.237333333333332,6.519333333333333,5.4253333333333327,5.2193333333333332,0]
[{"$f":"ROUND(A61+0.01,2)","v":1.43},10.509,9.8090000000000011,238.49999999999997,402.19500000000005,{"$f":"G62+B$20","v":11.879999999999999},8.879999999999999,11.250999999999999,6.5339999999999998,5.4479999999999986,5.2439999999999998,0]
[{"$f":"ROUND(A62+0.01,2)","v":1.44},10.545333333333334,9.8453333333333344,238.97666666666663,403.10333333333335,11.923333333333332,8.923333333333332,11.264666666666665,6.5486666666666666,5.4706666666666663,5.2686666666666664,0]
[1.45,10.581666666666667,9.8816666666666677,239.45333333333332,404.01166666666671,11.966666666666667,8.9666666666666668,11.278333333333332,6.5633333333333326,5.4933333333333323,5.293333333333333,0]
[1.46,10.618,9.918000000000001,239.92999999999998,404.92000000000007,12.01,9.01,11.291999999999998,6.5779999999999994,5.5159999999999991,5.3179999999999996,0]
[1.47,10.654333333333334,9.9543333333333344,240.40666666666664,405.82833333333338,12.053333333333333,9.0533333333333328,11.305666666666665,6.5926666666666662,5.538666666666666,5.3426666666666662,0]
[1.48,10.690666666666667,9.9906666666666677,240.88333333333333,406.73666666666668,12.096666666666668,9.0966666666666676,11.319333333333333,6.6073333333333331,5.5613333333333328,5.3673333333333337,0]
[1.49,10.727,10.027000000000001,241.35999999999999,407.64500000000004,12.14,9.14,11.332999999999998,6.6219999999999999,5.5839999999999996,5.3920000000000003,0]
[1.5,10.763333333333334,10.063333333333334,241.83666666666664,408.5533333333334,12.183333333333334,9.1833333333333336,11.346666666666666,6.6366666666666667,5.6066666666666656,5.416666666666667,0]
[1.51,10.799666666666667,10.099666666666668,242.31333333333333,409.4616666666667,12.226666666666667,9.2266666666666666,11.360333333333333,6.6513333333333335,5.6293333333333333,5.4413333333333336,0]
[1.52,{"$f":"IF($A71<=$A$24,FORECAST($A71,B$23:B$24,$A$23:$A$24),FORECAST($A71,B$24:B$25,$A$24:$A$25))","v":10.836},10.136000000000001,242.78999999999996,410.37,12.27,{"$f":"IF($A71<=$A$24,FORECAST($A71,G$23:G$24,$A$23:$A$24),FORECAST($A71,G$24:G$25,$A$24:$A$25))","v":9.27},11.373999999999999,6.6660000000000004,5.6519999999999992,5.4660000000000002,0]
[1.53,10.872333333333334,10.172333333333334,243.26666666666665,411.27833333333336,12.313333333333333,9.3133333333333326,11.387666666666666,6.6806666666666672,5.6746666666666661,5.4906666666666677,0]
[1.54,10.908666666666667,10.208666666666668,243.74333333333334,412.18666666666672,12.356666666666666,9.3566666666666656,11.401333333333332,6.695333333333334,5.6973333333333329,5.5153333333333343,0]
[1.55,10.945,10.245000000000001,244.21999999999997,413.09500000000003,12.399999999999999,9.3999999999999986,11.414999999999999,6.71,5.72,5.5400000000000009,0]
[1.56,10.981333333333334,10.281333333333334,244.69666666666666,414.00333333333339,12.443333333333333,9.4433333333333334,11.428666666666665,6.7246666666666668,5.7426666666666666,5.5646666666666675,0]
[1.57,11.017666666666667,10.317666666666668,245.17333333333332,414.91166666666675,12.486666666666666,9.4866666666666664,11.442333333333332,6.7393333333333336,5.7653333333333325,5.5893333333333342,0]
[1.58,11.054000000000002,10.354000000000003,245.64999999999998,415.82000000000005,12.53,9.5299999999999994,11.456,6.7539999999999996,5.7880000000000003,5.6140000000000008,0]
[1.59,11.090333333333334,10.390333333333334,246.12666666666667,416.72833333333335,12.573333333333334,9.5733333333333341,11.469666666666665,6.7686666666666664,5.8106666666666662,5.6386666666666674,0]
[1.6,11.126666666666669,10.426666666666669,246.60333333333332,417.63666666666671,12.616666666666667,9.6166666666666671,11.483333333333333,6.7833333333333332,5.833333333333333,5.663333333333334,0]
[1.61,11.163,10.463000000000001,247.07999999999998,418.54500000000007,12.66,9.66,11.497,6.798,5.8559999999999999,5.6880000000000006,0]
[1.62,{"$f":"IF($A81<=$A$24,FORECAST($A81,B$23:B$24,$A$23:$A$24),FORECAST($A81,B$24:B$25,$A$24:$A$25))","v":11.199333333333335},10.499333333333336,247.55666666666667,419.45333333333338,12.703333333333333,{"$f":"IF($A81<=$A$24,FORECAST($A81,G$23:G$24,$A$23:$A$24),FORECAST($A81,G$24:G$25,$A$24:$A$25))","v":9.7033333333333331},11.510666666666665,6.8126666666666669,5.8786666666666658,5.7126666666666672,0]
[1.63,11.235666666666667,10.535666666666668,248.0333333333333,420.36166666666668,12.746666666666666,9.7466666666666661,11.524333333333331,6.8273333333333337,5.9013333333333327,5.737333333333333,{"$f":"0","v":0}]
