{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Forside","Gødning_produktion","Basis","Alt1","Alt2","Mark_database","Gødning_database","Brændværdi","Sheet3","Udskrift","Omkostninger salgsafgrøder","Omkostninger grovfoder","Anlægsdata","Lundsby","9. Sædskifte økologi","N-responser"],"not_rendered":{"charts":6,"images":132,"macros":1,"external_links":6,"defined_names":247,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Forside","index":0,"n_rows":45,"n_cols":16,"rows_kept":45,"cut":false,"hidden":false,"merged":[[9,3,9,5],[9,10,9,12],[10,3,10,5],[10,10,10,12],[11,3,11,5],[11,10,11,12],[39,4,40,13],[42,4,43,13],[44,4,45,13],[41,1,45,3],[12,3,12,5],[12,10,12,12],[13,3,13,5],[13,10,13,12],[28,5,28,8],[31,5,31,8],[25,5,25,8]]}
[]
[null,"Økonomi i gødningsanvendelse i økologiske sædskifter"]
[null,"Version 2.0 - September 2021"]
[]
[]
[]
[]
[null,"Beregningen er foretaget for:",null,null,null,null,null,null,"Beregningen af foretaget af:"]
[]
[null,"Gårdnavn",null,null,null,null,null,null,"Virksomhed"]
[null,"Landmand",null,null,null,null,null,null,"Konsulent"]
[null,"Adresse",null,null,null,null,null,null,"Adresse "]
[null,"Postnummer og by",null,null,null,null,null,null,"Postnummer og by"]
[null,"E-mail",null,null,null,null,null,null,"E-mail"]
[]
[]
[]
[null,"Indtast sædskiftetype",null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[null,"Indtast gødningmængder og sædskifter",null,null,null,null,null,null,null,null,"Rediger afgrøder og gødninger"]
[]
[]
[]
[null,null,null,null,null,"Nuværende sædskifte"]
[]
[]
[null,null,null,null,null,"Alternativ 1",null,null,null,null,"Udskriv eller gem som pdf"]
[]
[]
[null,null,null,null,null,"Alternativ 2"]
[]
[]
[]
[]
[]
[null,"Fejlfinding - sådan gør du, hvis programmet ikke virker!"]
[null,"Fejl",null,null,"Løsning"]
[null,"Knapperne virker ikke",null,null,"Aktiver makroer: Tryk følgende: Filer, Indstillinger, Center for sikkerhed..., Indstillinger for Center for sikkerhed..., Indstillinger for Makro, Aktiver alle makroer, OK. Luk derefter filen og åben den igen."]
[]
[null,"Der dukker pludselig en masse vinduer op, når jeg trykker på 'Optimer kvælstoftildelingen'",null,null,"Tjek to ting: "]
[null,null,null,null,"1. Installer problemløser: Tryk følgende: Filer, Indstillinger, Tilføjelsesprogrammer, vælg Analyses ToolPak - VBA, Udfør, sæt flueben i de tre øverste, OK."]
[]
[null,null,null,null,"2. Aktiver \"Solver\": Tryk Alt+F11 (Visual Basic). Tryk følgende: Tools, References, Sæt flueben ved Solver, OK, Luk alle faner med krydset i øverste højre hjørne."]

{"sheet":"Gødning_produktion","index":1,"n_rows":50,"n_cols":28,"rows_kept":50,"cut":false,"hidden":false,"merged":[[4,5,4,8],[20,5,20,8],[37,5,37,8],[4,10,5,10],[20,10,21,10],[37,10,38,10]]}
[]
[null,"Indtast gødningstyper og -mængder, som er til rådighed"]
[null,"  - Indtast den samlede gødningsmængde, som er til rådighed for både efterårs- og forårsgødskningen"]
[]
[null,{"$f":"IF(Forside!F26<>\"\",Forside!F26,\"Nuværende sædskifte\")","v":"Nuværende sædskifte"},null,"Mængde,","Pris,","Indhold, kg pr. ton",null,null,null,"Andel ","Krav til N-udnyttelse, %",null,null,null,null,null,null,null,null,null,null,null,null,"Andel "]
[null,null,"Kode","ton","kr. pr. ton","Total-N","NH4-N","P","K","økologi, %",null,null,null,null,null,null,null,null,null,null,null,null,"Total-N","økologi, %",null,"Kg udnyttet N","Kg total-N","Pct. udn"]
[null,null,1,null,null,{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,4),\"\")","v":""},{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,5),\"\")","v":""},{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,6),\"\")","v":""},{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,7),\"\")","v":""},{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,8),\"\")","v":""},{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,9),\"\")","v":""},1,null,null,{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,4),\"\")","v":""},{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,5),\"\")","v":""},{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,6),\"\")","v":""},{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,7),\"\")","v":""},{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,8),\"\")","v":""},{"$f":"IF($C7>1,INDEX(Gødningsdatabase,$C7,9),\"\")","v":""},null,null,{"$f":"IF(F7<>\"\",F7,0)","v":0},{"$f":"IF(J7<>\"\",J7,0)","v":0},null,{"$f":"IF(D7<>\"\",D7*F7*K7%,0)","v":0},{"$f":"IF(D7<>\"\",D7*F7,0)","v":0}]
[null,null,1,null,null,"","","","","","",1,null,null,"","","","","","",null,null,0,{"$f":"IF(J8<>\"\",J8,0)","v":0},null,{"$f":"IF(D8<>\"\",D8*F8*K8%,0)","v":0},{"$f":"IF(D8<>\"\",D8*F8,0)","v":0}]
[null,null,1,null,null,"","","","","","",1,null,null,"","","","","","",null,null,0,0,null,0,0]
[null,null,1,null,null,"","","","","","",1,null,null,"","","","","","",null,null,0,0,null,0,0]
[null,null,1,null,null,"","","","","","",1,null,null,"","","","","","",null,null,0,0,null,0,0]
[null,null,1,null,null,"","","","","","",1,null,null,"","","","","","",null,null,0,0,null,0,0]
[null,"Gennemsnit",null,"-",{"$f":"IF(D14>0,E14/$D$14,0)","v":0},{"$f":"IF(F14>0,F14/$D$14,0)","v":0},{"$f":"IF(G14>0,G14/$D$14,0)","v":0},0,0,{"$f":"IF(F14=0,0,((D7*W7*X7%+D8*W8*X8%+D9*W9*X9%+D10*W10*X10%+D11*W11*X11%+D12*W12*X12%)/F14%))","v":0},{"$f":"AB13","v":0},null,"Gns. ammoniumandel",null,{"$f":"G13/F13*100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z7:Z12)","v":0},{"$f":"SUM(AA7:AA12)","v":0},{"$f":"IF(D14>0,Z13/AA13%,0)","v":0}]
[null,"I alt",null,{"$f":"SUM(D7:D12)","v":0},{"$f":"SUMPRODUCT($D$7:$D$12,E7:E12)","v":0},{"$f":"SUMPRODUCT($D$7:$D$12,F7:F12)","v":0},{"$f":"SUMPRODUCT($D$7:$D$12,G7:G12)","v":0},0,0,"-","-",null,"NH4-andel/udn-krav",null,{"$f":"O13/K13","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Omkostning til transport og udbringning",null,null,"kr. pr. ton"]
[]
[]
[]
[null,{"$f":"IF(Forside!F29<>\"\",Forside!F29,\"Alternativ 1\")","v":"Alternativ 1"},null,"Mængde,","Pris,","Indhold, kg pr. ton",null,null,null,"Andel ","Krav til N-udnyttelse, %"]
[null,null,"Kode","ton","kr. pr. ton","Total-N","NH4-N","P","K","økologi, %",null,null,null,null,null,null,null,null,null,null,null,"Mængde",null,null,null,"Kg udnyttet N","Kg total-N","Pct. udn"]
[null,null,{"$f":"C7","v":1},{"$f":"IF(D7<>\"\",D7,\"\")","v":""},"",{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,4),\"\")","v":""},{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,5),\"\")","v":""},{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,6),\"\")","v":""},{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,7),\"\")","v":""},{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,8),\"\")","v":""},{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,9),\"\")","v":""},{"$f":"L7","v":1},{"$f":"IF(M7<>\"\",M7,\"\")","v":""},"",{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,4),\"\")","v":""},{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,5),\"\")","v":""},{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,6),\"\")","v":""},{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,7),\"\")","v":""},{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,8),\"\")","v":""},{"$f":"IF($C23>1,INDEX(Gødningsdatabase,$C23,9),\"\")","v":""},null,{"$f":"IF(D23<>\"\",D23,0)","v":0},{"$f":"IF(F23<>\"\",F23,0)","v":0},{"$f":"IF(J23<>\"\",J23,0)","v":0},null,{"$f":"IF(D23<>\"\",D23*F23*K23%,0)","v":0},{"$f":"IF(D23<>\"\",D23*F23,0)","v":0}]
[null,null,{"$f":"C8","v":1},{"$f":"IF(D8<>\"\",D8,\"\")","v":""},"","","","","","","",{"$f":"L8","v":1},{"$f":"IF(M8<>\"\",M8,\"\")","v":""},"","","","","","","",null,{"$f":"IF(D24<>\"\",D24,0)","v":0},0,{"$f":"IF(J24<>\"\",J24,0)","v":0},null,{"$f":"IF(D24<>\"\",D24*F24*K24%,0)","v":0},{"$f":"IF(D24<>\"\",D24*F24,0)","v":0}]
[null,null,1,{"$f":"IF(D9<>\"\",D9,\"\")","v":""},{"$f":"IF(E9<>\"\",E9,\"\")","v":""},"","","","","","",{"$f":"L9","v":1},{"$f":"IF(M9<>\"\",M9,\"\")","v":""},{"$f":"IF(N9<>\"\",N9,\"\")","v":""},"","","","","","",null,0,0,0,null,0,0]
[null,null,1,{"$f":"IF(D10<>\"\",D10,\"\")","v":""},"","","","","","","",{"$f":"L10","v":1},{"$f":"IF(M10<>\"\",M10,\"\")","v":""},"","","","","","","",null,0,0,0,null,0,0]
[null,null,1,{"$f":"IF(D11<>\"\",D11,\"\")","v":""},"","","","","","","",{"$f":"L11","v":1},{"$f":"IF(M11<>\"\",M11,\"\")","v":""},"","","","","","","",null,0,0,0,null,0,0]
[null,null,1,{"$f":"IF(D12<>\"\",D12,\"\")","v":""},"","","","","","","",{"$f":"L12","v":1},{"$f":"IF(M12<>\"\",M12,\"\")","v":""},"","","","","","","",null,0,0,0,null,0,0]
[null,"Gennemsnit",null,"-",{"$f":"IF(D30>0,E30/$D$30,0)","v":0},{"$f":"IF(F30>0,F30/$D$30,0)","v":0},{"$f":"IF(G30>0,G30/$D$30,0)","v":0},0,0,{"$f":"IF(F30=0,0,((V23*W23*X23%+V24*W24*X24%+V25*W25*X25%+V26*W26*X26%+V27*W27*X27%+V28*W28*X28%)/F30%))","v":0},{"$f":"AB29","v":0},null,"Gns. ammoniumandel",null,{"$f":"G29/F29*100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z23:Z28)","v":0},{"$f":"SUM(AA23:AA28)","v":0},{"$f":"IF(D30>0,Z29/AA29%,0)","v":0}]
[null,"I alt",null,{"$f":"SUM(D23:D28)","v":0},{"$f":"SUMPRODUCT($D$23:$D$28,E23:E28)","v":0},{"$f":"SUMPRODUCT($D$23:$D$28,F23:F28)","v":0},0,0,0,"-","-",null,"NH4-andel/udn-krav",null,{"$f":"O29/K29","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Omkostning til transport og udbringning",null,{"$f":"IF(D17<>\"\",D17,0)","v":0},"kr. pr. ton",null,null,null,null,null,null,null,{"$f":"IF(M17<>\"\",M17,0)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF(Forside!F32<>\"\",Forside!F32,\"Alternativ 2\")","v":"Alternativ 2"},null,"Mængde,","Pris,","Indhold, kg pr. ton",null,null,null,"Andel ","Krav til N-udnyttelse, %"]
[null,null,"Kode","ton","kr. pr. ton","Total-N","NH4-N","P","K","økologi, %",null,null,null,null,null,null,null,null,null,null,null,"Mængde",null,null,null,"Kg udnyttet N","Kg total-N","Pct. udn"]
[null,null,{"$f":"C7","v":1},{"$f":"IF(D7<>\"\",D7,\"\")","v":""},{"$f":"IF(E7<>\"\",E7,\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,4),\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,5),\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,6),\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,7),\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,8),\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,9),\"\")","v":""},{"$f":"L7","v":1},{"$f":"IF(M7<>\"\",M7,\"\")","v":""},{"$f":"IF(N7<>\"\",N7,\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,4),\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,5),\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,6),\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,7),\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,8),\"\")","v":""},{"$f":"IF($C40>1,INDEX(Gødningsdatabase,$C40,9),\"\")","v":""},null,{"$f":"IF(D40<>\"\",D40,0)","v":0},{"$f":"IF(F40<>\"\",F40,0)","v":0},{"$f":"IF(J40<>\"\",J40,0)","v":0},null,{"$f":"IF(D40<>\"\",D40*F40*K40%,0)","v":0},{"$f":"IF(D40<>\"\",D40*F40,0)","v":0}]
[null,null,{"$f":"C8","v":1},{"$f":"IF(D8<>\"\",D8,\"\")","v":""},"","","","","","","",{"$f":"L8","v":1},{"$f":"IF(M8<>\"\",M8,\"\")","v":""},"","","","","","","",null,{"$f":"IF(D41<>\"\",D41,0)","v":0},0,{"$f":"IF(J41<>\"\",J41,0)","v":0},null,{"$f":"IF(D41<>\"\",D41*F41*K41%,0)","v":0},{"$f":"IF(D41<>\"\",D41*F41,0)","v":0}]
[null,null,1,{"$f":"IF(D9<>\"\",D9,\"\")","v":""},"","","","","","","",1,{"$f":"IF(M9<>\"\",M9,\"\")","v":""},"","","","","","","",null,0,0,0,null,0,0]
[null,null,1,{"$f":"IF(D10<>\"\",D10,\"\")","v":""},"","","","","","","",1,{"$f":"IF(M10<>\"\",M10,\"\")","v":""},"","","","","","","",null,0,0,0,null,0,0]
[null,null,1,{"$f":"IF(D11<>\"\",D11,\"\")","v":""},"","","","","","","",1,{"$f":"IF(M11<>\"\",M11,\"\")","v":""},"","","","","","","",null,0,0,0,null,0,0]
[null,null,1,{"$f":"IF(D12<>\"\",D12,\"\")","v":""},"","","","","","","",1,{"$f":"IF(M12<>\"\",M12,\"\")","v":""},"","","","","","","",null,0,0,0,null,0,0]
[null,"Gennemsnit",null,"-",{"$f":"IF(D47>0,E47/$D$47,0)","v":0},{"$f":"IF(F47>0,F47/$D$47,0)","v":0},{"$f":"IF(G47>0,G47/$D$47,0)","v":0},{"$f":"IF(H47>0,H47/$D$47,0)","v":0},{"$f":"IF(I47>0,I47/$D$47,0)","v":0},{"$f":"IF(F47=0,0,((V40*W40*X40%+V41*W41*X41%+V42*W42*X42%+V43*W43*X43%+V44*W44*X44%+V45*W45*X45%)/F47%))","v":0},{"$f":"AB46","v":0},null,"Gns. ammoniumandel",null,{"$f":"G46/F46*100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z40:Z45)","v":0},{"$f":"SUM(AA40:AA45)","v":0},{"$f":"IF(D47>0,Z46/AA46%,0)","v":0}]
[null,"I alt",null,{"$f":"SUM(D40:D45)","v":0},{"$f":"SUMPRODUCT($D$40:$D$45,E40:E45)","v":0},{"$f":"SUMPRODUCT($D$40:$D$45,F40:F45)","v":0},{"$f":"SUMPRODUCT($D$40:$D$45,G40:G45)","v":0},{"$f":"SUMPRODUCT($D$40:$D$45,H40:H45)","v":0},{"$f":"SUMPRODUCT($D$40:$D$45,I40:I45)","v":0},"-","-",null,"NH4-andel/udn-krav",null,{"$f":"O46/K46","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Omkostning til transport og udbringning",null,{"$f":"IF(D17<>\"\",D17,0)","v":0},"kr. pr. ton",null,null,null,null,null,null,null,{"$f":"IF(M17<>\"\",M17,0)","v":0}]

{"sheet":"Basis","index":2,"n_rows":46,"n_cols":50,"rows_kept":46,"cut":false,"hidden":false,"merged":[[3,1,6,1],[3,3,6,3],[3,5,6,5],[3,10,6,10],[3,12,6,12],[23,13,24,16],[20,13,21,16],[3,15,6,15],[3,16,6,16],[4,13,6,13],[4,14,6,14],[19,13,19,16],[3,13,3,14]]}
[]
[null,{"$f":"_xlfn.CONCAT(\"Indtast sædskifte for: \",Forside!F26)","v":"Indtast sædskifte for: Nuværende sædskifte"}]
[]
[null,"Forfrugt",null,"Afgrøde",null,"Areal, hektar",null,null,null,null,"Afgrøde- pris, kr. pr. hkg el. ae",null,"Optimeret N-tilførsel, kg NH4-N pr. ha","Udbytte",null,"Omkost-ning, kr. pr. ha",{"$f":"IF(F21>=65,\"DB II, kr. pr. ha\",\n\"DB II, kr. pr. ha *)\")","v":"DB II, kr. pr. ha *)"},null,null,null,"Efterårs-","Efterårs-"]
[null,null,null,null,null,null,null,null,null,"Forfrugts-",null,null,null,"hkg el. ae pr. ha","kr. pr. ha",null,null,null,null,null,"gødskning","gødskning"]
[null,null,null,null,null,null,"Responsfunktion, 2. grad",null,null,"værdi",null,"Forfrugt+",null,null,null,null,null,null,"Kg NH4-N","Kg total-N","kg NH4-N","kg NH4-N","Forfrugt","Afgrøde","Afgrøde","Afgrøde","Ton gylle","Norm ÷"]
[null,null,"Nr.",null,"Nr.",null,"X2","X","k","kg N/ha",null,"tilført N",null,null,null,null,null,"Kr. i alt","i alt","i alt","pr. ha","i alt","kløvergræs","vårbyg?","hvede?","majs?","pr. ha","forfrugt"]
[null,null,1,null,1,null,{"$f":"IF(AND(AND(W8=1,X8=1,E8>1)),INDEX(Optimering_nu,$E8+21,3),IF(AND(AND(W8=1,Y8=1,E8>1)),INDEX(Optimering_nu,$E8+17,3),IF($E8>1,INDEX(Optimering_nu,$E8,3),\"\")))","v":""},{"$f":"IF(AND(AND(W8=1,X8=1,E8>1)),INDEX(Optimering_nu,$E8+21,4),IF(AND(AND(W8=1,Y8=1,E8>1)),INDEX(Optimering_nu,$E8+17,4),IF($E8>1,INDEX(Optimering_nu,$E8,4),\"\")))","v":""},{"$f":"IF(AND(AND(W8=1,X8=1,E8>1)),INDEX(Optimering_nu,$E8+21,5),IF(AND(AND(W8=1,Y8=1,E8>1)),INDEX(Optimering_nu,$E8+17,5),IF($E8>1,INDEX(Optimering_nu,$E8,5),\"\")))","v":""},{"$f":"IF($C8>1,INDEX(Optimering_nu,$C8,7),\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,8),\"\")","v":""},39.244186046511636,{"$f":"IF(AND(Z8<>1,AB8>=0),AB8,IF(AND(Z8=1,AB8<40),40,IF(AND(Z8=1,AB8>=40),AB8,0)))","v":0},{"$f":"IF(AND(C8>1,E8>1),(IF(AND(W8=1,X8=1),INDEX(Optimering_nu,$E8,20),IF(AND(W8=1,Y8=1),(L8^2*G8+L8*H8+I8)+INDEX(Optimering_nu,$E8,15),IF(,E8>=6,L8^2*G8+L8*H8+I8)))),\"\")","v":""},{"$f":"IF(AND(C8>1,E8>1),N8*K8,\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,9)+INDEX(Optimering_nu,$E8,10)+(AA8*(GyllePrisNu+PrisUdbringningNu)),\"\")","v":""},{"$f":"IF($F$22>=65,IF(AND(C8>1,E8>1),O8-P8,\"\"),\nIF(AND(C8>1,E8>1),(O8-P8)+500,\"\"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(C8>1,E8>1),Q8*F8,\"\")","v":""},{"$f":"IF(AND(C8>1,E8>1),F8*M8,\"\")","v":""},{"$f":"IF(AND(C8>1,E8>1),S8*$F$27/$F$28,\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,11),0)","v":0},{"$f":"IF(F8<>\"\",U8*F8,0)","v":0},{"$f":"IF(AND(C8>Mark_database!$C$13,Basis!C8<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E8>Mark_database!$C$7,E8<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E8>Mark_database!$C$9,E8<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E8=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$14>0,M8/Gødning_produktion!$G$13,0)","v":0},{"$f":"IF(AND(AND(C8>1,E8>1,E8<21)),L8-J8,IF(AND(AND(C8>1,E8>1,E8>=21)),INDEX(Optimering_nu,$E8,6)-J8,0))","v":0},null,{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,8),\"\")","v":""},null,1,null,1,null,null,null,null,null,null,null,null,null,null,1.481782598598921E-7,{"$f":"IF(AND(BG8<>1,BI8>=0),BI8,IF(AND(BG8=1,BI8<40),40,IF(AND(BG8=1,BI8>=40),BI8,0)))","v":0},{"$f":"IF(AND(AJ8>1,AL8>1),(IF(AND(BD8=1,BE8=1),INDEX(Optimering_nu,$E8,20),IF(AND(BD8=1,BF8=1),(AS8^2*AN8+AS8*AO8+AP8)+INDEX(Optimering_nu,$E8,15),IF(,AL8>=6,AS8^2*AN8+AS8*AO8+AP8)))),\"\")","v":""},{"$f":"IF(AND(AJ8>1,AL8>1),AU8*AR8,\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,9)+INDEX(Optimering_nu,$E8,10)+(BH8*(GyllePrisNu+PrisUdbringningNu)),\"\")","v":""},{"$f":"IF($F$22>=65,IF(AND(AJ8>1,AL8>1),AV8-AW8,\"\"),\nIF(AND(AJ8>1,AL8>1),(AV8-AW8)+500,\"\"))","v":{"$error":"#DIV/0!"}}]
[null,null,1,null,1,null,"","","","",{"$f":"IF($E9>1,INDEX(Optimering_nu,$E9,8),\"\")","v":""},4.3728435764605388E-7,{"$f":"IF(AND(Z9<>1,AB9>=0),AB9,IF(AND(Z9=1,AB9<40),40,IF(AND(Z9=1,AB9>=40),AB9,0)))","v":0},{"$f":"IF(AND(C9>1,E9>1),(IF(AND(W9=1,X9=1),INDEX(Optimering_nu,$E9,20),IF(AND(W9=1,Y9=1),(L9^2*G9+L9*H9+I9)+INDEX(Optimering_nu,$E9,15),IF(,E9>=6,L9^2*G9+L9*H9+I9)))),\"\")","v":""},"","",{"$f":"IF($F$22>=65,IF(AND(C9>1,E9>1),O9-P9,\"\"),\nIF(AND(C9>1,E9>1),(O9-P9)+500,\"\"))","v":{"$error":"#DIV/0!"}},"","","",0,{"$f":"IF(F9<>\"\",U9*F9,0)","v":0},{"$f":"IF(AND(C9>Mark_database!$C$13,Basis!C9<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E9>Mark_database!$C$7,E9<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E9>Mark_database!$C$9,E9<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E9=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$14>0,M9/Gødning_produktion!$G$13,0)","v":0},0,null,{"$f":"IF($E9>1,INDEX(Optimering_nu,$E9,8),\"\")","v":""},null,1,null,1,null,null,null,null,null,null,null,null,null,null,4.3728435764605388E-7,{"$f":"IF(AND(BG9<>1,BI9>=0),BI9,IF(AND(BG9=1,BI9<40),40,IF(AND(BG9=1,BI9>=40),BI9,0)))","v":0},{"$f":"IF(AND(AJ9>1,AL9>1),(IF(AND(BD9=1,BE9=1),INDEX(Optimering_nu,$E9,20),IF(AND(BD9=1,BF9=1),(AS9^2*AN9+AS9*AO9+AP9)+INDEX(Optimering_nu,$E9,15),IF(,AL9>=6,AS9^2*AN9+AS9*AO9+AP9)))),\"\")","v":""},"","",{"$f":"IF($F$22>=65,IF(AND(AJ9>1,AL9>1),AV9-AW9,\"\"),\nIF(AND(AJ9>1,AL9>1),(AV9-AW9)+500,\"\"))","v":{"$error":"#DIV/0!"}}]
[null,null,1,null,1,null,"","","","","",90.246965355592778,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,{"$f":"IF(AND(C10>Mark_database!$C$13,Basis!C10<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E10>Mark_database!$C$7,E10<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E10>Mark_database!$C$9,E10<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E10=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$14>0,M10/Gødning_produktion!$G$13,0)","v":0},0,null,"",null,1,null,1,null,null,null,null,null,null,null,null,null,null,90.246965355592778,0,"","","",{"$error":"#DIV/0!"}]
[null,null,1,null,1,null,"","","","","",109.75303405894459,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,{"$f":"IF(AND(C11>Mark_database!$C$13,Basis!C11<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E11>Mark_database!$C$7,E11<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E11>Mark_database!$C$9,E11<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E11=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$14>0,M11/Gødning_produktion!$G$13,0)","v":0},0,null,"",null,1,null,1,null,null,null,null,null,null,null,null,null,null,109.75303405894459,0,"","","",{"$error":"#DIV/0!"}]