[1.64,11.272,10.572000000000001,248.51,421.27000000000004,12.79,9.7899999999999991,11.537999999999998,6.8420000000000005,5.9239999999999995,5.7620000000000005,{"$f":"0","v":0}]
[1.65,11.308333333333334,10.608333333333334,248.98666666666665,422.1783333333334,12.833333333333332,9.8333333333333321,11.551666666666666,6.8566666666666665,5.9466666666666654,5.7866666666666671,{"$f":"0","v":0}]
[1.66,11.344666666666667,10.644666666666668,249.46333333333331,423.0866666666667,12.876666666666665,9.8766666666666652,11.565333333333331,6.8713333333333333,5.9693333333333332,5.8113333333333337,{"$f":"0","v":0}]
[1.67,11.381,10.681000000000001,249.94,423.995,12.919999999999998,9.9199999999999982,11.578999999999999,6.8860000000000001,5.9919999999999991,5.8360000000000003,{"$f":"0","v":0}]
[1.68,11.417333333333334,10.717333333333334,250.41666666666666,424.90333333333336,12.963333333333331,9.9633333333333312,11.592666666666666,6.9006666666666669,6.0146666666666668,5.8606666666666669,{"$f":"0","v":0}]
[1.69,11.453666666666667,10.753666666666668,250.89333333333332,425.81166666666672,13.006666666666666,10.006666666666666,11.606333333333332,6.9153333333333329,6.0373333333333328,5.8853333333333335,{"$f":"0","v":0}]
[1.7,{"$f":"B23","v":11.49},{"$f":"C23","v":10.790000000000001},251.37,426.72,13.05,10.050000000000001,11.62,6.93,6.06,5.91,1]
[1.71,11.526333333333334,10.826333333333334,251.84666666666664,427.62833333333333,13.093333333333332,{"$f":"IF($A90<=$A$24,FORECAST($A90,G$23:G$24,$A$23:$A$24),FORECAST($A90,G$24:G$25,$A$24:$A$25))","v":10.093333333333332},11.633666666666665,6.9446666666666665,6.0826666666666664,5.9346666666666668,{"$f":"0","v":0}]
[1.72,{"$f":"IF($A91<=$A$24,FORECAST($A91,B$23:B$24,$A$23:$A$24),FORECAST($A91,B$24:B$25,$A$24:$A$25))","v":11.562666666666667},10.862666666666668,252.32333333333332,428.53666666666669,13.136666666666667,10.136666666666667,11.647333333333332,6.9593333333333334,6.1053333333333324,5.9593333333333334,{"$f":"0","v":0}]
[1.73,11.599,10.899000000000001,252.79999999999998,429.44500000000005,13.18,10.18,11.660999999999998,6.9740000000000002,6.1280000000000001,5.984,{"$f":"0","v":0}]
[1.74,11.635333333333334,10.935333333333334,253.27666666666664,430.35333333333335,13.223333333333333,10.223333333333333,11.674666666666665,6.988666666666667,6.1506666666666661,6.0086666666666666,{"$f":"0","v":0}]
[1.75,11.671666666666667,10.971666666666668,253.75333333333333,431.26166666666671,13.266666666666666,10.266666666666666,11.688333333333333,7.0033333333333339,6.1733333333333329,6.0333333333333332,{"$f":"0","v":0}]
[1.76,11.708,11.008000000000001,254.23,432.17000000000007,13.309999999999999,10.309999999999999,11.701999999999998,7.0180000000000007,6.1959999999999997,6.0580000000000007,{"$f":"0","v":0}]
[1.77,11.744333333333334,11.044333333333334,254.70666666666665,433.07833333333338,13.353333333333332,10.353333333333332,11.715666666666666,7.0326666666666675,6.2186666666666666,6.0826666666666673,{"$f":"0","v":0}]
[1.78,11.780666666666667,11.080666666666668,255.18333333333334,433.98666666666668,13.396666666666665,10.396666666666665,11.729333333333333,7.0473333333333334,6.2413333333333334,6.1073333333333339,{"$f":"0","v":0}]
[1.79,11.817,11.117000000000001,255.66,434.89500000000004,13.439999999999998,10.439999999999998,11.742999999999999,7.0620000000000003,6.2640000000000002,6.1320000000000006,{"$f":"0","v":0}]
[1.8,11.853333333333333,11.153333333333334,256.13666666666666,435.8033333333334,13.483333333333333,10.483333333333333,11.756666666666666,7.0766666666666671,6.2866666666666671,6.1566666666666672,{"$f":"0","v":0}]
[1.81,11.889666666666667,11.189666666666668,256.61333333333334,436.7116666666667,13.526666666666666,{"$f":"IF($A100<=$A$24,FORECAST($A100,G$23:G$24,$A$23:$A$24),FORECAST($A100,G$24:G$25,$A$24:$A$25))","v":10.526666666666666},11.770333333333333,7.0913333333333339,6.309333333333333,6.1813333333333338,{"$f":"0","v":0}]
[1.82,{"$f":"IF($A101<=$A$24,FORECAST($A101,B$23:B$24,$A$23:$A$24),FORECAST($A101,B$24:B$25,$A$24:$A$25))","v":11.926},11.226000000000001,257.09000000000003,437.62,13.569999999999999,10.569999999999999,11.783999999999999,7.1059999999999999,6.3319999999999999,6.2060000000000004,{"$f":"0","v":0}]
[1.83,11.962333333333333,11.262333333333334,257.56666666666666,438.52833333333336,13.613333333333333,10.613333333333333,11.797666666666666,7.1206666666666667,6.3546666666666667,6.230666666666667,{"$f":"0","v":0}]
[1.84,11.998666666666667,11.298666666666668,258.04333333333335,439.43666666666672,13.656666666666666,10.656666666666666,11.811333333333332,7.1353333333333335,6.3773333333333335,6.2553333333333336,{"$f":"0","v":0}]
[1.85,12.035,11.335000000000001,258.52,440.34500000000003,13.7,10.7,11.824999999999999,7.15,6.4,6.28,{"$f":"0","v":0}]
[1.86,12.071333333333333,11.371333333333334,258.99666666666667,441.25333333333333,13.743333333333332,10.743333333333332,11.838666666666665,7.1646666666666672,6.4226666666666672,6.3046666666666669,{"$f":"0","v":0}]
[1.87,12.107666666666667,11.407666666666668,259.47333333333336,442.16166666666675,13.786666666666665,10.786666666666665,11.852333333333332,7.179333333333334,6.4453333333333331,6.3293333333333344,{"$f":"0","v":0}]
[1.88,12.144,11.444000000000001,259.95,443.07000000000005,13.829999999999998,10.829999999999998,11.866,7.1940000000000008,6.468,6.3540000000000001,{"$f":"0","v":0}]
[1.89,12.180333333333333,11.480333333333334,260.42666666666668,443.97833333333335,13.873333333333331,10.873333333333331,11.879666666666665,7.2086666666666668,6.4906666666666668,6.3786666666666667,{"$f":"0","v":0}]
[1.9,12.216666666666667,11.516666666666667,260.90333333333331,444.88666666666666,13.916666666666664,10.916666666666664,11.893333333333333,7.2233333333333336,6.5133333333333328,6.4033333333333333,{"$f":"0","v":0}]
[1.91,12.253,11.553000000000001,261.38,445.79500000000002,13.959999999999997,{"$f":"IF($A110<=$A$24,FORECAST($A110,G$23:G$24,$A$23:$A$24),FORECAST($A110,G$24:G$25,$A$24:$A$25))","v":10.959999999999997},11.906999999999998,7.2380000000000004,6.5359999999999996,6.4279999999999999,{"$f":"0","v":0}]
[1.92,{"$f":"IF($A111<=$A$24,FORECAST($A111,B$23:B$24,$A$23:$A$24),FORECAST($A111,B$24:B$25,$A$24:$A$25))","v":12.289333333333333},11.589333333333334,261.85666666666668,446.70333333333338,14.003333333333332,11.003333333333332,11.920666666666666,7.2526666666666664,6.5586666666666664,6.4526666666666666,{"$f":"0","v":0}]
[1.93,12.325666666666667,11.625666666666667,262.33333333333331,447.61166666666668,14.046666666666665,11.046666666666665,11.934333333333331,7.2673333333333332,6.5813333333333333,6.4773333333333332,{"$f":"0","v":0}]
[1.94,12.362,11.662000000000001,262.81,448.52,14.089999999999998,11.089999999999998,11.947999999999999,7.282,6.6040000000000001,6.5019999999999998,{"$f":"0","v":0}]
[1.95,12.398333333333333,11.698333333333334,263.28666666666663,449.4283333333334,14.133333333333331,11.133333333333331,11.961666666666666,7.2966666666666669,6.6266666666666669,6.5266666666666673,{"$f":"0","v":0}]
[1.96,12.434666666666667,11.734666666666667,263.76333333333332,450.3366666666667,14.176666666666664,11.176666666666664,11.975333333333332,7.3113333333333337,6.6493333333333338,6.5513333333333339,{"$f":"0","v":0}]
[1.97,12.471,11.771000000000001,264.24,451.245,14.219999999999997,11.219999999999997,11.988999999999999,7.3260000000000005,6.6719999999999997,6.5760000000000005,{"$f":"0","v":0}]
[1.98,12.507333333333333,11.807333333333334,264.7166666666667,452.15333333333336,14.263333333333332,11.263333333333332,12.002666666666666,7.3406666666666673,6.6946666666666665,6.6006666666666671,{"$f":"0","v":0}]
[1.99,12.543666666666667,11.843666666666667,265.19333333333333,453.06166666666672,14.306666666666665,11.306666666666665,12.016333333333332,7.3553333333333342,6.7173333333333334,6.6253333333333337,{"$f":"0","v":0}]
[{"$f":"A24","v":2},{"$f":"B24","v":12.58},11.88,265.67,453.97,14.35,11.35,12.03,7.37,6.74,6.65,1]
[2.0099999999999998,12.614666666666665,11.914666666666665,266.14866666666671,454.88166666666666,14.392666666666665,{"$f":"IF($A120<=$A$24,FORECAST($A120,G$23:G$24,$A$23:$A$24),FORECAST($A120,G$24:G$25,$A$24:$A$25))","v":11.392666666666665},12.043666666666665,7.3849999999999998,6.7623333333333333,6.6746666666666661,{"$f":"0","v":0}]
[2.02,{"$f":"IF($A121<=$A$24,FORECAST($A121,B$23:B$24,$A$23:$A$24),FORECAST($A121,B$24:B$25,$A$24:$A$25))","v":12.649333333333335},11.949333333333335,266.62733333333341,455.79333333333329,14.435333333333332,11.435333333333332,12.057333333333332,7.4,6.7846666666666673,6.6993333333333336,{"$f":"0","v":0}]
[2.0299999999999998,12.683999999999999,11.984,267.10600000000005,456.70499999999998,14.478,11.478,12.070999999999998,7.4150000000000009,6.8069999999999995,6.7240000000000002,{"$f":"0","v":0}]
[2.04,12.718666666666667,12.018666666666668,267.58466666666675,457.61666666666667,14.520666666666667,11.520666666666667,12.084666666666665,7.4300000000000006,6.8293333333333335,6.7486666666666668,{"$f":"0","v":0}]
[2.0499999999999998,12.753333333333334,12.053333333333335,268.06333333333339,458.52833333333331,14.563333333333333,11.563333333333333,12.098333333333333,7.4450000000000003,6.8516666666666666,6.7733333333333334,{"$f":"0","v":0}]