[null,null,1,null,1,null,"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,{"$f":"IF(AND(C12>Mark_database!$C$13,Basis!C12<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E12>Mark_database!$C$7,E12<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E12>Mark_database!$C$9,E12<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E12=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$14>0,M12/Gødning_produktion!$G$13,0)","v":0},0,null,"",null,1,null,1,null,null,null,null,null,null,null,null,null,null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,1,null,1,null,"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,{"$f":"IF(AND(C13>Mark_database!$C$13,Basis!C13<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E13>Mark_database!$C$7,E13<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E13>Mark_database!$C$9,E13<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E13=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$14>0,M13/Gødning_produktion!$G$13,0)","v":0},0,null,"",null,1,null,1,null,null,null,null,null,null,null,null,null,null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,1,null,1,null,"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,{"$f":"IF(AND(C14>Mark_database!$C$13,Basis!C14<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E14>Mark_database!$C$7,E14<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E14>Mark_database!$C$9,E14<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E14=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$14>0,M14/Gødning_produktion!$G$13,0)","v":0},0,null,"",null,1,null,1,null,null,null,null,null,null,null,null,null,null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,1,null,1,null,"","","","","",0,0,"","","",{"$error":"#DIV/0!"},{"$f":"IF(AND(C15>1,E15>1),Q15*F15,\"\")","v":""},{"$f":"IF(AND(C15>1,E15>1),F15*M15,\"\")","v":""},"",0,0,{"$f":"IF(AND(C15>Mark_database!$C$13,Basis!C15<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E15>Mark_database!$C$7,E15<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E15>Mark_database!$C$9,E15<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E15=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$14>0,M15/Gødning_produktion!$G$13,0)","v":0},0,null,"",null,1,null,1,null,null,null,null,null,null,null,null,null,null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,1,null,1,null,"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,{"$f":"IF(AND(C16>Mark_database!$C$13,Basis!C16<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E16>Mark_database!$C$7,E16<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E16>Mark_database!$C$9,E16<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E16=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$14>0,M16/Gødning_produktion!$G$13,0)","v":0},0,null,"",null,1,null,1,null,null,null,null,null,null,null,null,null,null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,1,null,1,null,"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,{"$f":"IF(AND(C17>Mark_database!$C$13,Basis!C17<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E17>Mark_database!$C$7,E17<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E17>Mark_database!$C$9,E17<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E17=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$14>0,M17/Gødning_produktion!$G$13,0)","v":0},0,null,"",null,1,null,1,null,null,null,null,null,null,null,null,null,null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,1,null,1,null,"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,{"$f":"IF(AND(C18>Mark_database!$C$13,Basis!C18<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E18>Mark_database!$C$7,E18<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E18>Mark_database!$C$9,E18<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E18=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$14>0,M18/Gødning_produktion!$G$13,0)","v":0},0,null,"",null,1,null,1,null,null,null,null,null,null,null,null,null,null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,"I alt, hektar, kg NH4-N og kr. på bedriften",null,null,null,{"$f":"SUM(F8:F18)-F37-F38-SUMIF(E8:E18,1,F8:F18)","v":0},null,null,null,null,null,null,{"$f":"S19","v":0},null,null,null,{"$f":"SUM(R8:R18)","v":0},null,{"$f":"SUM(S8:S18)","v":0},{"$f":"SUM(T8:T18)","v":0},null,{"$f":"SUM(V8:V18)","v":0},"NH4-N",null,null,null,{"$f":"SUMPRODUCT(F8:F18,AA8:AA18)","v":0}]
[null,"Oplysninger om kvælstoftilførslen",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AND(F19>0,M19<F28,F27>F23)),\"OBS! Der er mere kvælstof til rådighed, end der kan udbringes. Der er udbragt \"&ROUND(S20,0)&\" kg NH4-N pr. ha.\",\"\")","v":""},null,null,null,null,{"$f":"S19/F19","v":{"$error":"#DIV/0!"}},{"$f":"T19/F19","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(Gødning_produktion!D14>0,V19/(F30/100),0)","v":0},"kg total-N"]
[null,"Max. tilførsel af udnyttet N pr. ha",null,null,null,50,null,null,null,null,"kg udnyttet N",null,null,{"$f":"IF(F21<65,\"*) Incl. ekstra økologitilskud på 500 kr. pr. ha på grund af lav N-tilførsel.\",\"\")","v":"*) Incl. ekstra økologitilskud på 500 kr. pr. ha på grund af lav N-tilførsel."}]
[null,"Max. tilførsel af ammonium N pr. ha",null,null,null,{"$f":"F21*Gødning_produktion!O14","v":{"$error":"#DIV/0!"}},null,null,null,null,"kg ammonium N"]
[null,"Max. total tilførsel af total-N i alt",null,null,null,{"$f":"IF(F19=0,0,F22*F19/F30%)","v":0},null,null,null,null,"kg total-N"]
[null,"Max. total tilførsel af NH4-N i alt",null,null,null,{"$f":"IF(Gødning_produktion!D14>0,F19*F22,0)","v":0},null,null,null,null,"kg NH4-N",null,null,{"$f":"IF(M19>F28+0.1,\"OBS! Der planlægges at anvende mere gødning, end der er til rådighed! Gentag optimeringen.\",\"\")","v":""}]
[null,"    -heraf tilført ved efterårsgødskning",null,null,null,{"$f":"IF(V19<Gødning_produktion!G14,V19,Gødning_produktion!G14)","v":0},null,null,null,null,"kg NH4-N"]
[null,"    -heraf max. tilførsel ved forårsgødskningen",null,null,null,{"$f":"IF(AND(F30>0,(F24-F25)>0),F24-F25,0)","v":0},null,null,null,null,"kg NH4-N"]
[null,"Kg total-N i husdyrgødning til rådighed ved forårsgødskning",null,null,null,{"$f":"IF(F28>0.01,F28/(Gødning_produktion!G14/Gødning_produktion!F14),0)","v":0},null,null,null,null,"kg total-N"]
[null,"Kg NH4-N i husdyrgødning til rådighed ved forårsgødskning",null,null,null,{"$f":"IF(Gødning_produktion!G14-F25>0,(Gødning_produktion!G14-F25),0.01)","v":0.01},null,null,null,null,"kg NH4-N"]
[null,"Kg NH4-N i husdyrgødning til rådighed ved forårsgødskning",null,null,null,{"$f":"IF(F19>0,F28/F19,0)","v":0},null,null,null,null,"kg NH4-N pr. ha"]
[null,"Gennemsnitlig ammoniumandel",null,null,null,{"$f":"IF(F27>0,F28/F27*100,0)","v":0},null,null,null,null,"pct."]
[null,"Udbragte næringsstofmængder:"]
[null,"Totalkvælstof",null,null,null,{"$f":"IF(F19=0,0,T20)","v":0},null,null,null,null,"kg total-N pr. ha"]
[null,"Ammoniumkvælstof",null,null,null,{"$f":"IF(F19=0,0,S20)","v":0},null,null,null,null,"kg NH4-N pr. ha"]
[null,"Fosfor",null,null,null,{"$f":"IF(F19=0,0,F32*Gødning_produktion!H14/Gødning_produktion!F14)","v":0},null,null,null,null,"kg fosfor pr. ha"]
[null,"Kalium",null,null,null,{"$f":"IF(F19=0,0,F32*Gødning_produktion!I14/Gødning_produktion!F14)","v":0},null,null,null,null,"kg kalium pr. ha"]
[]
[null,"Efterafgrødeareal, foder",null,null,null,{"$f":"SUMIF(E8:E18,18,F8:F18)","v":0},null,null,null,null,"ha"]
[null,"Efterafgrødeareal, grøngødning",null,null,null,{"$f":"SUMIF(E8:E18,19,F8:F18)","v":0},null,null,null,null,"ha"]
[]
[]
[null,null,null,"N-optimum"]
[null,"Alm rajgræs",null,164]
[null,"Thimothe",null,60]
[null,"Rajsvingel",null,100]
[null,"Hundegræs",null,130]
[null,"Rødsvingel",null,35]

{"sheet":"Alt1","index":3,"n_rows":43,"n_cols":50,"rows_kept":43,"cut":false,"hidden":false,"merged":[[40,13,42,16],[3,1,6,1],[3,3,6,3],[3,5,6,5],[3,10,6,10],[3,12,6,12],[20,13,21,16],[19,13,19,16],[3,15,6,15],[3,16,6,16],[4,13,6,13],[4,14,6,14],[3,13,3,14],[23,13,24,16]]}
[]
[null,{"$f":"_xlfn.CONCAT(\"Indtast sædskifte for: \",Forside!F29)","v":"Indtast sædskifte for: Alternativ 1"}]
[]
[null,"Forfrugt",null,"Afgrøde",null,"Areal, hektar",null,null,null,null,"Afgrøde- pris, kr. pr. hkg el. ae",null,"Optimeret N-tilførsel, kg NH4-N pr. ha","Udbytte",null,"Omkost-ning, kr. pr. ha",{"$f":"IF(F21>=65,\"DB II, kr. pr. ha\",\n\"DB II, kr. pr. ha *)\")","v":"DB II, kr. pr. ha *)"},null,null,null,"Efterårs-","Efterårs-"]
[null,null,null,null,null,null,null,null,null,"Forfrugts-",null,null,null,"hkg el. ae pr. ha","kr. pr. ha",null,null,null,null,null,"gødskning","gødskning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DBII i ","DB i alt."]
[null,null,null,null,null,null,"Responsfunktion, 2. grad",null,null,"værdi",null,"Forfrugt+",null,null,null,null,null,null,"Kg NH4-N","Kg total-N","kg NH4-N","kg NH4-N",null,null,null,null,"Forfrugt","Afgrøde","Afgrøde","Afgrøde","Ton gylle","Norm -","Afgrøde",null,null,null,null,null,null,null,null,"Øko_nu","til frøgræs"]
[null,null,"Nr.",null,"Nr.",null,"X2","X","k","kg N/ha",null,"tilført N",null,null,null,null,null,"Kr. i alt","i alt","i alt","pr. ha","i alt",null,null,null,null,"kløvergræs","vårbyg?","hvede?","majs?","pr. ha","forfrugt","frøgræs?",null,null,null,null,null,null,null,null,null,"Øko_nu"]
[null,null,{"$f":"Basis!C8","v":1},null,{"$f":"Basis!E8","v":1},{"$f":"IF(Basis!F8>0,Basis!F8,\"\")","v":""},{"$f":"IF(AND(AND(AA8=1,AB8=1,E8>1)),INDEX(Optimering_nu,$E8+21,3),IF(AND(AND(AA8=1,AC8=1,E8>1)),INDEX(Optimering_nu,$E8+17,3),IF($E8>1,INDEX(Optimering_nu,$E8,3),\"\")))","v":""},{"$f":"IF(AND(AND(AA8=1,AB8=1,E8>1)),INDEX(Optimering_nu,$E8+21,4),IF(AND(AND(AA8=1,AC8=1,E8>1)),INDEX(Optimering_nu,$E8+17,4),IF($E8>1,INDEX(Optimering_nu,$E8,4),\"\")))","v":""},{"$f":"IF(AND(AND(AA8=1,AB8=1,E8>1)),INDEX(Optimering_nu,$E8+21,5),IF(AND(AND(AA8=1,AC8=1,E8>1)),INDEX(Optimering_nu,$E8+17,5),IF($E8>1,INDEX(Optimering_nu,$E8,5),\"\")))","v":""},{"$f":"IF($C8>1,INDEX(Optimering_nu,$C8,7),\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,8),\"\")","v":""},39.244186046511636,{"$f":"IF(AND(AD8<>1,AF8>=0),AF8,IF(AND(AD8=1,AF8<40),40,IF(AND(AD8=1,AF8>=40),AF8,0)))","v":0},{"$f":"IF(AND(C8>1,E8>1),(IF(AND(AA8=1,AB8=1),INDEX(Optimering_nu,$E8,20),IF(AND(AA8=1,AC8=1),(L8^2*G8+L8*H8+I8)+INDEX(Optimering_nu,$E8,15),IF(,E8>=6,L8^2*G8+L8*H8+I8)))),\"\")","v":""},{"$f":"IF(AND(C8>1,E8>1),N8*K8,\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,9)+INDEX(Optimering_nu,$E8,10)+(AE8*(GylleprisAlt1+PrisUdbringningAlt1)),\"\")","v":""},{"$f":"IF($F$22>=65,IF(AND(C8>1,E8>1),O8-P8,\"\"),\nIF(AND(C8>1,E8>1),(O8-P8)+500,\"\"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(C8>1,E8>1),Q8*F8,\"\")","v":""},{"$f":"IF(AND(C8>1,E8>1),F8*M8,\"\")","v":""},{"$f":"IF(AND(C8>1,E8>1),S8*$F$27/$F$28,\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,11),0)","v":0},{"$f":"IF(F8<>\"\",U8*F8,0)","v":0},null,null,null,null,{"$f":"IF(AND(C8>Mark_database!$C$13,'Alt1'!C8<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E8>Mark_database!$C$7,E8<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E8>Mark_database!$C$9,E8<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E8=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M8/Gødning_produktion!$G$29,0)","v":0},{"$f":"IF(AND(AND(E8<21,C8>1,E8>1)),L8-J8,IF(AND(AND(E8>=21,C8>1,E8>1)),INDEX(Optimering,$E8,6)-J8,0))","v":0},{"$f":"IF(AND(E8>10,E8<18),1,0)","v":0},null,{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,8),\"\")","v":""},null,{"$f":"Basis!AK8","v":0},null,{"$f":"Basis!AM8","v":0},{"$f":"IF(Basis!AN8>0,Basis!AN8,\"\")","v":""},null,{"$f":"Basis!R8","v":""},{"$f":"IF(E8=Basis!E8,0,Basis!R8)","v":0},null,0,{"$f":"IF(AND(BK8<>1,BM8>=0),BM8,IF(AND(BK8=1,BM8<40),40,IF(AND(BK8=1,BM8>=40),BM8,0)))","v":0},{"$f":"IF(AND(AJ8>1,AL8>1),(IF(AND(BH8=1,BI8=1),INDEX(Optimering_nu,$E8,20),IF(AND(BH8=1,BJ8=1),(AS8^2*AN8+AS8*AO8+AP8)+INDEX(Optimering_nu,$E8,15),IF(,AL8>=6,AS8^2*AN8+AS8*AO8+AP8)))),\"\")","v":""},{"$f":"IF(AND(AJ8>1,AL8>1),AU8*AR8,\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,9)+INDEX(Optimering_nu,$E8,10)+(BL8*(GylleprisAlt1+PrisUdbringningAlt1)),\"\")","v":""},{"$f":"IF($F$22>=65,IF(AND(AJ8>1,AL8>1),AV8-AW8,\"\"),\nIF(AND(AJ8>1,AL8>1),(AV8-AW8)+500,\"\"))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Basis!C9","v":1},null,{"$f":"Basis!E9","v":1},{"$f":"IF(Basis!F9>0,Basis!F9,\"\")","v":""},{"$f":"IF(AND(AND(AA9=1,AC9=1,E9>1)),INDEX(Optimering_nu,$E9+17,3),IF($E9>1,INDEX(Optimering_nu,$E9,3),\"\"))","v":""},{"$f":"IF(AND(AND(AA9=1,AC9=1,E9>1)),INDEX(Optimering_nu,$E9+17,4),IF($E9>1,INDEX(Optimering_nu,$E9,4),\"\"))","v":""},{"$f":"IF(AND(AND(AA9=1,AC9=1,E9>1)),INDEX(Optimering_nu,$E9+17,5),IF($E9>1,INDEX(Optimering_nu,$E9,5),\"\"))","v":""},"","",0,{"$f":"IF(AND(AD9<>1,AF9>=0),AF9,IF(AND(AD9=1,AF9<40),40,IF(AND(AD9=1,AF9>=40),AF9,0)))","v":0},"","","",{"$f":"IF($F$22>=65,IF(AND(C9>1,E9>1),O9-P9,\"\"),\nIF(AND(C9>1,E9>1),(O9-P9)+500,\"\"))","v":{"$error":"#DIV/0!"}},"","","",0,{"$f":"IF(F9<>\"\",U9*F9,0)","v":0},null,null,null,null,{"$f":"IF(AND(C9>Mark_database!$C$13,'Alt1'!C9<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E9>Mark_database!$C$7,E9<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E9>Mark_database!$C$9,E9<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E9=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M9/Gødning_produktion!$G$29,0)","v":0},0,{"$f":"IF(AND(E9>10,E9<18),1,0)","v":0},null,"",null,{"$f":"Basis!AK9","v":0},null,{"$f":"Basis!AM9","v":0},{"$f":"IF(Basis!AN9>0,Basis!AN9,\"\")","v":""},null,{"$f":"Basis!R9","v":""},{"$f":"IF(E9=Basis!E9,0,Basis!R9)","v":0},null,0,{"$f":"IF(AND(BK9<>1,BM9>=0),BM9,IF(AND(BK9=1,BM9<40),40,IF(AND(BK9=1,BM9>=40),BM9,0)))","v":0},"","","",{"$f":"IF($F$22>=65,IF(AND(AJ9>1,AL9>1),AV9-AW9,\"\"),\nIF(AND(AJ9>1,AL9>1),(AV9-AW9)+500,\"\"))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Basis!C10","v":1},null,{"$f":"Basis!E10","v":1},{"$f":"IF(Basis!F10>0,Basis!F10,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C10>Mark_database!$C$13,'Alt1'!C10<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E10>Mark_database!$C$7,E10<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E10>Mark_database!$C$9,E10<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E10=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M10/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK10","v":0},null,{"$f":"Basis!AM10","v":0},{"$f":"IF(Basis!AN10>0,Basis!AN10,\"\")","v":""},null,{"$f":"Basis!R10","v":""},{"$f":"IF(E10=Basis!E10,0,Basis!R10)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C11","v":1},null,{"$f":"Basis!E11","v":1},{"$f":"IF(Basis!F11>0,Basis!F11,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C11>Mark_database!$C$13,'Alt1'!C11<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E11>Mark_database!$C$7,E11<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E11>Mark_database!$C$9,E11<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E11=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M11/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK11","v":0},null,{"$f":"Basis!AM11","v":0},{"$f":"IF(Basis!AN11>0,Basis!AN11,\"\")","v":""},null,{"$f":"Basis!R11","v":""},{"$f":"IF(E11=Basis!E11,0,Basis!R11)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C12","v":1},null,{"$f":"Basis!E12","v":1},{"$f":"IF(Basis!F12>0,Basis!F12,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C12>Mark_database!$C$13,'Alt1'!C12<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E12>Mark_database!$C$7,E12<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E12>Mark_database!$C$9,E12<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E12=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M12/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK12","v":0},null,{"$f":"Basis!AM12","v":0},{"$f":"IF(Basis!AN12>0,Basis!AN12,\"\")","v":""},null,{"$f":"Basis!R12","v":""},{"$f":"IF(E12=Basis!E12,0,Basis!R12)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C13","v":1},null,{"$f":"Basis!E13","v":1},{"$f":"IF(Basis!F13>0,Basis!F13,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C13>Mark_database!$C$13,'Alt1'!C13<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E13>Mark_database!$C$7,E13<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E13>Mark_database!$C$9,E13<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E13=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M13/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK13","v":0},null,{"$f":"Basis!AM13","v":0},{"$f":"IF(Basis!AN13>0,Basis!AN13,\"\")","v":""},null,{"$f":"Basis!R13","v":""},{"$f":"IF(E13=Basis!E13,0,Basis!R13)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C14","v":1},null,{"$f":"Basis!E14","v":1},{"$f":"IF(Basis!F14>0,Basis!F14,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C14>Mark_database!$C$13,'Alt1'!C14<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E14>Mark_database!$C$7,E14<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E14>Mark_database!$C$9,E14<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E14=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M14/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK14","v":0},null,{"$f":"Basis!AM14","v":0},{"$f":"IF(Basis!AN14>0,Basis!AN14,\"\")","v":""},null,{"$f":"Basis!R14","v":""},{"$f":"IF(E14=Basis!E14,0,Basis!R14)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C15","v":1},null,{"$f":"Basis!E15","v":1},{"$f":"IF(Basis!F15>0,Basis!F15,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},{"$f":"IF(AND(C15>1,E15>1),Q15*F15,\"\")","v":""},{"$f":"IF(AND(C15>1,E15>1),F15*M15,\"\")","v":""},{"$f":"IF(AND(C15>1,E15>1),S15*$F$27/$F$28,\"\")","v":""},0,0,null,null,null,null,{"$f":"IF(AND(C15>Mark_database!$C$13,'Alt1'!C15<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E15>Mark_database!$C$7,E15<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E15>Mark_database!$C$9,E15<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E15=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M15/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK15","v":0},null,{"$f":"Basis!AM15","v":0},{"$f":"IF(Basis!AN15>0,Basis!AN15,\"\")","v":""},null,{"$f":"Basis!R15","v":""},{"$f":"IF(E15=Basis!E15,0,Basis!R15)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C16","v":1},null,{"$f":"Basis!E16","v":1},{"$f":"IF(Basis!F16>0,Basis!F16,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C16>Mark_database!$C$13,'Alt1'!C16<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E16>Mark_database!$C$7,E16<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E16>Mark_database!$C$9,E16<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E16=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M16/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK16","v":0},null,{"$f":"Basis!AM16","v":0},{"$f":"IF(Basis!AN16>0,Basis!AN16,\"\")","v":""},null,{"$f":"Basis!R16","v":""},{"$f":"IF(E16=Basis!E16,0,Basis!R16)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C17","v":1},null,{"$f":"Basis!E17","v":1},{"$f":"IF(Basis!F17>0,Basis!F17,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C17>Mark_database!$C$13,'Alt1'!C17<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E17>Mark_database!$C$7,E17<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E17>Mark_database!$C$9,E17<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E17=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M17/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK17","v":0},null,{"$f":"Basis!AM17","v":0},{"$f":"IF(Basis!AN17>0,Basis!AN17,\"\")","v":""},null,{"$f":"Basis!R17","v":""},{"$f":"IF(E17=Basis!E17,0,Basis!R17)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C18","v":1},null,{"$f":"Basis!E18","v":1},{"$f":"IF(Basis!F18>0,Basis!F18,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C18>Mark_database!$C$13,'Alt1'!C18<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E18>Mark_database!$C$7,E18<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E18>Mark_database!$C$9,E18<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E18=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M18/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK18","v":0},null,{"$f":"Basis!AM18","v":0},{"$f":"IF(Basis!AN18>0,Basis!AN18,\"\")","v":""},null,{"$f":"Basis!R18","v":""},{"$f":"IF(E18=Basis!E18,0,Basis!R18)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,"I alt, hektar, kg NH4-N og kr. på bedriften",null,null,null,{"$f":"SUM(F8:F18)-F36-F37-SUMIF(E8:E18,1,F8:F18)","v":0},null,null,null,null,null,null,{"$f":"S19","v":0},null,null,null,{"$f":"SUM(R8:R18)","v":0},null,{"$f":"SUM(S8:S18)","v":0},{"$f":"SUM(T8:T18)","v":0},null,{"$f":"SUM(V8:V18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ8:AQ18)","v":0}]
[null,"Oplysninger om kvælstoftilførslen",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AND(F19>0,M19<F28,F27>F23)),\"OBS! Der er mere kvælstof til rådighed, end der kan udbringes. Der er udbragt \"&ROUND(S20,0)&\" kg NH4-N pr. ha.\",\"\")","v":""},null,null,null,null,{"$f":"S19/F19","v":{"$error":"#DIV/0!"}},{"$f":"T19/F19","v":{"$error":"#DIV/0!"}}]
[null,"Max. tilførsel af udnyttet N pr. ha",null,null,null,50,null,null,null,null,"kg udnyttet N",null,null,{"$f":"IF(F21<65,\"*) Incl. ekstra økologitilskud på 500 kr. pr. ha på grund af lav N-tilførsel.\",\"\")","v":"*) Incl. ekstra økologitilskud på 500 kr. pr. ha på grund af lav N-tilførsel."}]
[null,"Max. tilførsel af ammonium N pr. ha",null,null,null,{"$f":"F21*Gødning_produktion!O30","v":{"$error":"#DIV/0!"}},null,null,null,null,"kg ammonium N"]
[null,"Max. total tilførsel af total-N i alt",null,null,null,{"$f":"IF(F19=0,0,F22*F19/F30%)","v":0},null,null,null,null,"kg total-N"]
[null,"Max. total tilførsel af NH4-N i alt",null,null,null,{"$f":"IF(Gødning_produktion!D30>0,F19*F22,0)","v":0},null,null,null,null,"kg NH4-N",null,null,{"$f":"IF(M19>F28+0.1,\"OBS! Der planlægges at anvende mere gødning, end der er til rådighed! Gentag optimeringen.\",\"\")","v":""}]
[null,"    -heraf tilført ved efterårsgødskning",null,null,null,{"$f":"IF(V19<Gødning_produktion!G30,V19,Gødning_produktion!G30)","v":0},null,null,null,null,"kg NH4-N"]
[null,"    -heraf max. tilførsel ved forårsgødskningen",null,null,null,{"$f":"IF(AND(F30>0,(F24-F25)>0),F24-F25,0)","v":0},null,null,null,null,"kg NH4-N"]
[null,"Kg total-N i husdyrgødning til rådighed ved forårsgødskning",null,null,null,{"$f":"IF(F28>0.01,F28/(Gødning_produktion!G30/Gødning_produktion!F30),0)","v":0},null,null,null,null,"kg total-N"]
[null,"Kg NH4-N i husdyrgødning til rådighed ved forårsgødskning",null,null,null,{"$f":"IF(Gødning_produktion!G30-F25>0,Gødning_produktion!G30-F25,0.01)","v":0.01},null,null,null,null,"kg NH4-N pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sædskifte med frøgræs og kløverfrø:"]
[null,"Kg NH4-N i husdyrgødning til rådighed ved forårsgødskning",null,null,null,{"$f":"IF(F19>0,F28/F19,0)","v":0},null,null,null,null,"kg NH4-N pr. ha"]
[null,"Gennemsnitlig ammoniumandel",null,null,null,{"$f":"IF(F27>0,F28/F27*100,0)","v":0},null,null,null,null,"pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Areal med frøgræs",null,null,null,null,{"$f":"SUMIF(AG8:AG18,1,F8:F18)","v":0},"hektar"]
[null,"Udbragte næringsstofmængder:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Areal med andre afgrøder",null,null,null,null,{"$f":"F19-AG30","v":0},"hektar"]
[null,"Totalkvælstof",null,null,null,{"$f":"IF(F19=0,0,T20)","v":0},null,null,null,null,"kg total-N pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB II i frøgræs",null,null,null,null,{"$f":"SUMIF(AG8:AG18,1,R8:R18)","v":0},"kr."]