[2.06,12.788,12.088000000000001,268.54200000000003,459.44,14.606,11.606,12.111999999999998,7.4600000000000009,6.8740000000000006,6.798,{"$f":"0","v":0}]
[2.0699999999999998,12.822666666666667,12.122666666666667,269.02066666666673,460.35166666666669,{"$f":"G126+B$20","v":14.648666666666665},11.648666666666665,12.125666666666666,7.4750000000000005,6.8963333333333336,6.8226666666666667,{"$f":"0","v":0}]
[{"$f":"ROUND(A126+0.01,2)","v":2.08},12.857333333333333,12.157333333333334,269.49933333333337,461.26333333333332,14.691333333333334,11.691333333333334,12.139333333333333,7.49,6.9186666666666667,6.8473333333333342,{"$f":"0","v":0}]
[2.09,12.891999999999999,12.192,269.97800000000007,462.17499999999995,14.734,11.734,12.152999999999999,7.5050000000000008,6.9409999999999998,6.8719999999999999,{"$f":"0","v":0}]
[2.1,12.926666666666666,12.226666666666667,270.45666666666671,463.0866666666667,14.776666666666667,11.776666666666667,12.166666666666666,7.5200000000000014,6.9633333333333338,6.8966666666666674,{"$f":"0","v":0}]
[2.11,12.961333333333332,12.261333333333333,270.93533333333335,463.99833333333333,14.819333333333333,{"$f":"IF($A130<=$A$24,FORECAST($A130,G$23:G$24,$A$23:$A$24),FORECAST($A130,G$24:G$25,$A$24:$A$25))","v":11.819333333333333},12.180333333333332,7.5350000000000001,6.9856666666666669,6.9213333333333331,{"$f":"0","v":0}]
[2.12,{"$f":"IF($A131<=$A$24,FORECAST($A131,B$23:B$24,$A$23:$A$24),FORECAST($A131,B$24:B$25,$A$24:$A$25))","v":12.996},12.296000000000001,271.41400000000004,464.90999999999997,14.862,11.862,12.193999999999999,7.5500000000000007,7.0080000000000009,6.9460000000000006,0]
[2.13,13.030666666666665,12.330666666666666,271.89266666666668,465.82166666666666,14.904666666666667,11.904666666666667,12.207666666666665,7.5650000000000004,7.0303333333333331,6.9706666666666663,0]
[2.14,13.065333333333333,12.365333333333334,272.37133333333338,466.73333333333335,14.947333333333335,11.947333333333335,12.221333333333332,7.580000000000001,7.0526666666666671,6.9953333333333338,0]
[2.15,13.1,12.4,272.85000000000002,467.64499999999998,14.99,11.99,12.234999999999999,7.5950000000000006,7.0750000000000002,7.02,0]
[2.16,13.134666666666668,12.434666666666669,273.32866666666672,468.55666666666667,15.032666666666668,12.032666666666668,12.248666666666665,7.6100000000000012,7.0973333333333342,7.0446666666666671,0]
[2.17,13.169333333333334,12.469333333333335,273.80733333333336,469.46833333333331,15.075333333333333,12.075333333333333,12.262333333333332,7.625,7.1196666666666673,7.0693333333333337,0]
[2.1800000000000002,13.204000000000001,12.504000000000001,274.28600000000006,470.38,15.118000000000002,12.118000000000002,12.276,7.6400000000000006,7.1420000000000003,7.0940000000000003,0]
[2.19,13.238666666666667,12.538666666666668,274.7646666666667,471.29166666666663,15.160666666666668,12.160666666666668,12.289666666666665,7.6550000000000011,7.1643333333333334,7.1186666666666669,0]
[2.2000000000000002,13.273333333333333,12.573333333333334,275.2433333333334,472.20333333333332,15.203333333333335,12.203333333333335,12.303333333333333,7.6700000000000008,7.1866666666666674,7.1433333333333335,0]
[2.21,13.308,12.608000000000001,275.72200000000004,473.11500000000001,15.246,{"$f":"IF($A140<=$A$24,FORECAST($A140,G$23:G$24,$A$23:$A$24),FORECAST($A140,G$24:G$25,$A$24:$A$25))","v":12.246},12.317,7.6850000000000005,7.2090000000000005,7.1680000000000001,0]
[2.2200000000000002,{"$f":"IF($A141<=$A$24,FORECAST($A141,B$23:B$24,$A$23:$A$24),FORECAST($A141,B$24:B$25,$A$24:$A$25))","v":13.342666666666666},12.642666666666667,276.20066666666673,474.02666666666664,15.288666666666668,12.288666666666668,12.330666666666666,7.7000000000000011,7.2313333333333345,7.1926666666666677,0]
[2.23,13.377333333333333,12.677333333333333,276.67933333333337,474.93833333333328,15.331333333333335,12.331333333333335,12.344333333333331,7.7150000000000007,7.2536666666666667,7.2173333333333334,0]
[2.2400000000000002,13.412000000000001,12.712000000000002,277.15800000000002,475.85,15.374000000000002,12.374000000000002,12.358000000000001,7.7300000000000013,7.2760000000000007,7.2420000000000009,0]
[2.25,13.446666666666665,12.746666666666666,277.63666666666671,476.76166666666666,15.416666666666668,12.416666666666668,12.371666666666666,7.745000000000001,7.2983333333333338,7.2666666666666666,0]
[2.2599999999999998,13.481333333333332,12.781333333333333,278.11533333333335,477.67333333333329,15.459333333333333,12.459333333333333,12.385333333333332,7.7600000000000007,7.3206666666666669,7.2913333333333332,0]