[null,"Ammoniumkvælstof",null,null,null,{"$f":"IF(F19=0,0,S20)","v":0},null,null,null,null,"kg NH4-N pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB II i andre afgrøder",null,null,null,null,{"$f":"Q19-AG32","v":0},"kr."]
[null,"Fosfor",null,null,null,{"$f":"IF(F19=0,0,F32*Gødning_produktion!H30/Gødning_produktion!F30)","v":0},null,null,null,null,"kg fosfor pr. ha"]
[null,"Kalium",null,null,null,{"$f":"IF(F19=0,0,F32*Gødning_produktion!I30/Gødning_produktion!F30)","v":0},null,null,null,null,"kg kalium pr. ha"]
[null,"Efterafgrøder, foder",null,null,null,{"$f":"SUMIF(AH8:AH18,1,F8:F18)","v":0},null,null,null,null,"ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sædskifte uden frøgræs og kløverfrø:"]
[null,"Efterafgrødeareal, grøngødning",null,null,null,{"$f":"SUMIF(E8:E18,19,F8:F18)","v":0},null,null,null,null,"ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB II i alternativ til frøgræs",null,null,null,null,{"$f":"AQ19","v":0},"kr."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB II i andre afgrøder",null,null,null,null,{"$f":"Basis!Q19-'Alt1'!AG37","v":0},"kr."]
[null,"Frøgræs + kløverfrø",null,null,null,{"$f":"SUMIF(AG8:AG18,1,F8:F18)","v":0},null,null,null,null,"ha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ændring af dækningsbidrag:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB II i frø i forhold til alternative afgrøder",null,null,null,null,{"$f":"AG32-AG37","v":0},"kr."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ændret DB II i andre afgrøder",null,null,null,null,{"$f":"AG33-AG38","v":0},"kr."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet ændring i DB II",null,null,null,null,{"$f":"AG41+AG42","v":0},"kr."]

{"sheet":"Alt2","index":4,"n_rows":43,"n_cols":50,"rows_kept":43,"cut":false,"hidden":false,"merged":[[23,13,24,16],[40,13,42,16],[3,15,6,15],[3,16,6,16],[4,13,6,13],[4,14,6,14],[19,13,19,16],[20,13,21,16],[3,13,3,14],[3,1,6,1],[3,3,6,3],[3,5,6,5],[3,10,6,10],[3,12,6,12]]}
[]
[null,{"$f":"_xlfn.CONCAT(\"Indtast sædskifte for: \",Forside!F32)","v":"Indtast sædskifte for: Alternativ 2"}]
[]
[null,"Forfrugt",null,"Afgrøde",null,"Areal, hektar",null,null,null,null,"Afgrøde- pris, kr. pr. hkg el. ae",null,"Optimeret N-tilførsel, kg NH4-N pr. ha","Udbytte",null,"Omkost-ning, kr. pr. ha",{"$f":"IF(F21>=65,\"DB II, kr. pr. ha\",\n\"DB II, kr. pr. ha *)\")","v":"DB II, kr. pr. ha *)"},null,null,null,"Efterårs-","Efterårs-"]
[null,null,null,null,null,null,null,null,null,"Forfrugts-",null,null,null,"hkg el. ae pr. ha","kr. pr. ha",null,null,null,null,null,"gødskning","gødskning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DBII i ","DB i alt."]
[null,null,null,null,null,null,"Responsfunktion, 2. grad",null,null,"værdi",null,"Forfrugt+",null,null,null,null,null,null,"Kg NH4-N","Kg total-N","kg NH4-N","kg NH4-N",null,null,null,null,"Forfrugt","Afgrøde","Afgrøde","Afgrøde","Ton gylle","Norm -","Afgrøde",null,null,null,null,null,null,null,null,"Øko_nu","til frøgræs"]
[null,null,"Nr.",null,"Nr.",null,"X2","X","k","kg N/ha",null,"tilført N",null,null,null,null,null,"Kr. i alt","i alt","i alt","pr. ha","i alt",null,null,null,null,"kløvergræs","vårbyg?","hvede?","majs?","pr. ha","forfrugt","frøgræs?",null,null,null,null,null,null,null,null,null,"Øko_nu"]
[null,null,{"$f":"Basis!C8","v":1},null,{"$f":"Basis!E8","v":1},{"$f":"IF(Basis!F8>0,Basis!F8,\"\")","v":""},{"$f":"IF(AND(AND(AA8=1,AB8=1,E8>1)),INDEX(Optimering_nu,$E8+21,3),IF(AND(AND(AA8=1,AC8=1,E8>1)),INDEX(Optimering_nu,$E8+17,3),IF($E8>1,INDEX(Optimering_nu,$E8,3),\"\")))","v":""},{"$f":"IF(AND(AND(AA8=1,AB8=1,E8>1)),INDEX(Optimering_nu,$E8+21,4),IF(AND(AND(AA8=1,AC8=1,E8>1)),INDEX(Optimering_nu,$E8+17,4),IF($E8>1,INDEX(Optimering_nu,$E8,4),\"\")))","v":""},{"$f":"IF(AND(AND(AA8=1,AB8=1,E8>1)),INDEX(Optimering_nu,$E8+21,5),IF(AND(AND(AA8=1,AC8=1,E8>1)),INDEX(Optimering_nu,$E8+17,5),IF($E8>1,INDEX(Optimering_nu,$E8,5),\"\")))","v":""},{"$f":"IF($C8>1,INDEX(Optimering_nu,$C8,7),\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,8),\"\")","v":""},39.244186046511636,{"$f":"IF(AND(AD8<>1,AF8>=0),AF8,IF(AND(AD8=1,AF8<40),40,IF(AND(AD8=1,AF8>=40),AF8,0)))","v":0},{"$f":"IF(AND(C8>1,E8>1),(IF(AND(AA8=1,AB8=1),INDEX(Optimering_nu,$E8,20),IF(AND(AA8=1,AC8=1),(L8^2*G8+L8*H8+I8)+INDEX(Optimering_nu,$E8,15),IF(,E8>=6,L8^2*G8+L8*H8+I8)))),\"\")","v":""},{"$f":"IF(AND(C8>1,E8>1),N8*K8,\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,9)+INDEX(Optimering_nu,$E8,10)+(AE8*(GylleprisAlt2+PrisUdbringningAlt2)),\"\")","v":""},{"$f":"IF($F$22>=65,IF(AND(C8>1,E8>1),O8-P8,\"\"),\nIF(AND(C8>1,E8>1),(O8-P8)+500,\"\"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(C8>1,E8>1),Q8*F8,\"\")","v":""},{"$f":"IF(AND(C8>1,E8>1),F8*M8,\"\")","v":""},{"$f":"IF(AND(C8>1,E8>1),S8*$F$27/$F$28,\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,11),0)","v":0},{"$f":"IF(F8<>\"\",U8*F8,0)","v":0},null,null,null,null,{"$f":"IF(AND(C8>Mark_database!$C$13,'Alt2'!C8<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E8>Mark_database!$C$7,E8<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E8>Mark_database!$C$9,E8<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E8=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M8/Gødning_produktion!$G$29,0)","v":0},{"$f":"IF(AND(AND(E8<21,C8>1,E8>1)),L8-J8,IF(AND(AND(E8>=21,C8>1,E8>1)),INDEX(Optimering,$E8,6)-J8,0))","v":0},{"$f":"IF(AND(E8>10,E8<18),1,0)","v":0},null,{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,8),\"\")","v":""},null,{"$f":"Basis!AK8","v":0},null,{"$f":"Basis!AM8","v":0},{"$f":"IF(Basis!AN8>0,Basis!AN8,\"\")","v":""},null,{"$f":"Basis!R8","v":""},{"$f":"IF(E8=Basis!E8,0,Basis!R8)","v":0},null,0,{"$f":"IF(AND(BK8<>1,BM8>=0),BM8,IF(AND(BK8=1,BM8<40),40,IF(AND(BK8=1,BM8>=40),BM8,0)))","v":0},{"$f":"IF(AND(AJ8>1,AL8>1),(IF(AND(BH8=1,BI8=1),INDEX(Optimering_nu,$E8,20),IF(AND(BH8=1,BJ8=1),(AS8^2*AN8+AS8*AO8+AP8)+INDEX(Optimering_nu,$E8,15),IF(,AL8>=6,AS8^2*AN8+AS8*AO8+AP8)))),\"\")","v":""},{"$f":"IF(AND(AJ8>1,AL8>1),AU8*AR8,\"\")","v":""},{"$f":"IF($E8>1,INDEX(Optimering_nu,$E8,9)+INDEX(Optimering_nu,$E8,10)+(BL8*(GylleprisAlt2+PrisUdbringningAlt2)),\"\")","v":""},{"$f":"IF($F$22>=65,IF(AND(AJ8>1,AL8>1),AV8-AW8,\"\"),\nIF(AND(AJ8>1,AL8>1),(AV8-AW8)+500,\"\"))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Basis!C9","v":1},null,{"$f":"Basis!E9","v":1},{"$f":"IF(Basis!F9>0,Basis!F9,\"\")","v":""},{"$f":"IF(AND(AND(AA9=1,AC9=1,E9>1)),INDEX(Optimering_nu,$E9+17,3),IF($E9>1,INDEX(Optimering_nu,$E9,3),\"\"))","v":""},{"$f":"IF(AND(AND(AA9=1,AC9=1,E9>1)),INDEX(Optimering_nu,$E9+17,4),IF($E9>1,INDEX(Optimering_nu,$E9,4),\"\"))","v":""},{"$f":"IF(AND(AND(AA9=1,AC9=1,E9>1)),INDEX(Optimering_nu,$E9+17,5),IF($E9>1,INDEX(Optimering_nu,$E9,5),\"\"))","v":""},"","",0,{"$f":"IF(AND(AD9<>1,AF9>=0),AF9,IF(AND(AD9=1,AF9<40),40,IF(AND(AD9=1,AF9>=40),AF9,0)))","v":0},"","","",{"$f":"IF($F$22>=65,IF(AND(C9>1,E9>1),O9-P9,\"\"),\nIF(AND(C9>1,E9>1),(O9-P9)+500,\"\"))","v":{"$error":"#DIV/0!"}},"","","",0,{"$f":"IF(F9<>\"\",U9*F9,0)","v":0},null,null,null,null,{"$f":"IF(AND(C9>Mark_database!$C$13,'Alt2'!C9<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E9>Mark_database!$C$7,E9<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E9>Mark_database!$C$9,E9<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E9=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M9/Gødning_produktion!$G$29,0)","v":0},0,{"$f":"IF(AND(E9>10,E9<18),1,0)","v":0},null,"",null,{"$f":"Basis!AK9","v":0},null,{"$f":"Basis!AM9","v":0},{"$f":"IF(Basis!AN9>0,Basis!AN9,\"\")","v":""},null,{"$f":"Basis!R9","v":""},{"$f":"IF(E9=Basis!E9,0,Basis!R9)","v":0},null,0,{"$f":"IF(AND(BK9<>1,BM9>=0),BM9,IF(AND(BK9=1,BM9<40),40,IF(AND(BK9=1,BM9>=40),BM9,0)))","v":0},"","","",{"$f":"IF($F$22>=65,IF(AND(AJ9>1,AL9>1),AV9-AW9,\"\"),\nIF(AND(AJ9>1,AL9>1),(AV9-AW9)+500,\"\"))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Basis!C10","v":1},null,{"$f":"Basis!E10","v":1},{"$f":"IF(Basis!F10>0,Basis!F10,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C10>Mark_database!$C$13,'Alt2'!C10<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E10>Mark_database!$C$7,E10<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E10>Mark_database!$C$9,E10<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E10=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M10/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK10","v":0},null,{"$f":"Basis!AM10","v":0},{"$f":"IF(Basis!AN10>0,Basis!AN10,\"\")","v":""},null,{"$f":"Basis!R10","v":""},{"$f":"IF(E10=Basis!E10,0,Basis!R10)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C11","v":1},null,{"$f":"Basis!E11","v":1},{"$f":"IF(Basis!F11>0,Basis!F11,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C11>Mark_database!$C$13,'Alt2'!C11<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E11>Mark_database!$C$7,E11<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E11>Mark_database!$C$9,E11<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E11=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M11/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK11","v":0},null,{"$f":"Basis!AM11","v":0},{"$f":"IF(Basis!AN11>0,Basis!AN11,\"\")","v":""},null,{"$f":"Basis!R11","v":""},{"$f":"IF(E11=Basis!E11,0,Basis!R11)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C12","v":1},null,{"$f":"Basis!E12","v":1},{"$f":"IF(Basis!F12>0,Basis!F12,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C12>Mark_database!$C$13,'Alt2'!C12<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E12>Mark_database!$C$7,E12<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E12>Mark_database!$C$9,E12<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E12=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M12/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK12","v":0},null,{"$f":"Basis!AM12","v":0},{"$f":"IF(Basis!AN12>0,Basis!AN12,\"\")","v":""},null,{"$f":"Basis!R12","v":""},{"$f":"IF(E12=Basis!E12,0,Basis!R12)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C13","v":1},null,{"$f":"Basis!E13","v":1},{"$f":"IF(Basis!F13>0,Basis!F13,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C13>Mark_database!$C$13,'Alt2'!C13<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E13>Mark_database!$C$7,E13<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E13>Mark_database!$C$9,E13<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E13=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M13/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK13","v":0},null,{"$f":"Basis!AM13","v":0},{"$f":"IF(Basis!AN13>0,Basis!AN13,\"\")","v":""},null,{"$f":"Basis!R13","v":""},{"$f":"IF(E13=Basis!E13,0,Basis!R13)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C14","v":1},null,{"$f":"Basis!E14","v":1},{"$f":"IF(Basis!F14>0,Basis!F14,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C14>Mark_database!$C$13,'Alt2'!C14<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E14>Mark_database!$C$7,E14<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E14>Mark_database!$C$9,E14<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E14=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M14/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK14","v":0},null,{"$f":"Basis!AM14","v":0},{"$f":"IF(Basis!AN14>0,Basis!AN14,\"\")","v":""},null,{"$f":"Basis!R14","v":""},{"$f":"IF(E14=Basis!E14,0,Basis!R14)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C15","v":1},null,{"$f":"Basis!E15","v":1},{"$f":"IF(Basis!F15>0,Basis!F15,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C15>Mark_database!$C$13,'Alt2'!C15<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E15>Mark_database!$C$7,E15<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E15>Mark_database!$C$9,E15<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E15=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M15/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK15","v":0},null,{"$f":"Basis!AM15","v":0},{"$f":"IF(Basis!AN15>0,Basis!AN15,\"\")","v":""},null,{"$f":"Basis!R15","v":""},{"$f":"IF(E15=Basis!E15,0,Basis!R15)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C16","v":1},null,{"$f":"Basis!E16","v":1},{"$f":"IF(Basis!F16>0,Basis!F16,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C16>Mark_database!$C$13,'Alt2'!C16<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E16>Mark_database!$C$7,E16<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E16>Mark_database!$C$9,E16<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E16=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M16/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK16","v":0},null,{"$f":"Basis!AM16","v":0},{"$f":"IF(Basis!AN16>0,Basis!AN16,\"\")","v":""},null,{"$f":"Basis!R16","v":""},{"$f":"IF(E16=Basis!E16,0,Basis!R16)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C17","v":1},null,{"$f":"Basis!E17","v":1},{"$f":"IF(Basis!F17>0,Basis!F17,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C17>Mark_database!$C$13,'Alt2'!C17<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E17>Mark_database!$C$7,E17<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E17>Mark_database!$C$9,E17<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E17=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M17/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK17","v":0},null,{"$f":"Basis!AM17","v":0},{"$f":"IF(Basis!AN17>0,Basis!AN17,\"\")","v":""},null,{"$f":"Basis!R17","v":""},{"$f":"IF(E17=Basis!E17,0,Basis!R17)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,null,{"$f":"Basis!C18","v":1},null,{"$f":"Basis!E18","v":1},{"$f":"IF(Basis!F18>0,Basis!F18,\"\")","v":""},"","","","","",0,0,"","","",{"$error":"#DIV/0!"},"","","",0,0,null,null,null,null,{"$f":"IF(AND(C18>Mark_database!$C$13,'Alt2'!C18<Mark_database!$C$16),1,0)","v":0},{"$f":"IF(AND(E18>Mark_database!$C$7,E18<Mark_database!$C$10),1,0)","v":0},{"$f":"IF(AND(E18>Mark_database!$C$9,E18<Mark_database!$C$12),1,0)","v":0},{"$f":"IF(E18=Mark_database!$C$16,1,0)","v":0},{"$f":"IF(Gødning_produktion!$D$30>0,M18/Gødning_produktion!$G$29,0)","v":0},0,0,null,"",null,{"$f":"Basis!AK18","v":0},null,{"$f":"Basis!AM18","v":0},{"$f":"IF(Basis!AN18>0,Basis!AN18,\"\")","v":""},null,{"$f":"Basis!R18","v":""},{"$f":"IF(E18=Basis!E18,0,Basis!R18)","v":0},null,0,0,"","","",{"$error":"#DIV/0!"}]
[null,"I alt, hektar, kg NH4-N og kr. på bedriften",null,null,null,{"$f":"SUM(F8:F18)-F36-F37-SUMIF(E8:E18,1,F8:F18)","v":0},null,null,null,null,null,null,{"$f":"S19","v":0},null,null,null,{"$f":"SUM(R8:R18)","v":0},null,{"$f":"SUM(S8:S18)","v":0},{"$f":"SUM(T8:T18)","v":0},null,{"$f":"SUM(V8:V18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ8:AQ18)","v":0}]
[null,"Oplysninger om kvælstoftilførslen",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AND(F19>0,M19<F28,F27>F23)),\"OBS! Der er mere kvælstof til rådighed, end der kan udbringes. Der er udbragt \"&ROUND(S20,0)&\" kg NH4-N pr. ha.\",\"\")","v":""},null,null,null,null,{"$f":"S19/F19","v":{"$error":"#DIV/0!"}},{"$f":"T19/F19","v":{"$error":"#DIV/0!"}}]
[null,"Max. tilførsel af udnyttet N pr. ha",null,null,null,50,null,null,null,null,"kg udnyttet N",null,null,{"$f":"IF(F21<65,\"*) Incl. ekstra økologitilskud på 500 kr. pr. ha på grund af lav N-tilførsel.\",\"\")","v":"*) Incl. ekstra økologitilskud på 500 kr. pr. ha på grund af lav N-tilførsel."}]
[null,"Max. tilførsel af ammonium N pr. ha",null,null,null,{"$f":"F21*Gødning_produktion!O47","v":{"$error":"#DIV/0!"}},null,null,null,null,"kg ammonium N"]
[null,"Max. total tilførsel af total-N i alt",null,null,null,{"$f":"IF(F19=0,0,F22*F19/F30%)","v":0},null,null,null,null,"kg total-N"]
[null,"Max. total tilførsel af NH4-N i alt",null,null,null,{"$f":"IF(Gødning_produktion!D47>0,F19*F22,0)","v":0},null,null,null,null,"kg NH4-N",null,null,{"$f":"IF(M19>F28+0.1,\"OBS! Der planlægges at anvende mere gødning, end der er til rådighed! Gentag optimeringen.\",\"\")","v":""}]
[null,"    -heraf tilført ved efterårsgødskning",null,null,null,{"$f":"IF(V19<Gødning_produktion!G47,V19,Gødning_produktion!G47)","v":0},null,null,null,null,"kg NH4-N"]
[null,"    -heraf max. tilførsel ved forårsgødskningen",null,null,null,{"$f":"IF(AND(F30>0,(F24-F25)>0),F24-F25,0)","v":0},null,null,null,null,"kg NH4-N"]
[null,"Kg total-N i husdyrgødning til rådighed ved forårsgødskning",null,null,null,{"$f":"IF(F28>0.01,F28/(Gødning_produktion!G47/Gødning_produktion!F47),0)","v":0},null,null,null,null,"kg total-N"]
[null,"Kg NH4-N i husdyrgødning til rådighed ved forårsgødskning",null,null,null,{"$f":"IF(Gødning_produktion!G47-F25>0,Gødning_produktion!G47-F25,0.01)","v":0.01},null,null,null,null,"kg NH4-N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sædskifte med frøgræs og kløverfrø:"]
[null,"Kg NH4-N i husdyrgødning til rådighed ved forårsgødskning",null,null,null,{"$f":"IF(F19>0,F28/F19,0)","v":0},null,null,null,null,"kg NH4-N pr. ha"]
[null,"Gennemsnitlig ammoniumandel",null,null,null,{"$f":"IF(F27>0,F28/F27*100,0)","v":0},null,null,null,null,"pct.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Areal med frøgræs",null,null,null,null,{"$f":"SUMIF(AG8:AG18,1,F8:F18)","v":0},"hektar"]
[null,"Udbragte næringsstofmængder:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Areal med andre afgrøder",null,null,null,null,{"$f":"F19-AG30","v":0},"hektar"]
[null,"Totalkvælstof",null,null,null,{"$f":"IF(F19=0,0,T20)","v":0},null,null,null,null,"kg total-N pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB II i frøgræs",null,null,null,null,{"$f":"SUMIF(AG8:AG18,1,R8:R18)","v":0},"kr."]