[2.27,13.516,12.816000000000001,278.59400000000005,478.58499999999998,15.502000000000001,12.502000000000001,12.398999999999999,7.7750000000000004,7.3430000000000009,7.3159999999999998,0]
[2.2799999999999998,13.550666666666665,12.850666666666665,279.07266666666669,479.49666666666661,15.544666666666668,12.544666666666668,12.412666666666667,7.7900000000000009,7.3653333333333331,7.3406666666666665,0]
[2.29,13.585333333333333,12.885333333333334,279.55133333333333,480.4083333333333,15.587333333333335,12.587333333333335,12.426333333333332,7.8050000000000015,7.387666666666667,7.3653333333333331,0]
[{"$f":"A25","v":2.2999999999999998},{"$f":"B25","v":13.62},12.92,280.02999999999997,481.32,15.63,12.63,12.44,7.82,7.41,7.39,1]
[2.31,13.654666666666667,12.954666666666668,280.50866666666673,482.23166666666668,15.672666666666668,{"$f":"IF($A150<=$A$24,FORECAST($A150,G$23:G$24,$A$23:$A$24),FORECAST($A150,G$24:G$25,$A$24:$A$25))","v":12.672666666666668},12.453666666666667,7.8350000000000009,7.4323333333333341,7.4146666666666672,0]
[2.3199999999999998,{"$f":"IF($A151<=$A$24,FORECAST($A151,B$23:B$24,$A$23:$A$24),FORECAST($A151,B$24:B$25,$A$24:$A$25))","v":13.689333333333334},12.989333333333335,280.98733333333337,483.14333333333332,15.715333333333334,12.715333333333334,12.467333333333332,7.8500000000000005,7.4546666666666672,7.4393333333333329,0]
[2.33,13.724,13.024000000000001,281.46600000000001,484.05499999999995,15.758000000000003,12.758000000000003,12.481,7.8650000000000011,7.4770000000000003,7.4640000000000004,0]
[2.34,13.758666666666667,13.058666666666667,281.94466666666665,484.96666666666658,15.800666666666668,12.800666666666668,12.494666666666665,7.8800000000000008,7.4993333333333334,7.4886666666666661,0]
[2.35,13.793333333333333,13.093333333333334,282.42333333333335,485.87833333333333,15.843333333333335,12.843333333333335,12.508333333333333,7.8950000000000014,7.5216666666666674,7.5133333333333336,0]
[2.36,13.827999999999999,13.128,282.90200000000004,486.78999999999996,15.886000000000001,12.886000000000001,12.521999999999998,7.91,7.5440000000000005,7.5379999999999994,0]
[2.37,13.862666666666666,13.162666666666667,283.38066666666668,487.70166666666665,15.928666666666668,12.928666666666668,12.535666666666666,7.9250000000000007,7.5663333333333345,7.5626666666666669,0]
[2.38,13.897333333333332,13.197333333333333,283.85933333333332,488.61333333333329,15.971333333333336,12.971333333333336,12.549333333333333,7.9400000000000013,7.5886666666666667,7.5873333333333326,0]
[2.39,13.931999999999999,13.231999999999999,284.33800000000002,489.52499999999998,16.014000000000003,13.014000000000003,12.562999999999999,7.955000000000001,7.6110000000000007,7.6120000000000001,0]
[2.4,13.966666666666665,13.266666666666666,284.81666666666666,490.43666666666661,16.056666666666668,13.056666666666668,12.576666666666666,7.9700000000000006,7.6333333333333337,7.6366666666666667,0]
[2.41,14.001333333333335,13.301333333333336,285.29533333333336,491.3483333333333,16.099333333333334,{"$f":"IF($A160<=$A$24,FORECAST($A160,G$23:G$24,$A$23:$A$24),FORECAST($A160,G$24:G$25,$A$24:$A$25))","v":13.099333333333336},12.590333333333334,7.9850000000000012,7.6556666666666677,7.6613333333333333,0]
[2.42,{"$f":"IF($A161<=$A$24,FORECAST($A161,B$23:B$24,$A$23:$A$24),FORECAST($A161,B$24:B$25,$A$24:$A$25))","v":14.035999999999998},13.335999999999999,285.774,492.26,16.142000000000003,13.142000000000001,12.603999999999999,8,7.6780000000000008,7.6859999999999999,0]
[2.4300000000000002,14.070666666666668,13.370666666666668,286.2526666666667,493.17166666666662,16.184666666666672,13.18466666666667,12.617666666666667,8.0150000000000006,7.7003333333333339,7.7106666666666666,0]
[2.44,14.105333333333334,13.405333333333335,286.73133333333334,494.08333333333326,16.227333333333334,13.227333333333336,12.631333333333332,8.0300000000000011,7.722666666666667,7.7353333333333332,0]
[2.4500000000000002,14.14,13.440000000000001,287.21000000000004,494.995,16.270000000000003,13.270000000000003,12.645,8.0450000000000017,7.745000000000001,7.7600000000000007,0]
[2.46,14.174666666666667,13.474666666666668,287.68866666666668,495.90666666666664,16.312666666666669,13.312666666666669,12.658666666666665,8.06,7.7673333333333341,7.7846666666666664,0]
[2.4700000000000002,14.209333333333333,13.509333333333334,288.16733333333332,496.81833333333327,16.355333333333334,13.355333333333336,12.672333333333333,8.0750000000000011,7.7896666666666681,7.8093333333333339,0]
[2.48,14.244,13.544,288.64600000000002,497.72999999999996,16.398000000000003,13.398000000000003,12.686,8.0900000000000016,7.8120000000000003,7.8339999999999996,0]
[2.4900000000000002,14.278666666666666,13.578666666666667,289.12466666666671,498.64166666666665,16.440666666666672,13.440666666666671,12.699666666666666,8.1050000000000004,7.8343333333333343,7.8586666666666671,0]
[2.5,14.313333333333333,13.613333333333333,289.60333333333335,499.55333333333328,16.483333333333334,13.483333333333336,12.713333333333333,8.120000000000001,7.8566666666666674,7.8833333333333329,0]
[2.5099999999999998,14.347999999999999,13.648,290.08199999999999,500.46499999999992,16.526000000000003,{"$f":"IF($A170<=$A$24,FORECAST($A170,G$23:G$24,$A$23:$A$24),FORECAST($A170,G$24:G$25,$A$24:$A$25))","v":13.526000000000002},12.727,8.1350000000000016,7.8790000000000004,7.9079999999999995,0]
[2.52,{"$f":"IF($A171<=$A$24,FORECAST($A171,B$23:B$24,$A$23:$A$24),FORECAST($A171,B$24:B$25,$A$24:$A$25))","v":14.382666666666665},13.682666666666666,290.56066666666663,501.37666666666667,16.568666666666669,13.568666666666669,12.740666666666666,8.1500000000000021,7.9013333333333344,7.9326666666666661,0]
[2.5299999999999998,14.417333333333332,13.717333333333332,291.03933333333333,502.2883333333333,16.611333333333334,13.611333333333336,12.754333333333332,8.1650000000000009,7.9236666666666666,7.9573333333333327,0]
[2.54,14.451999999999998,13.751999999999999,291.51800000000003,503.19999999999993,16.654000000000003,13.654000000000003,12.768000000000001,8.1800000000000015,7.9460000000000006,7.9820000000000002,0]
[2.5499999999999998,14.486666666666665,13.786666666666665,291.99666666666667,504.11166666666657,16.696666666666669,13.696666666666669,12.781666666666666,8.1950000000000003,7.9683333333333337,8.0066666666666659,0]
[2.56,14.521333333333335,13.821333333333335,292.47533333333331,505.02333333333331,16.739333333333335,13.739333333333336,12.795333333333332,8.2100000000000009,7.9906666666666677,8.0313333333333325,0]
[2.57,14.555999999999997,13.855999999999998,292.95399999999995,505.93499999999995,16.782000000000004,13.782000000000002,12.808999999999999,8.2250000000000014,8.0130000000000017,8.0559999999999992,0]
[2.58,14.590666666666667,13.890666666666668,293.43266666666665,506.84666666666664,16.824666666666673,13.824666666666671,12.822666666666667,8.240000000000002,8.0353333333333339,8.0806666666666658,0]
[2.59,14.625333333333334,13.925333333333334,293.91133333333335,507.75833333333327,16.867333333333335,13.867333333333336,12.836333333333332,8.2550000000000008,8.0576666666666661,8.1053333333333324,0]
[2.6,14.66,13.96,294.39,508.66999999999996,16.910000000000004,13.910000000000004,12.85,8.2700000000000014,8.0800000000000018,8.129999999999999,0]
[2.61,14.694666666666667,13.994666666666667,294.86866666666663,509.58166666666659,16.952666666666669,{"$f":"IF($A180<=$A$24,FORECAST($A180,G$23:G$24,$A$23:$A$24),FORECAST($A180,G$24:G$25,$A$24:$A$25))","v":13.952666666666669},12.863666666666667,8.2850000000000001,8.1023333333333341,8.1546666666666656,0]
[2.62,{"$f":"IF($A181<=$A$24,FORECAST($A181,B$23:B$24,$A$23:$A$24),FORECAST($A181,B$24:B$25,$A$24:$A$25))","v":14.729333333333333},14.029333333333334,295.34733333333332,510.49333333333328,16.995333333333335,13.995333333333337,12.877333333333333,8.3000000000000007,8.124666666666668,8.1793333333333322,0]
[2.63,14.763999999999999,14.064,295.82599999999996,511.40499999999997,17.038000000000004,14.038000000000004,12.891,8.3150000000000013,8.1470000000000002,8.2040000000000006,0]
[2.64,14.798666666666666,14.098666666666666,296.30466666666666,512.31666666666661,17.080666666666673,14.080666666666671,12.904666666666667,8.3300000000000018,8.1693333333333342,8.2286666666666655,0]
[2.65,14.833333333333332,14.133333333333333,296.7833333333333,513.22833333333324,17.123333333333335,14.123333333333337,12.918333333333333,8.3450000000000006,8.1916666666666664,8.2533333333333339,0]
[2.66,14.867999999999999,14.167999999999999,297.262,514.14,17.166000000000004,14.166000000000004,12.932,8.3600000000000012,8.2140000000000022,8.2779999999999987,0]
[2.67,14.902666666666665,14.202666666666666,297.74066666666664,515.05166666666662,17.208666666666669,14.208666666666669,12.945666666666666,8.375,8.2363333333333344,8.3026666666666671,0]
[2.68,14.937333333333335,14.237333333333336,298.21933333333334,515.96333333333325,17.251333333333339,14.251333333333339,12.959333333333333,8.39,8.2586666666666666,8.3273333333333337,0]
[2.69,14.971999999999998,14.271999999999998,298.69799999999998,516.875,17.294000000000004,14.294000000000004,12.972999999999999,8.4050000000000011,8.2810000000000006,8.3520000000000003,0]