[null,"Ammoniumkvælstof",null,null,null,{"$f":"IF(F19=0,0,S20)","v":0},null,null,null,null,"kg NH4-N pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB II i andre afgrøder",null,null,null,null,{"$f":"Q19-AG32","v":0},"kr."]
[null,"Fosfor",null,null,null,{"$f":"IF(F19=0,0,F32*Gødning_produktion!H47/Gødning_produktion!F47)","v":0},null,null,null,null,"kg fosfor pr. ha"]
[null,"Kalium",null,null,null,{"$f":"IF(F19=0,0,F32*Gødning_produktion!I47/Gødning_produktion!F47)","v":0},null,null,null,null,"kg kalium pr. ha"]
[null,"Efterafgrøder, foder",null,null,null,{"$f":"SUMIF(AH8:AH18,1,F8:F18)","v":0},null,null,null,null,"ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sædskifte uden frøgræs og kløverfrø:"]
[null,"Efterafgrødeareal, grøngødning",null,null,null,{"$f":"SUMIF(E8:E18,19,F8:F18)","v":0},null,null,null,null,"ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB II i alternativ til frøgræs",null,null,null,null,{"$f":"AQ19","v":0},"kr."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB II i andre afgrøder",null,null,null,null,{"$f":"Basis!Q19-'Alt2'!AG37","v":0},"kr."]
[null,"Frøgræs + kløverfrø",null,null,null,{"$f":"SUMIF(AG8:AG18,1,F8:F18)","v":0},null,null,null,null,"ha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ændring af dækningsbidrag:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB II i frø i forhold til alternative afgrøder",null,null,null,null,{"$f":"AG32-AG37","v":0},"kr."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ændret DB II i andre afgrøder",null,null,null,null,{"$f":"AG33-AG38","v":0},"kr."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet ændring i DB II",null,null,null,null,{"$f":"AG41+AG42","v":0},"kr."]

{"sheet":"Mark_database","index":5,"n_rows":31,"n_cols":46,"rows_kept":31,"cut":false,"hidden":false,"merged":[[4,9,4,10],[4,37,4,38]]}
[null,"Rediger afgrøder, kvælstofnormer, afgrødepris og dyrkningsomkostninger"]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
[null,null,null,"Responsfunktion, 2. grad",null,null,null,"Forfrugts-","Afgrødepris,","Omkostninger, kr. pr. ha",null,"Efterårs-","Antal","Antal",null,null,null,"Vand-",null,null,"Stigning",null,null,null,null,null,null,null,null,null,null,"Responsfunktion, 2. grad",null,null,null,"Forfrugts-","Afgrødepris,","Omkostninger, kr. pr. ha",null,"Efterårs-","Antal","Antal",null,null,null,"Vand-"]
[null,null,"Nr.","X2","X","k","N-norm,","værdi,","kr. pr. a.e.","stykomk.","maskiner","gødskning","stub-","rad-","Lugning","Rense-","Skår-","procent",null,null,"ff. kløvergr",null,null,null,null,null,null,null,null,null,"Nr.","X2","X","k","N-norm,","værdi,","kr. pr. a.e.","stykomk.","maskiner","gødskning","stub-","rad-","Lugning","Rense-","Skår-","procent"]
[null,"-",1,null,null,null,"kg N/ha","kg N/ha","el. hkg",null,"excl. udbr.","kg NH4-N","harvninger","rensninger","timer/ha","procent","lægning","v. høst",null,null,null,null,null,null,null,null,null,null,null,"-",1,null,null,null,"kg N/ha","kg N/ha","el. hkg",null,"excl. udbr.","kg NH4-N","harvninger","rensninger","timer/ha","procent","lægning","v. høst"]
[null,"Vårsæd, sandjord",2,{"$f":"'N-responser'!H48","v":-6.7142857142857163E-4},{"$f":"'N-responser'!I48","v":0.21328571428571433},{"$f":"'N-responser'!J48","v":28.342857142857142},159,0,150,{"$f":"'Omkostninger salgsafgrøder'!I206","v":731},{"$f":"'Omkostninger salgsafgrøder'!I240","v":3064.2156249999998},null,null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,"Vårsæd, sandjord",2,{"$f":"'N-responser'!AJ48","v":0},{"$f":"'N-responser'!AK48","v":0},{"$f":"'N-responser'!AL48","v":0},159,0,150,{"$f":"'Omkostninger salgsafgrøder'!AK206","v":0},{"$f":"'Omkostninger salgsafgrøder'!AK240","v":0}]
[null,"Vårsæd, lerjord",3,{"$f":"'N-responser'!H51","v":-6.7142857142857163E-4},{"$f":"'N-responser'!I51","v":0.21328571428571433},{"$f":"'N-responser'!J51","v":32.342857142857142},150,0,150,{"$f":"'Omkostninger salgsafgrøder'!I223","v":731},{"$f":"'Omkostninger salgsafgrøder'!I238","v":3545.75},null,null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,"Vårsæd, lerjord",3,{"$f":"'N-responser'!AJ51","v":0},{"$f":"'N-responser'!AK51","v":0},{"$f":"'N-responser'!AL51","v":0},150,0,150,{"$f":"'Omkostninger salgsafgrøder'!AK223","v":0},{"$f":"'Omkostninger salgsafgrøder'!AK238","v":0}]
[null,"Vintersæd, sandjord",4,{"$f":"'N-responser'!H49","v":-6.1428571428571435E-4},{"$f":"'N-responser'!I49","v":0.23985714285714288},{"$f":"'N-responser'!J49","v":27.828571428571429},202,0,170,{"$f":"'Omkostninger salgsafgrøder'!I654","v":980},{"$f":"'Omkostninger salgsafgrøder'!I688","v":2895.8931250000001},null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,"Vintersæd, sandjord",4,{"$f":"'N-responser'!AJ49","v":0},{"$f":"'N-responser'!AK49","v":0},{"$f":"'N-responser'!AL49","v":0},202,0,170,{"$f":"'Omkostninger salgsafgrøder'!AK654","v":0},{"$f":"'Omkostninger salgsafgrøder'!AK688","v":0}]
[null,"Vintersæd, lerjord",5,{"$f":"'N-responser'!H52","v":-6.1428571428571435E-4},{"$f":"'N-responser'!I52","v":0.23985714285714288},{"$f":"'N-responser'!J52","v":31.828571428571429},221,0,170,{"$f":"'Omkostninger salgsafgrøder'!I670","v":980},{"$f":"'Omkostninger salgsafgrøder'!I686","v":3578.5625},null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,"Vintersæd, lerjord",5,{"$f":"'N-responser'!AJ52","v":0},{"$f":"'N-responser'!AK52","v":0},{"$f":"'N-responser'!AL52","v":0},221,0,170,{"$f":"'Omkostninger salgsafgrøder'!AK670","v":0},{"$f":"'Omkostninger salgsafgrøder'!AK686","v":0}]
[null,"Vinterraps",6,{"$f":"'N-responser'!H54","v":-2.6200000000000019E-4},{"$f":"'N-responser'!I54","v":0.11790000000000002},{"$f":"'N-responser'!J54","v":18.239999999999998},213,18,650,{"$f":"'Omkostninger salgsafgrøder'!I1057","v":785},{"$f":"'Omkostninger salgsafgrøder'!I1072","v":3683.5925925925926},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vinterraps",6,{"$f":"'N-responser'!AJ54","v":0},{"$f":"'N-responser'!AK54","v":0},{"$f":"'N-responser'!AL54","v":0},213,18,650,{"$f":"'Omkostninger salgsafgrøder'!AK1057","v":0},{"$f":"'Omkostninger salgsafgrøder'!AK1072","v":0},0]
[null,"Bælgsæd",7,0,0,30,0,18,300,{"$f":"'Omkostninger salgsafgrøder'!I860","v":1238},{"$f":"'Omkostninger salgsafgrøder'!I877","v":4715.7956349206352},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bælgsæd",7,0,0,30,0,18,300,{"$f":"'Omkostninger salgsafgrøder'!AK860","v":0},{"$f":"'Omkostninger salgsafgrøder'!AK877","v":0}]
[null,"Kløvergræs, foder eller biogas",8,-2.0577777777777755E-4,0.15380666666666659,58.375,75,115,140,{"$f":"'Omkostninger grovfoder'!F160","v":2590},{"$f":"'Omkostninger grovfoder'!F192","v":4392.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kløvergræs, foder eller biogas",8,-2.0577777777777755E-4,0.15380666666666659,58.375,75,115,140,{"$f":"'Omkostninger grovfoder'!AH160","v":0},{"$f":"'Omkostninger grovfoder'!AH192","v":0}]
[null,"Kløvergræs, grøngødning",9,0,0,0,0,150,0,{"$f":"'Omkostninger grovfoder'!F376","v":2080},{"$f":"'Omkostninger grovfoder'!F408","v":730},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kløvergræs, grøngødning",9,0,0,0,0,150,0,{"$f":"'Omkostninger grovfoder'!AH376","v":0},{"$f":"'Omkostninger grovfoder'!AH408","v":0}]
[null,"Silomajs, foder",10,-3.0450000000000035E-4,0.11056500000000007,84.262500000000003,184,0,140,{"$f":"'Omkostninger grovfoder'!F709","v":2138},{"$f":"'Omkostninger grovfoder'!F748","v":3933.8157894736842},null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,"Silomajs, foder",10,-3.0450000000000035E-4,0.11056500000000007,84.262500000000003,184,0,140,{"$f":"'Omkostninger grovfoder'!AH709","v":0},{"$f":"'Omkostninger grovfoder'!AH748","v":0}]
[null,"Alm. rajgræs",11,-2.41517857142857E-4,8.9732142857142871E-2,4.5557142857142843,170,{"$f":"12/0.85","v":14.117647058823529},1250,{"$f":"'Omkostninger salgsafgrøder'!I1108","v":1362},{"$f":"'Omkostninger salgsafgrøder'!I1124","v":3164.6183333333333},0,4,0,2,35,0,25,null,null,null,null,null,null,null,null,null,null,null,"Alm. rajgræs",11,-2.41517857142857E-4,8.9732142857142871E-2,4.5557142857142843,170,{"$f":"12/0.85","v":14.117647058823529},1250,{"$f":"'Omkostninger salgsafgrøder'!AK1108","v":0},{"$f":"'Omkostninger salgsafgrøder'!AK1124","v":0},0,4,0,2,35,0,25]
[null,"Thimothe",12,-5.758928571428575E-4,0.10087500000000002,3.0178571428571432,110,18,2200,{"$f":"'Omkostninger salgsafgrøder'!P1108","v":665.5},{"$f":"'Omkostninger salgsafgrøder'!P1124","v":3637.5882352941176},40,2,0,4,15,1,15,null,null,null,null,null,null,null,null,null,null,null,"Thimothe",12,-5.758928571428575E-4,0.10087500000000002,3.0178571428571432,110,18,2200,{"$f":"'Omkostninger salgsafgrøder'!AR1108","v":0},{"$f":"'Omkostninger salgsafgrøder'!AR1124","v":0},40,2,0,4,15,1,15]
[null,"Rajsvingel",13,-3.2362459546925567E-4,8.2921867776236724E-2,4.5302357836338398,160,18,1200,{"$f":"'Omkostninger salgsafgrøder'!S1108","v":1238.2},{"$f":"'Omkostninger salgsafgrøder'!S1124","v":3098.08},0,2,0,4,35,0,25,null,null,null,null,null,null,null,null,null,null,null,"Rajsvingel",13,-3.2362459546925567E-4,8.2921867776236724E-2,4.5302357836338398,160,18,1200,{"$f":"'Omkostninger salgsafgrøder'!AU1108","v":0},{"$f":"'Omkostninger salgsafgrøder'!AU1124","v":0},0,2,0,4,35,0,25]
[null,"Hundegræs",14,-4.6160420121838549E-4,0.13698308429029327,2.0173610843268328,200,18,1800,{"$f":"'Omkostninger salgsafgrøder'!V1108","v":967.6},{"$f":"'Omkostninger salgsafgrøder'!V1124","v":3670.9058823529413},50,2,0,4,15,1,15,null,null,null,null,null,null,null,null,null,null,null,"Hundegræs",14,-4.6160420121838549E-4,0.13698308429029327,2.0173610843268328,200,18,1800,{"$f":"'Omkostninger salgsafgrøder'!AX1108","v":0},{"$f":"'Omkostninger salgsafgrøder'!AX1124","v":0},50,2,0,4,15,1,15]
[null,"Rødsvingel",15,-9.1249999999999957E-4,9.3049999999999938E-2,9.9710000000000001,150,18,1700,{"$f":"'Omkostninger salgsafgrøder'!Y1108","v":1270},{"$f":"'Omkostninger salgsafgrøder'!Y1124","v":3048.6},60,2,0,2,25,0,25,null,null,null,null,null,null,null,null,null,null,null,"Rødsvingel",15,-9.1249999999999957E-4,9.3049999999999938E-2,9.9710000000000001,150,18,1700,{"$f":"'Omkostninger salgsafgrøder'!BA1108","v":0},{"$f":"'Omkostninger salgsafgrøder'!BA1124","v":0},60,2,0,2,25,0,25]
[null,"Hvidkløver til frø",16,0,0,1.5,0,115,4200,{"$f":"'Omkostninger salgsafgrøder'!I1153","v":2188},{"$f":"'Omkostninger salgsafgrøder'!I1170","v":3213.7777777777778},null,2,0,2,45,1,15,null,null,null,null,null,null,null,null,null,null,null,"Hvidkløver til frø",16,0,0,1.5,0,115,4200,{"$f":"'Omkostninger salgsafgrøder'!AK1153","v":0},{"$f":"'Omkostninger salgsafgrøder'!AK1170","v":0},null,2,0,2,45,1,15]
[null,"Rødkløver til frø",17,0,0,2.5,0,115,3500,{"$f":"'Omkostninger salgsafgrøder'!I1200","v":2189},{"$f":"'Omkostninger salgsafgrøder'!I1217","v":2994.7777777777778},null,2,0,2,45,1,15,null,null,null,null,null,null,null,null,null,null,null,"Rødkløver til frø",17,0,0,2.5,0,115,3500,{"$f":"'Omkostninger salgsafgrøder'!AK1200","v":0},{"$f":"'Omkostninger salgsafgrøder'!AK1217","v":0},null,2,0,2,45,1,15]
[null,"Efterafgr., foder, eftervirk. 50 N",18,0,0,23,0,50,140,{"$f":"J15","v":2080},{"$f":"K15+1000","v":1730},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efterafgr., foder, eftervirk. 50 N",18,0,0,23,0,50,140,{"$f":"AL15","v":0},{"$f":"AM15+1000","v":1000}]
[null,"Efterafgr., pligtige, eftervirk. 20 N",19,0,0,0,0,{"$f":"17/0.85","v":20},0,{"$f":"J15","v":2080},{"$f":"K15","v":730},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efterafgr., pligtige, eftervirk. 20 N",19,0,0,0,0,{"$f":"17/0.85","v":20},0,{"$f":"AL15","v":0},{"$f":"AM15","v":0}]
[null,"Efterafgr., grøngød., eftervirk. 50 N",20,0,0,0,0,50,0,{"$f":"J15","v":2080},{"$f":"K15","v":730},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efterafgr., grøngød., eftervirk. 50 N",20,0,0,0,0,50,0,{"$f":"AL15","v":0},{"$f":"AM15","v":0}]
[null,"Vedvarende græs",21,-9.2599999999999798E-5,6.9212999999999941E-2,26.268750000000004,157,18,140,0,{"$f":"K15","v":730},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vedvarende græs",21,-9.2599999999999798E-5,6.9212999999999941E-2,26.268750000000004,157,18,140,0,{"$f":"AM15","v":0}]
[null,"Vintersæd, sandjord, ff. kløvergr.",22,{"$f":"'N-responser'!H50","v":-6.2857142857142864E-4},{"$f":"'N-responser'!I50","v":0.22771428571428576},{"$f":"'N-responser'!J50","v":45.05714285714285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vintersæd, sandjord, ff. kløvergr.",null,{"$f":"'N-responser'!AE50","v":0},{"$f":"'N-responser'!AF50","v":0},{"$f":"'N-responser'!AG50","v":0}]
[null,"Vintersæd, lerjord, ff kløvergr.",23,{"$f":"'N-responser'!H53","v":-6.2857142857142864E-4},{"$f":"'N-responser'!I53","v":0.22771428571428576},{"$f":"'N-responser'!J53","v":50.05714285714285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vintersæd, lerjord, ff kløvergr.",null,{"$f":"'N-responser'!AE53","v":0},{"$f":"'N-responser'!AF53","v":0},{"$f":"'N-responser'!AG53","v":0}]
[null,"Vårsæd, sandjord, ff. kløvegræs",24,0,0,45]
[null,"Vårsæd, lerjord, ff. kløvergræs",25,0,0,50]

{"sheet":"Gødning_database","index":6,"n_rows":24,"n_cols":21,"rows_kept":24,"cut":false,"hidden":false,"merged":[[6,9,7,9]]}
[null,"Rediger gødningstyper og -indhold"]
[]
[]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,"TS","Tot-N","NH4-N","P","K","Andel ","Krav til N-udnyt-telse, %"]
[null,null,null,"%","kg/t","kg/t","kg/t","kg/t","økologi, %"]
[null,"-",1,null,null,null,null,null,50]
[null,"Slagtesvinegylle",2,5,4.3,2.7,1.05,2.1,100,80,null,null,"Slagtesvinegylle",2,5,4.3,2.7,1.05,2.1,100,80]
[null,"Sogylle",3,5,4.3,2.7,1.05,2.1,100,80,null,null,"Sogylle",3,5,4.3,2.7,1.05,2.1,100,80]
[null,"Kvæggylle",4,7,3.3,1.8,0.8,3,100,75,null,null,"Kvæggylle",4,7,3.3,1.8,0.8,3,100,75]
[null,"Dybstrøelse, kvæg",5,27.5,8.5,1.5,2.5,5,100,50,null,null,"Dybstrøelse, kvæg",5,27.5,8.5,1.5,2.5,5,100,50]
[null,"Dybstrøelse, svin",6,25.3,11,3,4,5,100,50,null,null,"Dybstrøelse, svin",6,25.3,11,3,4,5,100,50]
[null,"Fjerkrægødning",7,46.3,20.766666666666666,3,7.2,2,100,70,null,null,"Fjerkrægødning",7,46.3,20.766666666666666,3,7.2,2,100,70]
[null,"Afgasset gylle",8,3,4.26,2.5,0.6,3.5,100,65,null,null,"Afgasset gylle",8,3,4.26,2.5,0.6,3.5,100,65]
[null,"Øgro 10-3-1",9,null,100,80,26,10,100,40,null,null,"Øgro 10-3-1",9,null,100,80,26,10,100,40]
[null,"Vinasse, flydende",10,null,35,14,0,70,100,40,null,null,"Vinasse, flydende",10,null,35,14,0,70,100,40]
[null,"Vinasse, tør",11,null,7,2.8,0,210,100,40,null,null,"Vinasse, tør",11,null,7,2.8,0,210,100,40]
[null,"Ny type 1",12,null,null,null,null,null,null,null,null,null,"Ny type 1",12]
[null,"Ny type 2",13,null,null,null,null,null,null,null,null,null,"Ny type 2",13]
[null,"Ny type 3",14,null,null,null,null,null,null,null,null,null,"Ny type 3",14]
[null,"Ny type 4",15,null,null,null,null,null,null,null,null,null,"Ny type 4",15]
[null,"Ny type 5",16,null,null,null,null,null,null,null,null,null,"Ny type 5",16]

{"sheet":"Brændværdi","index":7,"n_rows":49,"n_cols":7,"rows_kept":49,"cut":false,"hidden":true,"merged":[[0,0,0,2],[24,5,24,6]]}
["Udfyld kun de grå celler"]
["Brændværdi beregning",null," ",null,null," "]
["Indsæt CH4%",{"$f":"#REF!","v":{"$error":"#REF!"}},"vol%"]
["Indsæt temperatur",{"$f":"IF(#REF!=TRUE,52,38)","v":{"$error":"#REF!"}},"gradC"]
["Massefylde (biogas)",{"$f":"(16.043*101.325/(8.3144*(273.15+B4))*B3)+(44*101.325/(8.3144*(273.15+B4))*(1-B3))","v":{"$error":"#REF!"}},"kg/m3"]
["Brændværdi (biogas)",{"$f":"50.014*(16.043*101.325/(8.3144*(273.15+B4)))*B3/3.6","v":{"$error":"#REF!"}},"kWh/m3"]
[null,{"$f":"50.014*(16.043*101.325/(8.3144*(273.15+B4)))*B3","v":{"$error":"#REF!"}},"MJ/m3"]
[]
["Nødvendig Biogas for produktion af",0,"kWhe",{"$f":"B9/(B6*0.37)","v":{"$error":"#REF!"}},"m3/h"]
[]
["Biogasproduction, m3/h",{"$f":"#REF!","v":{"$error":"#REF!"}},"m3/h",{"$f":"B11*B6","v":{"$error":"#REF!"}},"kW"]
["Biogas, Nm3/h",{"$f":"B11/(273.15+B4)*273.15","v":{"$error":"#REF!"}},"Nm3/h, 0 C, 1,013 bar",{"$f":"D11","v":{"$error":"#REF!"}},"kW"]
["Biogas til CHP",{"$f":"IF(D9=0,B11,D9)","v":{"$error":"#REF!"}},"m3/h",{"$f":"B13*B6","v":{"$error":"#REF!"}},"kW"]
["Biogas til dampkedel",{"$f":"B11-B13","v":{"$error":"#REF!"}},"m3/h",{"$f":"B14*B6","v":{"$error":"#REF!"}},"kW"]
[]
["CHP",{"$f":"IF(D9=0,B11,D9)","v":{"$error":"#REF!"}},"m3/h"]
["Elektricitet"," ",null,{"$f":"$B$16*$B$6*0.39","v":{"$error":"#REF!"}},"kW"]
["Varme (damp)",null,null,{"$f":"$B$16*$B$6*0.19","v":{"$error":"#REF!"}},"kW"," ","  "]
["Varme (varmt vand)",null,null,{"$f":"$B$16*$B$6*0.29","v":{"$error":"#REF!"}},"kW"]
["Tab",null,null,{"$f":"$B$16*$B$6*0.13","v":{"$error":"#REF!"}},"kW",null," "]
[]
["Dampkedel",{"$f":"IF(B9>0,B14,0)","v":0},"m3/h",{"$f":"B22*B6","v":{"$error":"#REF!"}},"kW"]
["Varme (damp)",null,null,{"$f":"D22*0.85","v":{"$error":"#REF!"}},"kW"]
["Tab",null,null,{"$f":"0.15*D22","v":{"$error":"#REF!"}},"kW"]
["Drifttimer",{"$f":"#REF!","v":{"$error":"#REF!"}},"h",null,null,"Årsproduktion"]
["Total energi produktion",null,null,null,null,"MW","GJ"]
["Elektricitet",null,{"$f":"D27/D31","v":{"$error":"#REF!"}},{"$f":"D17","v":{"$error":"#REF!"}},"kW",{"$f":"$B$25*D27/1000","v":{"$error":"#REF!"}},{"$f":"F27*3.6","v":{"$error":"#REF!"}}]
["Varme (damp)",null,{"$f":"D28/D31","v":{"$error":"#REF!"}},{"$f":"D18+D23","v":{"$error":"#REF!"}},"kW",{"$f":"$B$25*D28/1000","v":{"$error":"#REF!"}},{"$f":"F28*3.6","v":{"$error":"#REF!"}}]
["Varme (varmt vand)",null,{"$f":"D29/D31","v":{"$error":"#REF!"}},{"$f":"D19","v":{"$error":"#REF!"}},"kW",{"$f":"$B$25*D29/1000","v":{"$error":"#REF!"}},{"$f":"F29*3.6","v":{"$error":"#REF!"}}]
["Tab",null,{"$f":"D30/D31","v":{"$error":"#REF!"}},{"$f":"D20+D24","v":{"$error":"#REF!"}},"kW",{"$f":"$B$25*D30/1000","v":{"$error":"#REF!"}},{"$f":"F30*3.6","v":{"$error":"#REF!"}}]
["Kontrol",null,null,{"$f":"SUM(D27:D30)","v":{"$error":"#REF!"}},"kW",{"$f":"$B$25*D31/1000","v":{"$error":"#REF!"}},{"$f":"F31*3.6","v":{"$error":"#REF!"}}]
[]
[]
["Brændværdi","kWh/Nm3","MJ/Nm3"]
[null,null," "]
["Naturgas",10.948399999999999,{"$f":"B36*3.6","v":39.414239999999999}]
["Metan",9.9439553546675814,{"$f":"B37*3.6","v":35.798239276803294}]
["Biogas",{"$f":"B6*(273.15+B4)/273.15","v":{"$error":"#REF!"}},{"$f":"B38*3.6","v":{"$error":"#REF!"}}]
[]
[1,"Nm3 Naturgas  =",{"$f":"B36/B37*A40","v":1.101010574716724},"Nm3","Metan"]
[1,"Nm3 Metan     =",{"$f":"B37/B36*A41","v":0.90825648995904262},"Nm3","Naturgas"]
[1,"Nm3 Biogas    =",{"$f":"B38/B36*A42","v":{"$error":"#REF!"}},"Nm3","Naturgas"]
[1,"Nm3 Naturgas  =",{"$f":"B36/B38*A43","v":{"$error":"#REF!"}},"Nm3","Biogas"]
[]
[{"$f":"$B$12*$B$25","v":{"$error":"#REF!"}},"Nm3 Biogas    =",{"$f":"A45*B3","v":{"$error":"#REF!"}},"Nm3","Metan"]
[{"$f":"$B$12*$B$25","v":{"$error":"#REF!"}},"Nm3 Biogas    =",{"$f":"C45*C41","v":{"$error":"#REF!"}},"Nm3","Naturgas"]
[null,null," "]
[{"$f":"1425*650/0.9","v":1029166.6666666666},"Nm3 Naturgas =",{"$f":"A48*C43","v":{"$error":"#REF!"}},"Nm3","Biogas"]
[{"$f":"1425*650/0.9","v":1029166.6666666666},"Nm3 Naturgas =",{"$f":"A48*C40","v":1133123.3831459617},"Nm3","Biogas"]

{"sheet":"Sheet3","index":8,"n_rows":50,"n_cols":23,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O6*41%","v":{"$error":"#REF!"}},"kWEl"]
[null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"m3/d"]
[null,null,null,null,null,null,null,null,{"$f":"#REF!*0.01","v":{"$error":"#REF!"}},"v/v CH4",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kWTot"]
[null,null,null,null,null,null,null,null,{"$f":"#REF!*0.01","v":{"$error":"#REF!"}},"v/v CO2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O6-V4)*0.85","v":{"$error":"#REF!"}},"kWTh"]
[]
[]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"t/d"]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"t/d"]
[null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t VS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t TS"]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"t/d",null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},"kg/t N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t VS"]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t TS",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t Ash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},"kg/t N"]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t VS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t P"]
[{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},"kg/t N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t K"]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t P",null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"t/d"]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t K",null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t TS"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t VS"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},"kg/t N"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t Ash"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"t/d"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t CO2"]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"t/d",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t NH4-N"]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t TS"]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t VS"]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"t/d"]
[null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t Ash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t CO2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t NH4-N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"t/d"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t TS"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t VS",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"t/d"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t N",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t TS"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t Ash",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t VS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t Ash"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"t/d"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t TS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"t/d"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kg/t VS"]