[2.7,15.006666666666668,14.306666666666668,299.17666666666662,517.78666666666663,17.336666666666673,14.336666666666671,12.986666666666666,8.4200000000000017,8.3033333333333346,8.3766666666666669,0]
[2.71,15.041333333333334,14.341333333333335,299.65533333333332,518.69833333333327,{"$f":"G190+B$20","v":17.379333333333335},{"$f":"IF($A190<=$A$24,FORECAST($A190,G$23:G$24,$A$23:$A$24),FORECAST($A190,G$24:G$25,$A$24:$A$25))","v":14.379333333333337},13.000333333333334,8.4350000000000023,8.3256666666666668,8.4013333333333335,0]
[{"$f":"ROUND(A190+0.01,2)","v":2.72},{"$f":"IF($A191<=$A$24,FORECAST($A191,B$23:B$24,$A$23:$A$24),FORECAST($A191,B$24:B$25,$A$24:$A$25))","v":15.076000000000001},14.376000000000001,300.13400000000001,519.6099999999999,17.422000000000004,14.422000000000004,13.013999999999999,8.4500000000000028,8.3480000000000025,8.4260000000000002,0]
[2.73,15.110666666666667,14.410666666666668,300.61266666666666,520.52166666666665,17.464666666666673,14.464666666666671,13.027666666666667,8.4650000000000016,8.3703333333333347,8.4506666666666668,0]
[2.74,15.145333333333333,14.445333333333334,301.0913333333333,521.43333333333328,17.507333333333339,14.507333333333339,13.041333333333334,8.48,8.3926666666666669,8.4753333333333334,0]
[2.75,15.18,14.48,301.56999999999994,522.34499999999991,17.550000000000004,14.550000000000004,13.055,8.495000000000001,8.4150000000000009,8.5,0]
[2.76,15.214666666666666,14.514666666666667,302.04866666666663,523.25666666666655,17.59266666666667,14.59266666666667,13.068666666666665,8.5100000000000016,8.4373333333333349,8.5246666666666648,0]
[2.77,15.249333333333333,14.549333333333333,302.52733333333333,524.16833333333329,17.635333333333335,14.635333333333337,13.082333333333333,8.5250000000000021,8.4596666666666671,8.5493333333333332,0]
[2.78,15.283999999999999,14.584,303.00599999999997,525.07999999999993,17.678000000000004,14.678000000000004,13.096,8.5400000000000009,8.4819999999999993,8.5739999999999981,0]
[2.79,15.318666666666665,14.618666666666666,303.48466666666661,525.99166666666656,17.720666666666673,14.720666666666672,13.109666666666666,8.5550000000000015,8.5043333333333351,8.5986666666666665,0]
[2.8,15.353333333333332,14.653333333333332,303.96333333333325,526.90333333333319,17.763333333333335,14.763333333333337,13.123333333333333,8.57,8.5266666666666673,8.6233333333333313,0]
[2.81,15.387999999999998,14.687999999999999,304.44200000000001,527.81499999999994,17.806000000000004,{"$f":"IF($A200<=$A$24,FORECAST($A200,G$23:G$24,$A$23:$A$24),FORECAST($A200,G$24:G$25,$A$24:$A$25))","v":14.806000000000004},13.137,8.5850000000000009,8.5490000000000013,8.6479999999999997,0]
[2.82,{"$f":"IF($A201<=$A$24,FORECAST($A201,B$23:B$24,$A$23:$A$24),FORECAST($A201,B$24:B$25,$A$24:$A$25))","v":15.422666666666665},14.722666666666665,304.92066666666665,528.72666666666657,17.84866666666667,14.84866666666667,13.150666666666666,8.6000000000000014,8.5713333333333352,8.6726666666666645,0]
[2.83,15.457333333333331,14.757333333333332,305.39933333333329,529.63833333333332,17.891333333333339,14.891333333333339,13.164333333333333,8.615000000000002,8.5936666666666675,8.6973333333333329,0]
[2.84,15.491999999999997,14.791999999999998,305.87799999999993,530.54999999999995,17.934000000000005,14.934000000000005,13.177999999999999,8.6300000000000026,8.6159999999999997,8.7219999999999978,0]
[2.85,15.526666666666667,14.826666666666668,306.35666666666663,531.46166666666659,17.976666666666674,14.976666666666672,13.191666666666666,8.6450000000000014,8.6383333333333354,8.7466666666666661,0]
[2.86,15.561333333333334,14.861333333333334,306.83533333333332,532.37333333333322,18.019333333333336,15.019333333333337,13.205333333333332,8.66,8.6606666666666676,8.7713333333333328,0]
[2.87,15.596,14.896000000000001,307.31399999999996,533.28499999999985,18.062000000000005,15.062000000000005,13.218999999999999,8.6750000000000007,8.6830000000000016,8.7959999999999994,0]
[2.88,15.630666666666666,14.930666666666667,307.79266666666661,534.1966666666666,18.104666666666674,15.104666666666672,13.232666666666667,8.6900000000000013,8.7053333333333338,8.820666666666666,0]
[2.89,15.665333333333333,14.965333333333334,308.2713333333333,535.10833333333335,18.147333333333339,15.147333333333339,13.246333333333332,8.7050000000000018,8.7276666666666678,8.8453333333333326,0]
[2.9,15.7,15,308.74999999999994,536.02,18.190000000000005,15.190000000000005,13.26,8.7200000000000024,8.75,8.8699999999999992,0]