{"sheet":"Udskrift","index":9,"n_rows":224,"n_cols":35,"rows_kept":224,"cut":false,"hidden":false,"merged":[[76,6,76,8],[76,9,76,11],[76,12,76,14],[76,15,76,17],[76,18,76,20],[100,20,100,23],[102,20,102,23],[106,20,106,23],[107,20,107,23],[96,20,96,23],[99,20,99,23],[101,20,101,23],[86,18,86,21],[15,14,16,17],[15,19,16,22],[105,20,105,23],[108,20,108,23],[21,9,21,12],[21,14,21,17],[21,19,21,22],[70,17,70,19],[70,20,70,22],[70,23,70,25],[63,20,63,22],[4,1,4,11],[5,1,5,11],[6,1,6,11],[7,1,7,11],[17,19,17,22],[18,19,18,22],[19,19,19,22],[71,26,71,29],[72,14,72,16],[72,17,72,19],[72,20,72,22],[72,23,72,25],[72,26,72,29],[71,0,71,6],[71,7,71,13],[71,14,71,16],[71,17,71,19],[71,20,71,22],[71,23,71,25],[69,26,69,29],[70,0,70,6],[70,7,70,13],[70,14,70,16],[15,9,16,12],[69,0,69,6],[69,7,69,13],[69,14,69,16],[69,17,69,19],[69,20,69,22],[69,23,69,25],[67,26,67,29],[68,0,68,6],[68,7,68,13],[68,14,68,16],[68,17,68,19],[68,20,68,22],[68,23,68,25],[68,26,68,29],[67,0,67,6],[67,7,67,13],[67,14,67,16],[67,17,67,19],[67,20,67,22],[67,23,67,25],[66,0,66,6],[66,7,66,13],[66,14,66,16],[66,17,66,19],[66,20,66,22],[66,23,66,25],[66,26,66,29],[65,0,65,6],[65,7,65,13],[65,14,65,16],[65,17,65,19],[65,20,65,22],[65,23,65,25],[65,26,65,29],[64,0,64,6],[64,7,64,13],[64,14,64,16],[64,17,64,19],[64,20,64,22],[64,23,64,25],[64,26,64,29],[63,0,63,6],[63,7,63,13],[63,23,63,25],[63,26,63,29],[62,14,62,16],[62,17,62,19],[62,20,62,22],[62,23,62,25],[62,26,62,29],[61,0,61,6],[61,7,61,13],[61,14,61,16],[61,17,61,19],[61,20,61,22],[61,23,61,25],[61,26,61,29],[59,26,59,29],[60,14,60,16],[60,17,60,19],[60,20,60,22],[60,26,60,29],[84,6,84,8],[84,9,84,11],[84,12,84,14],[84,15,84,17],[84,18,84,20],[84,21,84,23],[82,21,82,23],[80,21,80,23],[78,21,78,23],[77,6,77,8],[77,9,77,11],[77,12,77,14],[77,15,77,17],[77,18,77,20],[77,21,77,23],[63,14,63,16],[63,17,63,19],[62,0,62,6],[62,7,62,13],[83,6,83,8],[83,9,83,11],[83,12,83,14],[83,15,83,17],[83,18,83,20],[83,21,83,23],[82,6,82,8],[82,9,82,11],[82,12,82,14],[82,15,82,17],[82,18,82,20],[81,6,81,8],[81,9,81,11],[81,12,81,14],[81,15,81,17],[81,18,81,20],[81,21,81,23],[80,6,80,8],[80,9,80,11],[80,12,80,14],[80,15,80,17],[80,18,80,20],[93,20,93,23],[3,15,3,26],[4,15,4,26],[5,15,5,26],[87,20,87,23],[88,20,88,23],[89,20,89,23],[84,24,84,26],[90,20,90,23],[91,20,91,23],[92,20,92,23],[86,13,86,16],[18,14,18,17],[19,14,19,17],[20,14,20,17],[55,22,55,26],[17,14,17,17],[79,12,79,14],[79,15,79,17],[79,18,79,20],[79,21,79,23],[78,12,78,14],[59,14,59,16],[59,17,59,22],[3,1,3,11],[76,24,76,26],[77,24,77,26],[78,24,78,26],[79,24,79,26],[80,24,80,26],[81,24,81,26],[82,24,82,26],[83,24,83,26],[76,21,76,23],[6,15,6,26],[7,15,7,26],[70,26,70,29],[20,19,20,22],[18,9,18,12],[19,9,19,12],[20,9,20,12],[17,9,17,12],[79,6,79,8],[78,6,78,8],[78,15,78,17],[78,18,78,20],[79,9,79,11],[78,9,78,11],[115,14,115,16],[115,17,115,22],[115,26,115,29],[116,14,116,16],[116,17,116,19],[116,20,116,22],[116,26,116,29],[117,0,117,6],[117,7,117,13],[117,14,117,16],[117,17,117,19],[117,20,117,22],[117,23,117,25],[117,26,117,29],[118,0,118,6],[118,7,118,13],[118,14,118,16],[118,17,118,19],[118,20,118,22],[118,23,118,25],[118,26,118,29],[119,0,119,6],[119,7,119,13],[119,14,119,16],[119,17,119,19],[119,20,119,22],[119,23,119,25],[119,26,119,29],[120,0,120,6],[120,7,120,13],[120,14,120,16],[120,17,120,19],[120,20,120,22],[120,23,120,25],[120,26,120,29],[121,0,121,6],[121,7,121,13],[121,14,121,16],[121,17,121,19],[121,20,121,22],[121,23,121,25],[121,26,121,29],[122,0,122,6],[122,7,122,13],[122,14,122,16],[122,17,122,19],[122,20,122,22],[122,23,122,25],[122,26,122,29],[123,0,123,6],[123,7,123,13],[123,14,123,16],[123,17,123,19],[123,20,123,22],[123,23,123,25],[123,26,123,29],[124,0,124,6],[124,7,124,13],[124,14,124,16],[124,17,124,19],[124,20,124,22],[124,23,124,25],[124,26,124,29],[125,0,125,6],[125,7,125,13],[125,14,125,16],[125,17,125,19],[125,20,125,22],[125,23,125,25],[125,26,125,29],[126,0,126,6],[126,7,126,13],[126,14,126,16],[126,17,126,19],[126,20,126,22],[126,23,126,25],[126,26,126,29],[127,0,127,6],[127,7,127,13],[127,14,127,16],[127,17,127,19],[127,20,127,22],[127,23,127,25],[127,26,127,29],[128,14,128,16],[128,17,128,19],[128,20,128,22],[128,23,128,25],[128,26,128,29],[132,6,132,8],[132,9,132,11],[132,12,132,14],[132,15,132,17],[132,18,132,20],[132,21,132,23],[132,24,132,26],[132,27,132,29],[133,6,133,8],[133,9,133,11],[133,12,133,14],[133,15,133,17],[133,18,133,20],[133,21,133,23],[133,24,133,26],[134,6,134,8],[134,9,134,11],[134,12,134,14],[134,15,134,17],[134,18,134,20],[134,21,134,23],[134,24,134,26],[135,6,135,8],[135,9,135,11],[135,12,135,14],[135,15,135,17],[135,18,135,20],[135,21,135,23],[135,24,135,26],[136,6,136,8],[136,9,136,11],[136,12,136,14],[136,15,136,17],[136,18,136,20],[136,21,136,23],[136,24,136,26],[137,6,137,8],[137,9,137,11],[137,12,137,14],[137,15,137,17],[137,18,137,20],[137,21,137,23],[137,24,137,26],[138,6,138,8],[138,9,138,11],[138,12,138,14],[138,15,138,17],[138,18,138,20],[138,21,138,23],[138,24,138,26],[139,6,139,8],[139,9,139,11],[139,12,139,14],[139,15,139,17],[139,18,139,20],[139,21,139,23],[139,24,139,26],[140,6,140,8],[140,9,140,11],[140,12,140,14],[140,15,140,17],[140,18,140,20],[140,21,140,23],[140,24,140,26],[143,13,143,16],[143,18,143,21],[144,20,144,23],[145,20,145,23],[146,20,146,23],[147,20,147,23],[148,20,148,23],[149,20,149,23],[150,20,150,23],[171,14,171,16],[171,17,171,22],[171,26,171,29],[172,14,172,16],[172,17,172,19],[172,20,172,22],[172,26,172,29],[173,0,173,6],[173,7,173,13],[173,14,173,16],[173,17,173,19],[173,20,173,22],[173,23,173,25],[173,26,173,29],[174,0,174,6],[174,7,174,13],[174,14,174,16],[174,17,174,19],[174,20,174,22],[174,23,174,25],[174,26,174,29],[175,0,175,6],[175,7,175,13],[175,14,175,16],[175,17,175,19],[175,20,175,22],[175,23,175,25],[175,26,175,29],[176,0,176,6],[176,7,176,13],[176,14,176,16],[176,17,176,19],[176,20,176,22],[176,23,176,25],[176,26,176,29],[177,0,177,6],[177,7,177,13],[177,14,177,16],[177,17,177,19],[177,20,177,22],[177,23,177,25],[177,26,177,29],[178,0,178,6],[178,7,178,13],[178,14,178,16],[178,17,178,19],[178,20,178,22],[178,23,178,25],[178,26,178,29],[179,0,179,6],[179,7,179,13],[179,14,179,16],[179,17,179,19],[179,20,179,22],[179,23,179,25],[179,26,179,29],[180,0,180,6],[180,7,180,13],[180,14,180,16],[180,17,180,19],[180,20,180,22],[180,23,180,25],[180,26,180,29],[181,0,181,6],[181,7,181,13],[181,14,181,16],[181,17,181,19],[181,20,181,22],[181,23,181,25],[181,26,181,29],[182,0,182,6],[182,7,182,13],[182,14,182,16],[182,17,182,19],[182,20,182,22],[182,23,182,25],[182,26,182,29],[183,0,183,6],[183,7,183,13],[183,14,183,16],[183,17,183,19],[183,20,183,22],[183,23,183,25],[183,26,183,29],[184,14,184,16],[184,17,184,19],[184,20,184,22],[184,23,184,25],[184,26,184,29],[188,6,188,8],[188,9,188,11],[188,12,188,14],[188,15,188,17],[188,18,188,20],[188,21,188,23],[188,24,188,26],[189,6,189,8],[189,9,189,11],[189,12,189,14],[189,15,189,17],[189,18,189,20],[189,21,189,23],[189,24,189,26],[190,6,190,8],[190,9,190,11],[190,12,190,14],[190,15,190,17],[190,18,190,20],[190,21,190,23],[190,24,190,26],[191,6,191,8],[191,9,191,11],[191,12,191,14],[191,15,191,17],[191,18,191,20],[191,21,191,23],[191,24,191,26],[192,6,192,8],[192,9,192,11],[192,12,192,14],[192,15,192,17],[192,18,192,20],[192,21,192,23],[192,24,192,26],[193,6,193,8],[193,9,193,11],[193,12,193,14],[193,15,193,17],[193,18,193,20],[193,21,193,23],[193,24,193,26],[194,6,194,8],[194,9,194,11],[194,12,194,14],[194,15,194,17],[194,18,194,20],[194,21,194,23],[194,24,194,26],[195,6,195,8],[195,9,195,11],[195,12,195,14],[195,15,195,17],[195,18,195,20],[195,21,195,23],[195,24,195,26],[196,6,196,8],[196,9,196,11],[196,12,196,14],[196,15,196,17],[196,18,196,20],[196,21,196,23],[196,24,196,26],[199,13,199,16],[199,18,199,21],[200,20,200,23],[201,20,201,23],[202,20,202,23],[203,20,203,23],[204,20,204,23],[205,20,205,23],[206,20,206,23],[223,22,223,26],[208,20,208,23],[211,20,211,23],[212,20,212,23],[213,20,213,23],[214,20,214,23],[217,20,217,23],[218,20,218,23],[219,20,219,23],[220,20,220,23],[76,27,76,29],[77,27,77,29],[78,27,78,29],[79,27,79,29],[80,27,80,29],[81,27,81,29],[82,27,82,29],[83,27,83,29],[84,27,84,29],[210,20,210,23],[133,27,133,29],[134,27,134,29],[135,27,135,29],[136,27,136,29],[137,27,137,29],[138,27,138,29],[139,27,139,29],[140,27,140,29],[188,27,188,29],[167,22,167,26],[152,20,152,23],[155,20,155,23],[156,20,156,23],[157,20,157,23],[158,20,158,23],[161,20,161,23],[162,20,162,23],[163,20,163,23],[164,20,164,23],[154,20,154,23],[98,20,98,23],[189,27,189,29],[190,27,190,29],[191,27,191,29],[192,27,192,29],[193,27,193,29],[194,27,194,29],[195,27,195,29],[196,27,196,29],[111,22,111,26]]}
["Økonomi i gødningsanvendelse i økologiske sædskifter"]
[]
["Beregningen er foretaget for:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Beregningen er foretaget af:"]
[null,{"$f":"IF(Forside!D10<>\"\",Forside!D10,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Forside!K10<>\"\",Forside!K10,\"\")","v":""}]
[null,{"$f":"IF(Forside!D11<>\"\",Forside!D11,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Forside!K11<>\"\",Forside!K11,\"\")","v":""}]
[null,{"$f":"IF(Forside!D12<>\"\",Forside!D12,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Forside!K12<>\"\",Forside!K12,\"\")","v":""}]
[null,{"$f":"IF(Forside!D13<>\"\",Forside!D13,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Forside!K13<>\"\",Forside!K13,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" \"","v":" "}]
[null,{"$f":"IF(Forside!D14<>\"\",Forside!D14,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Forside!K14<>\"\",Forside!K14,\"\")","v":""}]
[]
[]
[]
[]
[]
["Økonomioversigt"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Forside!F26<>\"\",Forside!F26,\"Alternativ 1\")","v":"Nuværende sædskifte"},null,null,null,null,{"$f":"IF(Forside!F29<>\"\",Forside!F29,\"Alternativ 1\")","v":"Alternativ 1"},null,null,null,null,{"$f":"IF(Forside!F32<>\"\",Forside!F32,\"Alternativ 1\")","v":"Alternativ 2"}]
["Økonomi"]
["Dyrket areal",null,null,null,null,null,null,null,null,{"$f":"Basis!F19","v":0},null,null,null,null,{"$f":"'Alt1'!F19","v":0},null,null,null,null,{"$f":"'Alt2'!F19","v":0},null,null,null,null,"hektar"]
["Bruttoudbytte",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Basis!F8:F18,Basis!O8:O18)","v":0},null,null,null,null,{"$f":"SUMPRODUCT('Alt1'!F8:F18,'Alt1'!O8:O18)","v":0},null,null,null,null,{"$f":"SUMPRODUCT('Alt2'!F8:F18,'Alt2'!O8:O18)","v":0},null,null,null,null,"kroner"]
["Omkostninger",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Basis!F8:F18,Basis!P8:P18)","v":0},null,null,null,null,{"$f":"SUMPRODUCT('Alt1'!F8:F18,'Alt1'!P8:P18)","v":0},null,null,null,null,{"$f":"SUMPRODUCT('Alt2'!F8:F18,'Alt2'!P8:P18)","v":0},null,null,null,null,"kroner"]
["Dækningsbidrag II i alt",null,null,null,null,null,null,null,null,{"$f":"J19-J20","v":0},null,null,null,null,{"$f":"O19-O20","v":0},null,null,null,null,{"$f":"T19-T20","v":0},null,null,null,null,"kroner"]
["Dækningsbidrag II pr. ha",null,null,null,null,null,null,null,null,{"$f":"IF(J18>0,J21/J18,0)","v":0},null,null,null,null,{"$f":"IF(O18>0,O21/O18,0)","v":0},null,null,null,null,{"$f":"IF(T18>0,T21/T18,0)","v":0},null,null,null,null,"kroner pr. ha"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Forside!B3","v":"Version 2.0 - September 2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Udskrivningsdato:",null,null,null,null,{"$f":"TODAY()","v":"2021-09-11"},null,null,null,null,"Side 1 af 4"]
["Beregningsgrundlag for:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Forside!F26<>\"\",Forside!F26,\"Nuværende sædskifte\")","v":"Nuværende sædskifte"}]
[]
["Sædskifte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Areal,",null,null,"Gødningstilførsel",null,null,null,null,null,"Udbytte",null,null,"DB II"]
["Forfrugt",null,null,null,null,null,null,"Afgrøde",null,null,null,null,null,null,"hektar",null,null,"ton/ha",null,null,"kg NH4/ha",null,null,"ae, hkg/ha",null,null,"kr. pr. ha"]
[{"$f":"IF(Basis!$C$8>1,INDEX(Optimering,Basis!$C$8,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$8>1,INDEX(Optimering,Basis!$E$8,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$8>1,Basis!$F$8,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$8>1,Basis!$AA$8,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$8>1,Basis!$M$8,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$8>1,Basis!$N$8,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$8>1,Basis!$Q$8,\"\")","v":""}]
[{"$f":"IF(Basis!$C$9>1,INDEX(Optimering,Basis!$C$9,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$9>1,INDEX(Optimering,Basis!$E$9,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$9>1,Basis!$F$9,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$9>1,Basis!$AA$9,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$9>1,Basis!$M$9,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$9>1,Basis!$N$9,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$9>1,Basis!$Q$9,\"\")","v":""}]
[{"$f":"IF(Basis!$C$10>1,INDEX(Optimering,Basis!$C$10,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$10>1,INDEX(Optimering,Basis!$E$10,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$10>1,Basis!$F$10,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$10>1,Basis!$AA$10,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$10>1,Basis!$M$10,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$10>1,Basis!$N$10,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$10>1,Basis!$Q$10,\"\")","v":""}]
[{"$f":"IF(Basis!$C$11>1,INDEX(Optimering,Basis!$C$11,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$11>1,INDEX(Optimering,Basis!$E$11,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$11>1,Basis!$F$11,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$11>1,Basis!$AA$11,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$11>1,Basis!$M$11,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$11>1,Basis!$N$11,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$11>1,Basis!$Q$11,\"\")","v":""}]
[{"$f":"IF(Basis!$C$12>1,INDEX(Optimering,Basis!$C$12,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$12>1,INDEX(Optimering,Basis!$E$12,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$12>1,Basis!$F$12,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$12>1,Basis!$AA$12,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$12>1,Basis!$M$12,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$12>1,Basis!$N$12,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$12>1,Basis!$Q$12,\"\")","v":""}]
[{"$f":"IF(Basis!$C$13>1,INDEX(Optimering,Basis!$C$13,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$13>1,INDEX(Optimering,Basis!$E$13,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$13>1,Basis!$F$13,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$13>1,Basis!$AA$13,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$13>1,Basis!$M$13,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$13>1,Basis!$N$13,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$13>1,Basis!$Q$13,\"\")","v":""}]
[{"$f":"IF(Basis!$C$14>1,INDEX(Optimering,Basis!$C$14,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$14>1,INDEX(Optimering,Basis!$E$14,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$14>1,Basis!$F$14,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$14>1,Basis!$AA$14,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$14>1,Basis!$M$14,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$14>1,Basis!$N$14,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$14>1,Basis!$Q$14,\"\")","v":""}]
[{"$f":"IF(Basis!$C$15>1,INDEX(Optimering,Basis!$C$15,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$15>1,INDEX(Optimering,Basis!$E$15,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$15>1,Basis!$F$15,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$15>1,Basis!$AA$15,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$15>1,Basis!$M$15,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$15>1,Basis!$N$15,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$15>1,Basis!$Q$15,\"\")","v":""}]
[{"$f":"IF(Basis!$C$16>1,INDEX(Optimering,Basis!$C$16,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$16>1,INDEX(Optimering,Basis!$E$16,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$16>1,Basis!$F$16,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$16>1,Basis!$AA$16,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$16>1,Basis!$M$16,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$16>1,Basis!N16,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$16>1,Basis!$Q$16,\"\")","v":""}]
[{"$f":"IF(Basis!$C$17>1,INDEX(Optimering,Basis!$C$17,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$17>1,INDEX(Optimering,Basis!$E$17,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$17>1,Basis!$F$17,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$17>1,Basis!$AA$17,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$17>1,Basis!$M$17,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$17>1,Basis!N17,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$17>1,Basis!$Q$17,\"\")","v":""}]
[{"$f":"IF(Basis!$C$18>1,INDEX(Optimering,Basis!$C$18,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$18>1,INDEX(Optimering,Basis!$E$18,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Basis!$E$18>1,Basis!$F$18,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$18>1,Basis!$AA$18,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$18>1,Basis!$M$18,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$18>1,Basis!$N$18,\"\")","v":""},null,null,{"$f":"IF(Basis!$E$18>1,Basis!$Q$18,\"\")","v":""}]
["I alt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Basis!$F$19>0,Basis!$F$19,\"\")","v":""},null,null,{"$f":"IF(Basis!$AA$19>0,Basis!$AA$19,\"\")","v":""},null,null,{"$f":"IF(Basis!$M$19>0,Basis!$M$19,\"\")","v":""},null,null,null,null,null,{"$f":"IF(Basis!$Q$19>0,Basis!$Q$19,\"\")","v":""}]
[]
[]
["Gødningstyper og -mængder til rådighed"]
[null,null,null,null,null,null,"Mængde",null,null,"Pris",null,null,"Total-N",null,null,"NH4-N",null,null,"P",null,null,"K",null,null,"Økologi-",null,null,"N-udnyt-"]
[null,null,null,null,null,null,"ton",null,null,"kr. pr. ton",null,null,"kg pr. ton",null,null,"kg pr. ton",null,null,"kg pr. ton",null,null,"kg pr. ton",null,null,"andel, %",null,null,"telse, pct,"]
[{"$f":"IF(Gødning_produktion!C7>1,INDEX(Gødningsdatabase,Gødning_produktion!C7,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D7>0,Gødning_produktion!D7,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E7>0,Gødning_produktion!E7,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F7>0,Gødning_produktion!F7,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G7>0,Gødning_produktion!G7,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H7>0,Gødning_produktion!H7,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I7>0,Gødning_produktion!I7,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J7>0,Gødning_produktion!J7,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K7>0,Gødning_produktion!K7,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C8>1,INDEX(Gødningsdatabase,Gødning_produktion!C8,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D8>0,Gødning_produktion!D8,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E8>0,Gødning_produktion!E8,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F8>0,Gødning_produktion!F8,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G8>0,Gødning_produktion!G8,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H8>0,Gødning_produktion!H8,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I8>0,Gødning_produktion!I8,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J8>0,Gødning_produktion!J8,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K8>0,Gødning_produktion!K8,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C9>1,INDEX(Gødningsdatabase,Gødning_produktion!C9,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D9>0,Gødning_produktion!D9,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E9>0,Gødning_produktion!E9,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F9>0,Gødning_produktion!F9,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G9>0,Gødning_produktion!G9,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H9>0,Gødning_produktion!H9,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I9>0,Gødning_produktion!I9,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J9>0,Gødning_produktion!J9,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K9>0,Gødning_produktion!K9,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C10>1,INDEX(Gødningsdatabase,Gødning_produktion!C10,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D10>0,Gødning_produktion!D10,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E10>0,Gødning_produktion!E10,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F10>0,Gødning_produktion!F10,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G10>0,Gødning_produktion!G10,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H10>0,Gødning_produktion!H10,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I10>0,Gødning_produktion!I10,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J10>0,Gødning_produktion!J10,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K10>0,Gødning_produktion!K10,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C11>1,INDEX(Gødningsdatabase,Gødning_produktion!C11,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D11>0,Gødning_produktion!D11,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E11>0,Gødning_produktion!E11,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F11>0,Gødning_produktion!F11,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G11>0,Gødning_produktion!G11,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H11>0,Gødning_produktion!H11,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I11>0,Gødning_produktion!I11,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J11>0,Gødning_produktion!J11,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K11>0,Gødning_produktion!K11,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C12>1,INDEX(Gødningsdatabase,Gødning_produktion!C12,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D12>0,Gødning_produktion!D12,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E12>0,Gødning_produktion!E12,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F12>0,Gødning_produktion!F12,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G12>0,Gødning_produktion!G12,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H12>0,Gødning_produktion!H12,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I12>0,Gødning_produktion!I12,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J12>0,Gødning_produktion!J12,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K12>0,Gødning_produktion!K12,\"\")","v":""}]
["I alt/gennemsnit",null,null,null,null,null,{"$f":"Gødning_produktion!D14","v":0},null,null,{"$f":"IF(Gødning_produktion!E13>0,Gødning_produktion!E13,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F13>0,Gødning_produktion!F13,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G13>0,Gødning_produktion!G13,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H13>0,Gødning_produktion!H13,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I13>0,Gødning_produktion!I13,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J13>0,Gødning_produktion!J13,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K13>0,Gødning_produktion!K13,\"\")","v":""}]
[]
["Gødningsmængder til rådighed i alt"]
["Gødningsmængde i alt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!D14>0,Gødning_produktion!D14,\"\")","v":""},null,null,null,"ton"]
["Total-kvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!F14>0,Gødning_produktion!F14,\"\")","v":""},null,null,null,"kg total-N"]
["Ammonium-kvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!G14>0,Gødning_produktion!G14,\"\")","v":""},null,null,null,"kg NH4-N"]
["Fosfor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!H14>0,Gødning_produktion!H14,\"\")","v":""},null,null,null,"kg P"]
["Kalium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!I14>0,Gødning_produktion!I14,\"\")","v":""},null,null,null,"kg K"]
["Gennemsnitspris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Gødning_produktion!E13","v":0},null,null,null,"kroner pr. ton"]
["Pris for udbringning og transport i gennemsnit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Gødning_produktion!D17","v":0},null,null,null,"kroner pr. ton"]
[]
[]
["Oplysninger om gødningstilførslen"]
["Maksimalt tilladte mængder udbragt:"]
["Max. tilførsel af udnyttet N pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Basis!$F$21>0,Basis!$F$21,\"\")","v":50},null,null,null,"kg udnyttet N pr. ha"]
["Max. tilladt tilførsel af NH4-N pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Basis!$F$22>0,Basis!$F$22,\"\")","v":{"$error":"#DIV/0!"}},null,null,null,"kg NH4-N pr. ha"]
["Max. tilladt tilførsel af NH4-N i alt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Basis!$F$24>0,Basis!$F$24,\"\")","v":""},null,null,null,"kg NH4-N"]
["    -heraf tilført ved efterårsgødskning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Basis!$F$25>0,Basis!$F$25,0)","v":0},null,null,null,"kg NH4-N"]
["    -heraf maksimal tilladt tilførsel ved forårsgødskningen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Basis!$F$26>0,Basis!$F$26,\"\")","v":""},null,null,null,"kg NH4-N"]
[]
["Faktisk fordelte næringsstofmængder:"]
["Totalkvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Basis!$F$32>0,Basis!$F$32,\"\")","v":""},null,null,null,"kg total-N pr. ha"]
["Ammoniumkvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Basis!$F$33>0,Basis!$F$33,\"\")","v":""},null,null,null,"kg NH4-N pr. ha"]
["Fosfor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Basis!$F$34>0,Basis!$F$34,\"\")","v":""},null,null,null,"kg fosfor pr. ha"]
["Kalium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Basis!$F$35>0,Basis!$F$35,\"\")","v":""},null,null,null,"kg kalium pr. ha"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Side 2 af 4"]
["Beregningsgrundlag for:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Forside!F29<>\"\",Forside!F29,\"Alternativ 1\")","v":"Alternativ 1"}]
[]
["Sædskifte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Areal,",null,null,"Gødningstilførsel",null,null,null,null,null,"Udbytte",null,null,"DB II"]
["Forfrugt",null,null,null,null,null,null,"Afgrøde",null,null,null,null,null,null,"hektar",null,null,"ton/ha",null,null,"kg NH4/ha",null,null,"ae, hkg/ha",null,null,"kr. pr. ha"]
[{"$f":"IF('Alt1'!$C$8>1,INDEX(Optimering,'Alt1'!$C$8,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$8>1,INDEX(Optimering,'Alt1'!$E$8,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$8>1,'Alt1'!$F$8,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$8>1,'Alt1'!$AA$8,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$8>1,'Alt1'!$M$8,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$8>1,'Alt1'!$N$8,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$8>1,'Alt1'!$Q$8,\"\")","v":""}]
[{"$f":"IF('Alt1'!$C$9>1,INDEX(Optimering,'Alt1'!$C$9,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$9>1,INDEX(Optimering,'Alt1'!$E$9,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$9>1,'Alt1'!$F$9,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$9>1,'Alt1'!$AA$9,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$9>1,'Alt1'!$M$9,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$9>1,'Alt1'!$N$9,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$9>1,'Alt1'!$Q$9,\"\")","v":""}]
[{"$f":"IF('Alt1'!$C$10>1,INDEX(Optimering,'Alt1'!$C$10,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$10>1,INDEX(Optimering,'Alt1'!$E$10,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$10>1,'Alt1'!$F$10,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$10>1,'Alt1'!$AA$10,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$10>1,'Alt1'!$M$10,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$10>1,'Alt1'!$N$10,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$10>1,'Alt1'!$Q$10,\"\")","v":""}]
[{"$f":"IF('Alt1'!$C$11>1,INDEX(Optimering,'Alt1'!$C$11,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$11>1,INDEX(Optimering,'Alt1'!$E$11,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$11>1,'Alt1'!$F$11,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$11>1,'Alt1'!$AA$11,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$11>1,'Alt1'!$M$11,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$11>1,'Alt1'!$N$11,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$11>1,'Alt1'!$Q$11,\"\")","v":""}]
[{"$f":"IF('Alt1'!$C$12>1,INDEX(Optimering,'Alt1'!$C$12,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$12>1,INDEX(Optimering,'Alt1'!$E$12,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$12>1,'Alt1'!$F$12,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$12>1,'Alt1'!$AA$12,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$12>1,'Alt1'!$M$12,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$12>1,'Alt1'!$N$12,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$12>1,'Alt1'!$Q$12,\"\")","v":""}]
[{"$f":"IF('Alt1'!$C$13>1,INDEX(Optimering,'Alt1'!$C$13,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$13>1,INDEX(Optimering,'Alt1'!$E$13,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$13>1,'Alt1'!$F$13,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$13>1,'Alt1'!$AA$13,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$13>1,'Alt1'!$M$13,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$13>1,'Alt1'!$N$13,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$13>1,'Alt1'!$Q$13,\"\")","v":""}]
[{"$f":"IF('Alt1'!$C$14>1,INDEX(Optimering,'Alt1'!$C$14,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$14>1,INDEX(Optimering,'Alt1'!$E$14,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$14>1,'Alt1'!$F$14,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$14>1,'Alt1'!$AA$14,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$14>1,'Alt1'!$M$14,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$14>1,'Alt1'!$N$14,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$14>1,'Alt1'!$Q$14,\"\")","v":""}]
[{"$f":"IF('Alt1'!$C$15>1,INDEX(Optimering,'Alt1'!$C$15,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$15>1,INDEX(Optimering,'Alt1'!$E$15,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$15>1,'Alt1'!$F$15,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$15>1,'Alt1'!$AA$15,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$15>1,'Alt1'!$M$15,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$15>1,'Alt1'!$N$15,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$15>1,'Alt1'!$Q$15,\"\")","v":""}]
[{"$f":"IF('Alt1'!$C$16>1,INDEX(Optimering,'Alt1'!$C$16,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$16>1,INDEX(Optimering,'Alt1'!$E$16,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$16>1,'Alt1'!$F$16,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$16>1,'Alt1'!$AA$16,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$16>1,'Alt1'!$M$16,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$16>1,'Alt1'!N74,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$16>1,'Alt1'!$Q$16,\"\")","v":""}]
[{"$f":"IF('Alt1'!$C$17>1,INDEX(Optimering,'Alt1'!$C$17,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$17>1,INDEX(Optimering,'Alt1'!$E$17,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$17>1,'Alt1'!$F$17,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$17>1,'Alt1'!$AA$17,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$17>1,'Alt1'!$M$17,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$17>1,'Alt1'!N75,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$17>1,'Alt1'!$Q$17,\"\")","v":""}]
[{"$f":"IF('Alt1'!$C$18>1,INDEX(Optimering,'Alt1'!$C$18,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$18>1,INDEX(Optimering,'Alt1'!$E$18,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt1'!$E$18>1,'Alt1'!$F$18,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$18>1,'Alt1'!$AA$18,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$18>1,'Alt1'!$M$18,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$18>1,'Alt1'!$N$18,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$E$18>1,'Alt1'!$Q$18,\"\")","v":""}]
["I alt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt1'!$F$19>0,'Alt1'!$F$19,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$AA$19>0,'Alt1'!$AA$19,\"\")","v":""},null,null,{"$f":"IF('Alt1'!$M$19>0,'Alt1'!$M$19,\"\")","v":""},null,null,null,null,null,{"$f":"IF('Alt1'!$Q$19>0,'Alt1'!$Q$19,\"\")","v":""}]
[]
[]
["Gødningstyper og -mængder til rådighed"]
[null,null,null,null,null,null,"Mængde",null,null,"Pris",null,null,"Total-N",null,null,"NH4-N",null,null,"P",null,null,"K",null,null,"Økologi-",null,null,"N-udnyt-"]
[null,null,null,null,null,null,"ton",null,null,"kr. pr. ton",null,null,"kg pr. ton",null,null,"kg pr. ton",null,null,"kg pr. ton",null,null,"kg pr. ton",null,null,"andel, %",null,null,"telse, pct,"]
[{"$f":"IF(Gødning_produktion!C23>1,INDEX(Gødningsdatabase,Gødning_produktion!C23,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D23>0,Gødning_produktion!D23,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E23>0,Gødning_produktion!E23,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F23>0,Gødning_produktion!F23,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G23>0,Gødning_produktion!G23,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H23>0,Gødning_produktion!H23,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I23>0,Gødning_produktion!I23,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J23>0,Gødning_produktion!J23,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K23>0,Gødning_produktion!K23,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C24>1,INDEX(Gødningsdatabase,Gødning_produktion!C24,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D24>0,Gødning_produktion!D24,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E24>0,Gødning_produktion!E24,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F24>0,Gødning_produktion!F24,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G24>0,Gødning_produktion!G24,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H24>0,Gødning_produktion!H24,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I24>0,Gødning_produktion!I24,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J24>0,Gødning_produktion!J24,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K24>0,Gødning_produktion!K24,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C25>1,INDEX(Gødningsdatabase,Gødning_produktion!C25,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D25>0,Gødning_produktion!D25,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E25>0,Gødning_produktion!E25,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F25>0,Gødning_produktion!F25,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G25>0,Gødning_produktion!G25,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H25>0,Gødning_produktion!H25,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I25>0,Gødning_produktion!I25,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J25>0,Gødning_produktion!J25,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K25>0,Gødning_produktion!K25,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C26>1,INDEX(Gødningsdatabase,Gødning_produktion!C26,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D26>0,Gødning_produktion!D26,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E26>0,Gødning_produktion!E26,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F26>0,Gødning_produktion!F26,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G26>0,Gødning_produktion!G26,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H26>0,Gødning_produktion!H26,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I26>0,Gødning_produktion!I26,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J26>0,Gødning_produktion!J26,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K26>0,Gødning_produktion!K26,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C27>1,INDEX(Gødningsdatabase,Gødning_produktion!C27,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D27>0,Gødning_produktion!D27,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E27>0,Gødning_produktion!E27,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F27>0,Gødning_produktion!F27,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G27>0,Gødning_produktion!G27,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H27>0,Gødning_produktion!H27,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I27>0,Gødning_produktion!I27,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J27>0,Gødning_produktion!J27,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K27>0,Gødning_produktion!K27,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C28>1,INDEX(Gødningsdatabase,Gødning_produktion!C28,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D28>0,Gødning_produktion!D28,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E28>0,Gødning_produktion!E28,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F28>0,Gødning_produktion!F28,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G28>0,Gødning_produktion!G28,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H28>0,Gødning_produktion!H28,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I28>0,Gødning_produktion!I28,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J28>0,Gødning_produktion!J28,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K28>0,Gødning_produktion!K28,\"\")","v":""}]
["I alt/gennemsnit",null,null,null,null,null,{"$f":"IF(Gødning_produktion!D29>0,Gødning_produktion!D29,\"\")","v":"-"},null,null,{"$f":"IF(Gødning_produktion!E29>0,Gødning_produktion!E29,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F29>0,Gødning_produktion!F29,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G29>0,Gødning_produktion!G29,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H29>0,Gødning_produktion!H29,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I29>0,Gødning_produktion!I29,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J29>0,Gødning_produktion!J29,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K29>0,Gødning_produktion!K29,\"\")","v":""}]
[]
[]
["Gødningsmængder til rådighed i alt"]
["Gødningsmængde i alt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!D30>0,Gødning_produktion!D30,\"\")","v":""},null,null,null,"ton"]
["Total-kvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!F30>0,Gødning_produktion!F30,\"\")","v":""},null,null,null,"kg total-N"]
["Ammonium-kvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!G30>0,Gødning_produktion!G30,\"\")","v":""},null,null,null,"kg NH4-N"]
["Fosfor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!H30>0,Gødning_produktion!H30,\"\")","v":""},null,null,null,"kg P"]
["Kalium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!I30>0,Gødning_produktion!I30,\"\")","v":""},null,null,null,"kg K"]
["Gennemsnitspris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Gødning_produktion!E29","v":0},null,null,null,"kroner pr. ton"]
["Pris for udbringning og transport i gennemsnit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Gødning_produktion!D33","v":0},null,null,null,"kroner pr. ton"]
[]
["Oplysninger om gødningstilførslen"]
["Maksimalt tilladte mængder udbragt:"]
["Max. tilførsel af udnyttet N pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt1'!$F$21>0,'Alt1'!$F$21,\"\")","v":50},null,null,null,"kg udnyttet N pr. ha"]
["Max. tilladt tilførsel af NH4-N pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt1'!$F$22>0,'Alt1'!$F$22,\"\")","v":{"$error":"#DIV/0!"}},null,null,null,"kg NH4-N pr. ha"]
["Max. tilladt tilførsel af NH4-N i alt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt1'!$F$24>0,'Alt1'!$F$24,\"\")","v":""},null,null,null,"kg NH4-N"]
["    -heraf tilført ved efterårsgødskning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt1'!$F$25>0,'Alt1'!$F$25,0)","v":0},null,null,null,"kg NH4-N"]
["    -heraf maksimal tilladt tilførsel ved forårsgødskningen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt1'!$F$26>0,'Alt1'!$F$26,\"\")","v":""},null,null,null,"kg NH4-N"]
[]
["Faktisk fordelte næringsstofmængder:"]
["Totalkvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt1'!$F$32>0,'Alt1'!$F$32,\"\")","v":""},null,null,null,"kg total-N pr. ha"]
["Ammoniumkvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt1'!$F$33>0,'Alt1'!$F$33,\"\")","v":""},null,null,null,"kg NH4-N pr. ha"]
["Fosfor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt1'!$F$34>0,'Alt1'!$F$34,\"\")","v":""},null,null,null,"kg fosfor pr. ha"]
["Kalium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt1'!$F$35>0,'Alt1'!$F$35,\"\")","v":""},null,null,null,"kg kalium pr. ha"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Side 3 af 4"]
["Beregningsgrundlag for:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Forside!F32<>\"\",Forside!F32,\"Alternativ 1\")","v":"Alternativ 2"}]
[]
["Sædskifte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Areal,",null,null,"Gødningstilførsel",null,null,null,null,null,"Udbytte",null,null,"DB II"]
["Forfrugt",null,null,null,null,null,null,"Afgrøde",null,null,null,null,null,null,"hektar",null,null,"ton/ha",null,null,"kg NH4/ha",null,null,"ae, hkg/ha",null,null,"kr. pr. ha"]
[{"$f":"IF('Alt2'!$C$8>1,INDEX(Optimering,'Alt2'!$C$8,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$8>1,INDEX(Optimering,'Alt2'!$E$8,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$8>1,'Alt2'!$F$8,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$8>1,'Alt2'!$AA$8,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$8>1,'Alt2'!$M$8,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$8>1,'Alt2'!$N$8,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$8>1,'Alt2'!$Q$8,\"\")","v":""}]
[{"$f":"IF('Alt2'!$C$9>1,INDEX(Optimering,'Alt2'!$C$9,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$9>1,INDEX(Optimering,'Alt2'!$E$9,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$9>1,'Alt2'!$F$9,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$9>1,'Alt2'!$AA$9,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$9>1,'Alt2'!$M$9,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$9>1,'Alt2'!$N$9,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$9>1,'Alt2'!$Q$9,\"\")","v":""}]
[{"$f":"IF('Alt2'!$C$10>1,INDEX(Optimering,'Alt2'!$C$10,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$10>1,INDEX(Optimering,'Alt2'!$E$10,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$10>1,'Alt2'!$F$10,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$10>1,'Alt2'!$AA$10,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$10>1,'Alt2'!$M$10,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$10>1,'Alt2'!$N$10,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$10>1,'Alt2'!$Q$10,\"\")","v":""}]
[{"$f":"IF('Alt2'!$C$11>1,INDEX(Optimering,'Alt2'!$C$11,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$11>1,INDEX(Optimering,'Alt2'!$E$11,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$11>1,'Alt2'!$F$11,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$11>1,'Alt2'!$AA$11,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$11>1,'Alt2'!$M$11,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$11>1,'Alt2'!$N$11,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$11>1,'Alt2'!$Q$11,\"\")","v":""}]
[{"$f":"IF('Alt2'!$C$12>1,INDEX(Optimering,'Alt2'!$C$12,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$12>1,INDEX(Optimering,'Alt2'!$E$12,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$12>1,'Alt2'!$F$12,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$12>1,'Alt2'!$AA$12,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$12>1,'Alt2'!$M$12,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$12>1,'Alt2'!$N$12,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$12>1,'Alt2'!$Q$12,\"\")","v":""}]