[2.91,15.734666666666666,15.034666666666666,309.22866666666664,536.93166666666662,18.232666666666674,{"$f":"IF($A210<=$A$24,FORECAST($A210,G$23:G$24,$A$23:$A$24),FORECAST($A210,G$24:G$25,$A$24:$A$25))","v":15.232666666666672},13.273666666666667,8.735000000000003,8.7723333333333358,8.8946666666666658,0]
[2.92,{"$f":"IF($A211<=$A$24,FORECAST($A211,B$23:B$24,$A$23:$A$24),FORECAST($A211,B$24:B$25,$A$24:$A$25))","v":15.769333333333332},15.069333333333333,309.70733333333328,537.84333333333325,18.275333333333336,15.275333333333338,13.287333333333333,8.7500000000000018,8.794666666666668,8.9193333333333324,0]
[2.93,15.803999999999998,15.103999999999999,310.18599999999992,538.75499999999988,18.318000000000005,15.318000000000007,13.301,8.7650000000000006,8.8170000000000002,8.9439999999999991,0]
[2.94,15.838666666666665,15.138666666666666,310.66466666666662,539.66666666666652,18.360666666666674,15.360666666666672,13.314666666666668,8.7800000000000011,8.8393333333333342,8.9686666666666657,0]
[2.95,15.873333333333331,15.173333333333332,311.14333333333332,540.57833333333326,18.40333333333334,15.40333333333334,13.328333333333333,8.7950000000000017,8.8616666666666681,8.9933333333333323,0]
[2.96,15.907999999999998,15.207999999999998,311.62199999999996,541.4899999999999,18.446000000000005,15.446000000000005,13.341999999999999,8.8100000000000023,8.8840000000000003,9.0179999999999989,0]
[2.97,15.942666666666668,15.242666666666668,312.1006666666666,542.40166666666664,18.488666666666674,15.488666666666672,13.355666666666668,8.8250000000000028,8.9063333333333361,9.0426666666666655,0]
[2.98,15.977333333333331,15.277333333333331,312.57933333333324,543.31333333333328,18.53133333333334,15.53133333333334,13.369333333333334,8.8400000000000016,8.9286666666666683,9.0673333333333321,0]
[2.99,16.012,15.312000000000001,313.05799999999999,544.22499999999991,18.574000000000005,15.574000000000007,13.382999999999999,8.8550000000000022,8.9510000000000005,9.0919999999999987,0]
[3,16.046666666666667,15.346666666666668,313.53666666666663,545.13666666666654,18.616666666666674,15.616666666666672,13.396666666666667,8.870000000000001,8.9733333333333345,9.1166666666666671,0]
[3.01,16.08133333333333,15.38133333333333,314.01533333333327,546.04833333333318,18.659333333333336,{"$f":"IF($A220<=$A$24,FORECAST($A220,G$23:G$24,$A$23:$A$24),FORECAST($A220,G$24:G$25,$A$24:$A$25))","v":15.659333333333338},13.410333333333334,8.8850000000000016,8.9956666666666685,9.141333333333332,0]
[3.02,{"$f":"IF($A221<=$A$24,FORECAST($A221,B$23:B$24,$A$23:$A$24),FORECAST($A221,B$24:B$25,$A$24:$A$25))","v":16.116},15.416,314.49399999999991,546.95999999999992,18.702000000000005,15.702000000000005,13.423999999999999,8.9000000000000021,9.0180000000000007,9.1660000000000004,0]
[3.03,16.150666666666666,15.450666666666667,314.97266666666661,547.87166666666656,18.744666666666674,15.744666666666673,13.437666666666667,8.9150000000000027,9.0403333333333329,9.1906666666666652,0]
[3.04,16.185333333333332,15.485333333333333,315.45133333333331,548.7833333333333,18.78733333333334,15.78733333333334,13.451333333333334,8.9300000000000015,9.0626666666666686,9.2153333333333336,0]
[3.05,16.22,15.52,315.92999999999995,549.69499999999994,18.830000000000005,15.830000000000005,13.465,8.9450000000000003,9.0850000000000009,9.2399999999999984,0]
[3.06,16.254666666666665,15.554666666666666,316.40866666666659,550.60666666666657,18.872666666666674,15.872666666666673,13.478666666666667,8.9600000000000009,9.1073333333333348,9.2646666666666668,0]
[3.07,16.289333333333332,15.589333333333332,316.88733333333323,551.5183333333332,18.915333333333336,15.915333333333338,13.492333333333333,8.9750000000000014,9.1296666666666688,9.2893333333333317,0]
[3.08,16.323999999999998,15.623999999999999,317.36599999999993,552.42999999999984,18.958000000000006,15.958000000000007,13.506,8.990000000000002,9.152000000000001,9.3140000000000001,0]
[3.09,16.358666666666664,15.658666666666665,317.84466666666663,553.34166666666658,19.000666666666675,16.000666666666675,13.519666666666666,9.0050000000000026,9.1743333333333332,9.3386666666666649,0]
[3.1,16.393333333333331,15.693333333333332,318.32333333333327,554.25333333333333,19.04333333333334,16.04333333333334,13.533333333333333,9.0200000000000031,9.196666666666669,9.3633333333333333,0]
[3.11,16.427999999999997,15.727999999999998,318.80199999999991,555.16499999999996,19.086000000000006,16.086000000000006,13.547000000000001,9.0350000000000019,9.2190000000000012,9.3879999999999981,0]
[3.12,16.462666666666667,15.762666666666668,319.2806666666666,556.0766666666666,19.128666666666675,16.128666666666675,13.560666666666666,9.0500000000000007,9.2413333333333352,9.4126666666666665,0]