[{"$f":"IF('Alt2'!$C$13>1,INDEX(Optimering,'Alt2'!$C$13,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$13>1,INDEX(Optimering,'Alt2'!$E$13,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$13>1,'Alt2'!$F$13,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$13>1,'Alt2'!$AA$13,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$13>1,'Alt2'!$M$13,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$13>1,'Alt2'!$N$13,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$13>1,'Alt2'!$Q$13,\"\")","v":""}]
[{"$f":"IF('Alt2'!$C$14>1,INDEX(Optimering,'Alt2'!$C$14,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$14>1,INDEX(Optimering,'Alt2'!$E$14,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$14>1,'Alt2'!$F$14,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$14>1,'Alt2'!$AA$14,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$14>1,'Alt2'!$M$14,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$14>1,'Alt2'!$N$14,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$14>1,'Alt2'!$Q$14,\"\")","v":""}]
[{"$f":"IF('Alt2'!$C$15>1,INDEX(Optimering,'Alt2'!$C$15,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$15>1,INDEX(Optimering,'Alt2'!$E$15,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$15>1,'Alt2'!$F$15,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$15>1,'Alt2'!$AA$15,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$15>1,'Alt2'!$M$15,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$15>1,'Alt2'!$N$15,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$15>1,'Alt2'!$Q$15,\"\")","v":""}]
[{"$f":"IF('Alt2'!$C$16>1,INDEX(Optimering,'Alt2'!$C$16,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$16>1,INDEX(Optimering,'Alt2'!$E$16,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$16>1,'Alt2'!$F$16,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$16>1,'Alt2'!$AA$16,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$16>1,'Alt2'!$M$16,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$16>1,'Alt2'!N130,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$16>1,'Alt2'!$Q$16,\"\")","v":""}]
[{"$f":"IF('Alt2'!$C$17>1,INDEX(Optimering,'Alt2'!$C$17,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$17>1,INDEX(Optimering,'Alt2'!$E$17,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$17>1,'Alt2'!$F$17,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$17>1,'Alt2'!$AA$17,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$17>1,'Alt2'!$M$17,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$17>1,'Alt2'!N131,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$17>1,'Alt2'!$Q$17,\"\")","v":""}]
[{"$f":"IF('Alt2'!$C$18>1,INDEX(Optimering,'Alt2'!$C$18,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$18>1,INDEX(Optimering,'Alt2'!$E$18,1),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF('Alt2'!$E$18>1,'Alt2'!$F$18,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$18>1,'Alt2'!$AA$18,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$18>1,'Alt2'!$M$18,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$18>1,'Alt2'!$N$18,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$E$18>1,'Alt2'!$Q$18,\"\")","v":""}]
["I alt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt2'!$F$19>0,'Alt2'!$F$19,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$AA$19>0,'Alt2'!$AA$19,\"\")","v":""},null,null,{"$f":"IF('Alt2'!$M$19>0,'Alt2'!$M$19,\"\")","v":""},null,null,null,null,null,{"$f":"IF('Alt2'!$Q$19>0,'Alt2'!$Q$19,\"\")","v":""}]
[]
[]
["Gødningstyper og -mængder til rådighed"]
[null,null,null,null,null,null,"Mængde",null,null,"Pris",null,null,"Total-N",null,null,"NH4-N",null,null,"P",null,null,"K",null,null,"Økologi-",null,null,"N-udnyt-"]
[null,null,null,null,null,null,"ton",null,null,"kr. pr. ton",null,null,"kg pr. ton",null,null,"kg pr. ton",null,null,"kg pr. ton",null,null,"kg pr. ton",null,null,"andel, %",null,null,"telse, pct,"]
[{"$f":"IF(Gødning_produktion!C40>1,INDEX(Gødningsdatabase,Gødning_produktion!C40,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D40>0,Gødning_produktion!D40,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E40>0,Gødning_produktion!E40,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F40>0,Gødning_produktion!F40,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G40>0,Gødning_produktion!G40,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H40>0,Gødning_produktion!H40,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I40>0,Gødning_produktion!I40,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J40>0,Gødning_produktion!J40,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K40>0,Gødning_produktion!K40,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C41>1,INDEX(Gødningsdatabase,Gødning_produktion!C41,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D41>0,Gødning_produktion!D41,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E41>0,Gødning_produktion!E41,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F41>0,Gødning_produktion!F41,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G41>0,Gødning_produktion!G41,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H41>0,Gødning_produktion!H41,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I41>0,Gødning_produktion!I41,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J41>0,Gødning_produktion!J41,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K41>0,Gødning_produktion!K41,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C42>1,INDEX(Gødningsdatabase,Gødning_produktion!C42,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D42>0,Gødning_produktion!D42,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E42>0,Gødning_produktion!E42,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F42>0,Gødning_produktion!F42,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G42>0,Gødning_produktion!G42,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H42>0,Gødning_produktion!H42,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I42>0,Gødning_produktion!I42,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J42>0,Gødning_produktion!J42,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K42>0,Gødning_produktion!K42,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C43>1,INDEX(Gødningsdatabase,Gødning_produktion!C43,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D43>0,Gødning_produktion!D43,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E43>0,Gødning_produktion!E43,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F43>0,Gødning_produktion!F43,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G43>0,Gødning_produktion!G43,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H43>0,Gødning_produktion!H43,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I43>0,Gødning_produktion!I43,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J43>0,Gødning_produktion!J43,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K43>0,Gødning_produktion!K43,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C44>1,INDEX(Gødningsdatabase,Gødning_produktion!C44,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D44>0,Gødning_produktion!D44,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E44>0,Gødning_produktion!E44,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F44>0,Gødning_produktion!F44,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G44>0,Gødning_produktion!G44,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H44>0,Gødning_produktion!H44,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I44>0,Gødning_produktion!I44,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J44>0,Gødning_produktion!J44,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K44>0,Gødning_produktion!K44,\"\")","v":""}]
[{"$f":"IF(Gødning_produktion!C45>1,INDEX(Gødningsdatabase,Gødning_produktion!C45,1),\"\")","v":""},null,null,null,null,null,{"$f":"IF(Gødning_produktion!D45>0,Gødning_produktion!D45,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!E45>0,Gødning_produktion!E45,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F45>0,Gødning_produktion!F45,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G45>0,Gødning_produktion!G45,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H45>0,Gødning_produktion!H45,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I45>0,Gødning_produktion!I45,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J45>0,Gødning_produktion!J45,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K45>0,Gødning_produktion!K45,\"\")","v":""}]
["I alt/gennemsnit",null,null,null,null,null,{"$f":"IF(Gødning_produktion!D46>0,Gødning_produktion!D46,\"\")","v":"-"},null,null,{"$f":"IF(Gødning_produktion!E46>0,Gødning_produktion!E46,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!F46>0,Gødning_produktion!F46,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!G46>0,Gødning_produktion!G46,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!H46>0,Gødning_produktion!H46,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!I46>0,Gødning_produktion!I46,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!J46>0,Gødning_produktion!J46,\"\")","v":""},null,null,{"$f":"IF(Gødning_produktion!K46>0,Gødning_produktion!K46,\"\")","v":""}]
[]
[]
["Gødningsmængder til rådighed i alt"]
["Gødningsmængde i alt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!D47>0,Gødning_produktion!D47,\"\")","v":""},null,null,null,"ton"]
["Total-kvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!F47>0,Gødning_produktion!F47,\"\")","v":""},null,null,null,"kg total-N"]
["Ammonium-kvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!G47>0,Gødning_produktion!G47,\"\")","v":""},null,null,null,"kg NH4-N"]
["Fosfor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!H47>0,Gødning_produktion!H47,\"\")","v":""},null,null,null,"kg P"]
["Kalium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gødning_produktion!I47>0,Gødning_produktion!I47,\"\")","v":""},null,null,null,"kg K"]
["Gennemsnitspris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Gødning_produktion!E46","v":0},null,null,null,"kroner pr. ton"]
["Pris for udbringning og transport i gennemsnit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Gødning_produktion!D50","v":0},null,null,null,"kroner pr. ton"]
[]
["Oplysninger om gødningstilførslen"]
["Maksimalt tilladte mængder udbragt:"]
["Max. tilførsel af udnyttet N pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt2'!$F$21>0,'Alt2'!$F$21,\"\")","v":50},null,null,null,"kg udnyttet N pr. ha"]
["Max. tilladt tilførsel af NH4-N pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt2'!$F$22>0,'Alt2'!$F$22,\"\")","v":{"$error":"#DIV/0!"}},null,null,null,"kg NH4-N pr. ha"]
["Max. tilladt tilførsel af NH4-N i alt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt2'!$F$24>0,'Alt2'!$F$24,\"\")","v":""},null,null,null,"kg NH4-N"]
["    -heraf tilført ved efterårsgødskning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt2'!$F$25>0,'Alt2'!$F$25,0)","v":0},null,null,null,"kg NH4-N"]
["    -heraf maksimal tilladt tilførsel ved forårsgødskningen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt2'!$F$26>0,'Alt2'!$F$26,\"\")","v":""},null,null,null,"kg NH4-N"]
[]
["Faktisk fordelte næringsstofmængder:"]
["Totalkvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt2'!$F$32>0,'Alt2'!$F$32,\"\")","v":""},null,null,null,"kg total-N pr. ha"]
["Ammoniumkvælstof",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt2'!$F$33>0,'Alt2'!$F$33,\"\")","v":""},null,null,null,"kg NH4-N pr. ha"]
["Fosfor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt2'!$F$34>0,'Alt2'!$F$34,\"\")","v":""},null,null,null,"kg fosfor pr. ha"]
["Kalium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Alt2'!$F$35>0,'Alt2'!$F$35,\"\")","v":""},null,null,null,"kg kalium pr. ha"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Side 4 af 4"]

{"sheet":"Omkostninger salgsafgrøder","index":10,"n_rows":1362,"n_cols":25,"rows_kept":1362,"cut":false,"hidden":false,"merged":[]}
["Prisforudsætninger for salgsafgrøder"]
[]
["Udarbejdet til:","ØKOLOGIKALKULER 2021 OG 2022"]
[null,"Økologikalkuler er udarbejdet ud fra FarmtalOnline for 2021 og anslåede priser for 2022."]
[null,"Bemærk ved gødningsomkostningerne, at gødningstilførslen er 70 kg N fra svinegylle. Det er den mængde,"]
[null,"der kan/må \"importeres\" som konv. gødning. Forudsætningerne skal altid tilpasses de individuelle forhold."]
["Af:","P.Mejnertsen, Tove Serup og Kirstine Flintholm Jørgensen "]
[null,null,null,null,null,null,null,null,null,null," "," "]
["ØKOLOGIKALKULER 2010","Jordtype:"," 1&3","En-",null,"                  Kroner/enhed",null,null,null,null,"    Ændring"]
["Salgspriser, gennems. 4. kvartal",null," 5&6","hed",2021,null,null,2022,null,null,"Kroner","  Pct."]
[]
["  Byg",null," ","Kg",1.35,null,null,1.3," ",null,{"$f":"H12-E12","v":-5.0000000000000044E-2},{"$f":"K12*100/E12","v":-3.7037037037037068}]
["  Byg/ærter i blanding pris 50-50",null,null,"Kg",{"$f":"(E12+E21)/2","v":2.1}," ",null,{"$f":"(H12+H21)/2","v":2.0249999999999999}," ",null,-7.5000000000000178E-2,-3.5714285714285796]
["  Vårhvede/ærter i blanding",null," ","Kg",{"$f":"(E17+E21)/2","v":2.5750000000000002},null,null,{"$f":"(H17+H21)/2","v":2.5249999999999999},null,null,-5.0000000000000266E-2,-1.9417475728155442]
["  Vårtriticale",null,null,"Kg",1.7," ",null,1.6," ",null,-9.9999999999999867E-2,-5.8823529411764621]
["  Havre",null,null,"Kg",1.3," ",null,1.2," ",null,-0.10000000000000009,-7.6923076923076987]
["  Vårhvede, brød",null,null,"Kg",2.2999999999999998," ",null,2.2999999999999998," ",null,0,0]
["  Vinterhvede",null,null,"Kg",1.75,null,null,1.75," ",null,0,0]
["  Vintertriticale",null,null,"Kg",1.75," ",null,1.75," ",null,0,0]
["  Brødrug",null,null,"Kg",1.35," ",null,1.3," ",null,-5.0000000000000044E-2,-3.7037037037037068,null,"Vintrerug er mere dækkende"]
["  Ærter",null,null,"Kg",2.85," ",null,2.75," ",null,-0.10000000000000009,-3.5087719298245643]
["  Lupiner",null,null,"Kg",2.95," ",null,2.95," ",null,0,0]
["  Hestebønner",null,null,"Kg",2.95," ",null,2.95," ",null,0,0]
["  Vinterraps",null,null,"Kg",6.1," ",null,6.1," ",null,0,0]
["  Lucerne, tørret øko pris",null,null,"Kg",0.4," ",null,0.4," ",null,0,0]
["  Alm. rajgræs, gns.tidl.&sildig Konv",null,null,"Kg",12," ",null,12," ",null,0,0]
["  Hvidkløver, 25+30 Konv",null,null,"Kg",45," ",null,45," ",null,0,0]
["  Rødkløver, 25+20 Konv",null,null,"Kg",35," ",null,38," ",null,3,8.5714285714285712]
["  Spisekartofler",null,null,"HKg",220,null,null,220,null,null,0,0]
["EU´s støtteordninger incl.udligningsstøtte "]
["  Økologi-støtte",null,null,"Ha",870,null,null,870,null,null,{"$f":"H31-E31","v":0},{"$f":"K31*100/E31","v":0}]
["Købspriser."]
["  Udsæd*), hvede",null," "," Kg",4.9000000000000004," ",null,4.9000000000000004," ",null,{"$f":"H33-E33","v":0},{"$f":"K33*100/E33","v":0}]
["                vårbyg",null," "," Kg",4.3," ",null,4.3," ",null,{"$f":"H34-E34","v":0},{"$f":"K34*100/E34","v":0}]
["                vårtriticale",null," "," Kg",4.9000000000000004,null,null,4.9000000000000004,null,null,{"$f":"H35-E35","v":0},0]
["                vårhvede, brød",null,null," Kg",4.4000000000000004," ",null,4.4000000000000004," ",null,0,0]
["                havre",null,null," Kg",4.2," ",null,4.2," ",null,0,0]
["                rug, brød",null,null," Kg",4.8," ",null,4.8," ",null,0,0,null,"Mangler en linje til hybrid og så tror jeg bare det skal hedde \"vinterrug\""]
["                ærter",null,null," Kg",5.5," ",null,5.5," ",null,0,0]
["                lupiner",null,null," Kg",7," ",null,7," ",null,0,0]
["                hestebønner",null,null," Kg",5.5," ",null,5.5," ",null,0,0]
["                alm. rajgræs",null,null," Kg",55," ",null,55," ",null,0,0]
["                hvidkløver",null,null," Kg",190," ",null,190,null,null,0,0]
["                rødkløver",null,null," Kg",175," ",null,175,null,null,0,0]
["                vinterraps",null,null," Kg",135,"  ",null,135,null,null,0,0]
["                Spisekartofler",null,null," Kg",4," ",null,4,null,null,0,0]
["                kløvergræs, 2-årig bl 22 økologisk",null,null," Kg",80," ",null,80," ",null,0,0]
["  Husdyrgødning, svin",null,null,"Tons",40,null,null,40,null,null,0,0]
["  Kvælstof ",null,null,null,5.3,null,null,5.4]
["  Fosfor(P) i tripels. fosfat",null," "," Kg",9,null,null,9,null,null,0,{"$f":"K50*100/E50","v":0}]
["  Kalium(K) i kaliumchlorid",null," "," Kg",5.5,null,null,6,null,null,0.5,{"$f":"K51*100/E51","v":9.0909090909090917}]
["  Udnuttelses % i husdyrgødning",null,null,"%",0.75,null,null,0.75]
["  Kg N pr. tons husdyrgødning",null,null,"kg",4.3499999999999996,null,null,4.3499999999999996]
["  Kg P pr. tons husdyrgødning",null,null,"kg",0.95,null,null,0.95]
["  Kg K pr. tons husdyrgødning",null,null,"kg",2.2400000000000002,null,null,2.2400000000000002]
["  Bindegarn, storballer",null,null," Kg",null,null,null,null,null,null,0]
["  Tørring, korn, 4 pct",null,null,"Hkg",10.199999999999999,null,null,10.199999999999999,null,null,0,{"$f":"K57*100/E57","v":0}]
["  Tørring, ærter, 5 pct",null,null,"Hkg",17.75,null,null,17.75,null,null,0,0]
["  Tørring, rug, lupiner,hestebønner, 6 pct",null,null,"Hkg",22.75,null,null,22.75,null,null,0,0]
["  Tørring, vinterraps, 4 pct",null,null,"Hkg",17.600000000000001,null,null,17.600000000000001,null,null,0,0]
["  Analyse m.v., raps","kr/ha",null," Ha",110,null,null,110,null,null,0,0]
["  Tørring, frø 10 pct.",null,null,"Hkg",32,null,null,32,null,null,0,0]
["  Rensning, alm rajgræs, 30%",null,null," Kg",0.54,null,null,0.54,null,null,0,0]
[]
["  Certificering af frø",null,null," Ha",175,null,null,175,null,null,0,{"$f":"K65*100/E65","v":0}]
["  Leje af bistader 2 /ha",null,null," Ha",600,null,null,600,null,null,0,0]
["  Rensning, hvidkløver, 30 %",null,null," Kg",0.68,null,null,0.68,null,null,0,0]
["  Rensning, rødkløver, 30%",null,null," Kg",0.81,null,null,0.81,null,null,0,0]
["  Kartoffelsortering og oplagring, uden  køl",null,null,"Hkg",30,null,null,30,null,null,0,0]
["  Kartoffelsortering (uden oplagring og køl)",null,null,"Hkg",20,null,null,20,null,null,0,0]
["  Fragt af kartofler",null,null,"Hkg",7,null,null,7,null,null,0,0]
[{"$f":"NOW()","v":"2021-09-11T12:39:09.730"},"*) Vintersæd=4.kv.før høstår og vårsæd=1.kv.i høstår."]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[null,null,null,null,null,"                  Kroner/enhed",null,null,null,null,"    Stigning"]
["Interne priser",null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,"Kroner","  Pct."]
["  Halm",null," ","Tons",500,null,null,500,null,null,{"$f":"H76-E76","v":0},{"$f":"K76*100/E76","v":0}]
["  Vejl. overførselspris på grovfoder",null,null," FE",1.4,null,null,1.6,null,null,{"$f":"H77-E77","v":0.20000000000000018},{"$f":"K77*100/E77","v":14.285714285714299}]
["  Frasorterede kartofler",null," ","Hkg",35,null,null,35,null,null,{"$f":"H78-E78","v":0},{"$f":"K78*100/E78","v":0}]
["Maskinomkostninger, korn *)",null,"Udbytte**)",null," ",null,null,null,null,null," "]
["Udspredning af husdyrgødning",null,"Kr./tons",{"$f":"C10","v":" 5&6"},25,null,null,25,null,null,{"$f":"H80-E80","v":0},{"$f":"K80*100/E80","v":0}]
["  Ukrudtsharvning",null,"Kr./ha",{"$f":"C10","v":" 5&6"},175,null,null,175,null,null,0,0]
["  Komb. harvning & såning",null,null,{"$f":"D80","v":" 5&6"},400,null,null,400,null,null,0,0]
["  Såning af græsfrø",null,null,{"$f":"D81","v":" 5&6"},220,null,null,260,null,null,40,18.181818181818183]
["  Såning, Vaderstad (red.jordbeh.)",null,null," 5&6",450,null,null,450,null,null,{"$f":"H84-E84","v":0},{"$f":"K84*100/E84","v":0}]
["  Tromling",null," "," 5&6",140,null,null,150,null,null,10,7.1428571428571432]
["  Sprøjtning",null," "," 5&6",140,null,null,140,null,null,0,0]
["  Mejetærskning",null,8000," 5&6",829,null,null,829,null,null,0,0]
["  Hjemkørsel, korn",null,8000," 5&6",400," ",null,400,null,null,0,0]
["  Halmpresning",null,3," 5&6",323,null,null,323,null,null,0,0]
["  Hjemkørsel, halm",null,3," 5&6",244," ",null,244,null,null,0,0]
["  Stubharvning",null," "," 5&6",225,null,null,225,null,null,0,0]
["  Pløjning",null," ",{"$f":"C10","v":" 5&6"},725,null,null,725,null,null,0,0]
[]
["Maskinomkostninger, andre afgrøder *)"]
["  Tillæg til mejetærskning:"]
["    Vinterbyg, -triticale og -rug",null,null,"Ha",50,null,null,50,null,null,{"$f":"H96-E96","v":0},{"$f":"K96*100/E96","v":0}]
["    Frø","Rapsudb.",2700,"Ha",450,null,null,450,null,null,0,0]
["    Ærter",null,3500,"Ha",450,null,null,450,null,null,0]
["    Halmsnitning",null,null,"Ha",50,null,null,50,null,null,0,0]
["  Skårlægning, raps",null,3500,{"$f":"C10","v":" 5&6"},250,null,null,250,null,null,0,0]
["  Skårlægning, frø",null,1000,{"$f":"C10","v":" 5&6"},350,null,null,350,null,null,0,0]
["  Såning, ærter",null,null,{"$f":"C10","v":" 5&6"},275,null,null,550,null,null,275,100]
["  Hjemkørsel af ærter",null,4500,{"$f":"C10","v":" 5&6"},325," ",null,325,null,null,0,0]
["  Kartoffellægning",null,null,{"$f":"D102","v":" 5&6"},1100,null,null,1100,null,null,0,0]
["  Hypning af kartofler",null,null,{"$f":"D103","v":" 5&6"},325,null,null,325,null,null,0,{"$f":"K105/E105*100","v":0}]
["  Radrensning",null,null," 5&6",350,null,null,350,null,null,0,{"$f":"K106/E106*100","v":0}]
["  Hakning og lugning, kr./ha (50 timer)",null,"kr/time"," 5&6",150,null,null,8000,null,null,7850,{"$f":"IF(E107=0,0,K107/E107*100)","v":5233.3333333333339}]
[null,null," "]
["  Aftopning af kartofler",null,null," 5&6",675,null,null,675,null,null,0,{"$f":"K109/E109*100","v":0}]
["  Kartoffeloptagn.,spisekart.",null,200,"00:00:00",2420,null,null,2420,null,null,0,{"$f":"K110*100/E110","v":0}]
["  Hjemkørsel af kartofler",null,200," 5&6",571," ",null,571,null,null,0,0]
[]
["  Afbrænding/afpudsning frømarker",null,null,null,150,null,null,225,null,null,75,50]
["  Afpudsning, brakmarker",null,null,null,325,null,null,350,null,null,25,7.6923076923076925]
["  Diverse stykomk. ved brakmarker",null,null,null,null,null,null,null,null,null,{"$f":"H115-E115","v":0},{"$f":"IF(E115=0,0,K115*100/E115)","v":0}]
["  Vanding, pr ha",null,null,null,1360,null,null,1360,null,null,0,0]
["    - do -   , pr vanding",null,null,null,100,null,null,100,null,null,0,0]
["    - do -   , pr mm",null,null,null,5,null,null,5,null,null,0,0]
["*) Priser ved maskinstation er fra Håndbog til Driftsplanlægning 2010 og er reguleret for prisudvikling."]
["**) Det anførte udbytteniveau er udgangspunkt for korr. til evt. andet udbytteniveau."]
[{"$f":"NOW()","v":"2021-09-11T12:39:09.730"},null," "," "," "," ",null," "," "]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[]
[]
[null,null,null,null,null,4]
["Generelt om afgrødekalkuler"]
["Afgrødekalkulerne for planteavl omfatter de arealmæssigt mest udbredte afgrøder. De viste eksempler er"]
["ikke nødvendigvis repræsentative for landet som helhed. Afgrødekalkulerne kan derfor ikke anvendes som "]
["grundlag for totalopgørelser på lands- eller regionsplan. Der sluttes med dækningsbidrag efter maskin- og"]
["arbejdsomkostning, som også kan kaldes rest til jordleje, driftsledelse og risiko."]
["Udbytteniveau"]
["Ved opstilling af afgrødekalkuler må udbytteniveauet altid vurderes efter de individuelle forudsætninger."]
["Her forudsættes udbytteniveauerne at svare til \"normaludbyttet\" på de jordtyper, der er angivet i kalkulerne. "]
["Et \"normaludbytte\" er det udbytte, der kan høstes i et normalår, dvs. et år, der ikke er ekstremt vådt eller tørt."]
["Ved vanding under optimale forhold vil udbyttet på JB 1&3 hæves betydeligt. I sådanne tilfælde skal der"]
["naturligvis tages højde for vandingsomkostninger i kalkulerne. En væsentlig forudsætning for at opnå de"]
["angivne udbytter er en god planteavlsmæssig driftsledelse og et acceptabelt sædskifte. "]
[]
["Jordtyperne karakteriseret ved JB-nummer.",null,null,null,null,null,"                       Procent af samlet landbrugsareal"]
["Betegnelse:",null,"JB-nr.","Hele landet",null,"Storstr. amt",null,"Århus amt",null,null,"Ringkøbing amt"]
["Grovsandet jord",null,1,24,null,1,null,17,null,null,59]
["Finsandet jord",null,2,10,null,2,null,4,null,null,8]
["Lerblandet sandjord",null,"3&4",28,null,12,null,44,null,null,18]
["Sandblandet lerjord ",null,"5&6",24,null,50,null,24,null,null,6]
["Lerjord - siltjord ",null," 7-10",7,null,32,null,3,null,null,2]
["Humus",null,11,7,null,3,null,8,null,null,7]
["Gødningsniveau"]
["Der er ved alle afgrøder medregnet værdi af 14 tons konv.svinegylle, og der er suppleret med beregnet"]
["bortført mængde af P og K. Der vil være store forskelle på værdi af husdyrgødning, som bl.a."]
["vil afhænge af husdyrtætheden i det lokale område og specielle forhold på den aktuelle ejendom."]
["Bortført mængde P og K er i kg rene næringsstoffer og under forudsætning af, at jordens gødningskraft"]
["skal bevares. Der er ikke medtaget omkostninger til Mg, S, kalk og mikronæringsstoffer (ca.120 kr./ha)."]
["Halm er kun sat til værdi ved korn-, ærte- og frøafgrøderne."]
["Planteværn"]
["Ved økologi anvendes der ikke kemisk planteværn. Derfor er der ingen omkostninger til sprøjtning og "]
["planteværnsmidler. I Markstyring findes yderligere oplysning om planteværn ved de enkelte afgrøder"]
["Maskinomkostninger"]
["I kalkulerne er der ikke angivet omkostninger ved brug af egne maskiner. Som supplement til kalkulerne er"]
["maskinomkostningerne i stedet anført. Det svare ikke til maskinstationspriser. Disse er anført for samtlige markar-"]
["bejder. Hvis arbejdet kan udføres billigere med egne maskiner, bør det betragtes som maskinparkens \"fortje-"]
["neste\" i stedet for en forøgelse af afgrødens dækningsbidrag. Der er foretaget beregninger for både let og"]
["svær jord. De for alle afgrødekalkuler viste maskinomkostninger ved let jord (nederste linier) er beregnet ud"]
["fra svær jord med ca.5 pct. reduktion for gødningsspredning, harvning og såning samt ca.10 pct. reduktion for"]
["stubharvning og pløjning. Ved høstarbejder er reduktionen på halvdelen af den procentvise udbyttereduktion, "]
["og ved hjemkørsel og indlægning m.v. er reduktionen lig den procentvise udbyttereduktion. Ved en del af-"]
["grøder er udgangspunktet vinterhvede og vårbyghelsæd på svær jord. Omkostn. er derfor ikke altid et beløb, "]
["som er deleligt med 5. Hvis halmen skal snittes, skal der gives et tillæg. Tørringsomkostn. er placeret her,"]
["fordi energi i regnskaber ikke konteres som stykomk. Se også bemærkn. ved prisforudsætninger på side 2."]
["Med egne maskiner kan der ved marginalbetragtninger være tale om væsentlig lavere omkostninger, idet"]
["forrentning og afskrivning næsten ikke påvirkes ved mindre ændringer i maskinudnyttelsen. Desuden kan"]
["det i visse situationer være relevant at se bort fra aflønning af egen arbejdsindsats."]
["Forhold der ikke er medtaget i kalkulerne"]
["Forfrugtsvirkning"]
["Ved vurdering af dækningsbidrag eller interne priser for de enkelte afgrøder bør der i vurderingen indgå, "]
["at dyrkning af alle ikke-kornafgrøder samt helsæd giver en forfrugtsvirkning, som bl.a. giver et lavere"]
["kvælstofbehov i de efterfølgende afgrøder. "]
["Størrelsen af forfrugtsvirkningen udtrykt ved merudbytte i korn, vil det følgende dyrkningsår ligge i "]
["intervallet 5-15% afhængig af jordtype og afgrøde. Det aftrappes derefter til 0, i det 3. eller 4. år."]
["Kalkning og kvikbekæmpelse"]
["Som et gennemsnit kan der i sædskifte anslås følgende omkostninger: "]
["Mekanisk kvikbekæmpelse 200-300 kr./ha/år og kalkning 60 kr./ha/år. "]
[{"$f":"NOW()","v":"2021-09-11T12:39:09.730"}]
[]
[]
[]
[null,null,null,null,null,{"$f":"F127+1","v":5}]
["Vårbyg, uden udlæg (foder)"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3 u. vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal",null,2700,"kg",{"$f":"E12","v":1.35},{"$f":"ROUND(+C194*E194,0)","v":3645},null,{"$f":"H12","v":1.3},{"$f":"ROUND(+H194*C194,0)","v":3510},null,{"$f":"I194-F194","v":-135},{"$f":"K194*100/F194","v":-3.7037037037037037}]
["  Halm",null,1.6,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C195*E195,0)","v":800},null,{"$f":"H76","v":500},{"$f":"ROUND(+H195*C195,0)","v":800},null,{"$f":"I195-F195","v":0},{"$f":"IF(F195=0,0,K195*100/F195)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C196*E196,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H196*C196,0)","v":870},null,{"$f":"I196-F196","v":0},{"$f":"IF(F196=0,0,K196*100/F196)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F194:F196)","v":5315},null,null,{"$f":"SUM(I194:I196)","v":5180},null,{"$f":"I197-F197","v":-135},{"$f":"K197*100/F197","v":-2.5399811853245531}]
["Stykomkostninger"]
["  Udsæd",null,170,"kg",{"$f":"E34","v":4.3},{"$f":"ROUND(+C199*E199,0)","v":731},null,{"$f":"H34","v":4.3},{"$f":"ROUND(+H199*C199,0)","v":731},null,{"$f":"I199-F199","v":0},{"$f":"K199*100/F199","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin*",null,0,"tons",{"$f":"E48","v":40},{"$f":"E201*C201","v":0},null,{"$f":"H48","v":40},{"$f":"H201*C201","v":0}]
["     Kvælstof",null,70,"kg",{"$f":"E49","v":5.3},null,null,{"$f":"H49","v":5.4}]
["     Fosfor         Bortført",{"$f":"C194*0.0032+C195*0.8","v":9.9200000000000017},{"$f":"E54*E52*C201","v":0},"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C194*0.004+C195*10.2","v":27.12},{"$f":"E55*E52*C201","v":0},"kg",{"$f":"E51","v":5.5},null,null,{"$f":"H51","v":6},null,null,{"$f":"I204-F204","v":0},{"$f":"IF(F204=0,0,K204*100/F204)","v":0}]
[]
["   I alt",null," ",null,null,{"$f":"SUM(F199:F205)","v":731},null,null,{"$f":"SUM(I199:I205)","v":731},null,{"$f":"I206-F206","v":0},{"$f":"K206*100/F206","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F197-F206,0)","v":4584},null,null,{"$f":"ROUND(+I197-I206,0)","v":4449},null,{"$f":"I207-F207","v":-135},{"$f":"K207*100/F207","v":-2.9450261780104712}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F207-F240","v":1529.7843750000002},null,null,{"$f":"I207-I240","v":1384.7843750000002},null,{"$f":"I208-F208","v":-145},{"$f":"K208*100/F208","v":-9.4784599953833357}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal",null,4000,"kg",{"$f":"E12","v":1.35},{"$f":"ROUND(+C211*E211,0)","v":5400},null,{"$f":"H12","v":1.3},{"$f":"ROUND(+H211*C211,0)","v":5200},null,{"$f":"I211-F211","v":-200},{"$f":"K211*100/F211","v":-3.7037037037037037}]
["  Halm",null,1.9,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C212*E212,0)","v":950},null,{"$f":"H76","v":500},{"$f":"ROUND(+H212*C212,0)","v":950},null,{"$f":"I212-F212","v":0},{"$f":"IF(F212=0,0,K212*100/F212)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C213*E213,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H213*C213,0)","v":870},null,{"$f":"I213-F213","v":0},{"$f":"IF(F213=0,0,K213*100/F213)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F211:F213)","v":7220},null,null,{"$f":"SUM(I211:I213)","v":7020},null,{"$f":"SUM(K211:K212)","v":-200},{"$f":"K214*100/F214","v":-2.770083102493075}]
["Stykomkostninger"]
["  Udsæd",null,170,"kg",{"$f":"E34","v":4.3},{"$f":"ROUND(+C216*E216,0)","v":731},null,{"$f":"H34","v":4.3},{"$f":"ROUND(+H216*C216,0)","v":731},null,{"$f":"I216-F216","v":0},{"$f":"K216*100/F216","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},{"$f":"E218*C218","v":0},null,{"$f":"H48","v":40},{"$f":"H218*C218","v":0}]
["     Kvælstof",null,70,"Kg",{"$f":"E49","v":5.3},null,null,{"$f":"H49","v":5.4}]
["     Fosfor         Bortført",{"$f":"C211*0.0032+C212*0.8","v":14.32},{"$f":"E54*E52*C218","v":0},"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C211*0.004+C212*10.2","v":35.379999999999995},{"$f":"E55*E52*C218","v":0},"kg",{"$f":"E51","v":5.5},null,null,{"$f":"H51","v":6},null,null,{"$f":"I221-F221","v":0},{"$f":"IF(F221=0,0,K221*100/F221)","v":0}]
[]
["   I alt",null," ",null,null,{"$f":"SUM(F216:F222)","v":731},null,null,{"$f":"SUM(I216:I222)","v":731},null,{"$f":"I223-F223","v":0},{"$f":"K223*100/F223","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F214-F223,0)","v":6489},null,null,{"$f":"ROUND(+I214-I223,0)","v":6289},null,{"$f":"I224-F224","v":-200},{"$f":"K224*100/F224","v":-3.0821390044691017}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F224-F238","v":2953.25},null,null,{"$f":"I224-I238","v":2743.25},null,{"$f":"I225-F225","v":-210},{"$f":"K225*100/F225","v":-7.110810124439177}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E227*C227","v":725},null,{"$f":"H92","v":725},{"$f":"H227*C227","v":725},null,{"$f":"I227-F227","v":0},{"$f":"K227/F227*100","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,{"$f":"IF(F228=0,0,K228*100/F228)","v":0}]
["   Spredning af husdyrgødn.",null,{"$f":"C201","v":0},"tons",{"$f":"E80","v":25},0,null,{"$f":"H80","v":25},0,null,0,{"$f":"K229/F229*100","v":{"$error":"#DIV/0!"}}]
["   Ukrudtsharvning",null,2,"beh.",{"$f":"E81","v":175},350,null,{"$f":"H81","v":175},350,null,0,{"$f":"IF(F230=0,0,K230*100/F230)","v":0}]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E82","v":400},400,null,{"$f":"H82","v":400},400,null,0,{"$f":"K231/F231*100","v":0}]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,{"$f":"K232/F232*100","v":7.1428571428571423}]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C211/C87)/2","v":621.75},621.75,null,{"$f":"H87*(1+C211/C87)/2","v":621.75},621.75,null,0,{"$f":"K233/F233*100","v":0}]
["   Hjemkørsel, korn",null,1,"beh.",{"$f":"E88*C211/C88","v":200},200,null,{"$f":"H88*C211/C88","v":200},200,null,0,{"$f":"K234/F234*100","v":0}]
["   Tørring 4 pct",null,{"$f":"C211*1.04/100","v":41.6},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C235*E235,0)","v":424},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H235*C235,0)","v":424},null,0,{"$f":"K235*100/F235","v":0}]
["   Halmpresning ",null,0,"beh.",{"$f":"E89*(1+C212/C89)/2","v":263.7833333333333},{"$f":"E236*C236","v":0},null,{"$f":"H89*(1+C212/C89)/2","v":263.7833333333333},{"$f":"H236*C236","v":0},null,0,{"$f":"K236/F236*100","v":{"$error":"#DIV/0!"}}]
["   Hjemkørsel, halm",null,0,"beh.",{"$f":"E90*C212/C90","v":154.53333333333333},{"$f":"E237*C237","v":0},null,{"$f":"H90*C212/C90","v":154.53333333333333},{"$f":"H237*C237","v":0},null,0,{"$f":"K237/F237*100","v":{"$error":"#DIV/0!"}}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F227:F237)","v":3535.75},null,null,{"$f":"SUM(I227:I237)","v":3545.75},null,10,{"$f":"K238*100/F238","v":0.28282542600579791}]
["   Tørring 4 pct, uvandet sandjord",null,{"$f":"C194*1.04/100","v":28.08},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C239*E239,0)","v":286},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H239*C239,0)","v":286},null,{"$f":"I239-F239","v":0},{"$f":"K239*100/F239","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F229+F230+F231)+0.9*(F228+F227)+F232+F233*(1+C194/C211)/2+F234*C194/C211+F239+F236*(1+C195/C212)/2+F237*C195/C212","v":3054.2156249999998},null,null,{"$f":"0.95*(I229+I230+I231)+0.9*(I228+I227)+I232+I233*(1+C194/C211)/2+I234*C194/C211+I239+I236*(1+C195/C212)/2+I237*C195/C212","v":3064.2156249999998},null,{"$f":"I240-F240","v":10},{"$f":"K240/F240*100","v":0.32741630676452321}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C241*E241","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C241*H241","v":1360},null,0,{"$f":"K241/F241*100","v":0}]
["                variabel ved flytning",null,2,"gange",{"$f":"E$117","v":100},{"$f":"C242*E242","v":200},null,{"$f":"H$117","v":100},{"$f":"C242*H242","v":200},null,0,{"$f":"K242/F242*100","v":0}]
["                variabel pr millimeter",null,75,"mm.",{"$f":"E$118","v":5},{"$f":"C243*E243","v":375},null,{"$f":"H$118","v":5},{"$f":"C243*H243","v":375},null,0,{"$f":"K243/F243*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F238-0.05*(F229+F230+F231)-0.1*(F228+F227)+F241+F242+F243","v":5293.25},null,null,{"$f":"I238-0.05*(I229+I230+I231)-0.1*(I228+I227)+I241+I242+I243","v":5303.25},null,10,{"$f":"K244*100/F244","v":0.18891985075331791}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F224-F244)","v":1195.75},null,null,{"$f":"VALUE(I224-I244)","v":985.75},null,-210,{"$f":"K245*100/F245","v":-17.562199456408113}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 3500 kg/ha ved vanding"]
["Konventionel husdyrgødning er svinegylle, hvor der er anvnedt en udnyttelsesprocent på 75."]
["Se omtale af forskel i maskinomkostninger i teksten på side 4"]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F188+1","v":6}]
["Vårbyg, m. udlæg af kløvergræs"]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3 u. vanding ",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Kerne, pris 4 kvartal",null,2500,"kg",{"$f":"E12","v":1.35},{"$f":"ROUND(+C259*E259,0)","v":3375},null,{"$f":"H12","v":1.3},{"$f":"ROUND(+H259*C259,0)","v":3250},null,{"$f":"I259-F259","v":-125},{"$f":"K259*100/F259","v":-3.7037037037037037}]
["  Halm",null,1.6,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C260*E260,0)","v":800},null,{"$f":"H76","v":500},{"$f":"ROUND(+H260*C260,0)","v":800},null,{"$f":"I260-F260","v":0},{"$f":"IF(F260=0,0,K260*100/F260)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C261*E261,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H261*C261,0)","v":870},null,{"$f":"I261-F261","v":0},{"$f":"IF(F261=0,0,K261*100/F261)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F259:F261)","v":5045},null,null,{"$f":"SUM(I259:I261)","v":4920},null,{"$f":"SUM(K259:K260)","v":-125},{"$f":"K262*100/F262","v":-2.4777006937561943}]
["Stykomkostninger"]
["  Udsæd",null,120,"kg",{"$f":"E34","v":4.3},{"$f":"ROUND(+C264*E264,0)","v":516},null,{"$f":"H34","v":4.3},{"$f":"ROUND(+H264*C264,0)","v":516},null,{"$f":"I264-F264","v":0},{"$f":"K264*100/F264","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C259*0.0032+C260*0.8","v":9.2800000000000011},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C259*0.004+C260*10.2","v":26.32},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C268*E268+C267*E267+C266*E266,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C268*H268+C267*H267+C266*H266,0)","v":0},null,{"$f":"I268-F268","v":0},{"$f":"IF(F268=0,0,K268*100/F268)","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F264:F269)","v":516},null,null,{"$f":"SUM(I264:I269)","v":516},null,{"$f":"I270-F270","v":0},{"$f":"K270*100/F270","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F262-F270,0)","v":4529},null,null,{"$f":"ROUND(+I262-I270,0)","v":4404},null,{"$f":"I271-F271","v":-125},{"$f":"K271*100/F271","v":-2.7599911680282623}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F271-F303","v":1586.7641630116959},null,null,{"$f":"I271-I303","v":1451.7641630116959},null,{"$f":"I272-F272","v":-135},{"$f":"K272*100/F272","v":-8.5078805752562818}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal",null,3800,"kg",{"$f":"E12","v":1.35},{"$f":"ROUND(+C275*E275,0)","v":5130},null,{"$f":"H12","v":1.3},{"$f":"ROUND(+H275*C275,0)","v":4940},null,{"$f":"I275-F275","v":-190},{"$f":"K275*100/F275","v":-3.7037037037037037}]
["  Halm",null,1.8,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C276*E276,0)","v":900},null,{"$f":"H76","v":500},{"$f":"ROUND(+H276*C276,0)","v":900},null,{"$f":"I276-F276","v":0},{"$f":"IF(F276=0,0,K276*100/F276)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C277*E277,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H277*C277,0)","v":870},null,{"$f":"I277-F277","v":0},{"$f":"IF(F277=0,0,K277*100/F277)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F275:F277)","v":6900},null,null,{"$f":"SUM(I275:I277)","v":6710},null,{"$f":"SUM(K275:K276)","v":-190},{"$f":"K278*100/F278","v":-2.7536231884057969}]
["Stykomkostninger"]
["  Udsæd",null,120,"kg",{"$f":"E34","v":4.3},{"$f":"ROUND(+C280*E280,0)","v":516},null,{"$f":"H34","v":4.3},{"$f":"ROUND(+H280*C280,0)","v":516},null,{"$f":"I280-F280","v":0},{"$f":"K280*100/F280","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C275*0.0032+C276*0.8","v":13.6},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C275*0.004+C276*10.2","v":33.56},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C284*E284+C283*E283+C282*E282,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C284*H284+C283*H283+C282*H282,0)","v":560},null,{"$f":"I284-F284","v":0},{"$f":"IF(F284=0,0,K284*100/F284)","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F280:F285)","v":1076},null,null,{"$f":"SUM(I280:I285)","v":1076},null,{"$f":"I286-F286","v":0},{"$f":"K286*100/F286","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F278-F286,0)","v":5824},null,null,{"$f":"ROUND(+I278-I286,0)","v":5634},null,{"$f":"I287-F287","v":-190},{"$f":"K287*100/F287","v":-3.2623626373626373}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F287-F301","v":2424.8125},null,null,{"$f":"I287-I301","v":2224.8125},null,{"$f":"I288-F288","v":-200},{"$f":"K288*100/F288","v":-8.248060417042554}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E290*C290","v":725},null,{"$f":"H92","v":725},{"$f":"H290*C290","v":725},null,{"$f":"I290-F290","v":0},{"$f":"K290/F290*100","v":0}]
["   Stubharvning",null,0,"beh.",{"$f":"E91","v":225},0,null,{"$f":"H91","v":225},0,null,0,{"$f":"IF(F291=0,0,K291*100/F291)","v":0}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E80","v":25},350,null,{"$f":"H80","v":25},350,null,0,{"$f":"K292/F292*100","v":0}]
["   Ukrudtsharvning",null,1,"beh.",{"$f":"E81","v":175},175,null,{"$f":"H81","v":175},175,null,0,{"$f":"IF(F293=0,0,K293*100/F293)","v":0}]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E82","v":400},400,null,{"$f":"H82","v":400},400,null,0,{"$f":"K294/F294*100","v":0}]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,{"$f":"K295/F295*100","v":7.1428571428571423}]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C275/C87)/2","v":611.38750000000005},611.38750000000005,null,{"$f":"H87*(1+C275/C87)/2","v":611.38750000000005},611.38750000000005,null,0,{"$f":"K296/F296*100","v":0}]
["   Hjemkørsel, korn",null,1,"beh.",{"$f":"E88*C275/C88","v":190},190,null,{"$f":"H88*C275/C88","v":190},190,null,0,{"$f":"K297/F297*100","v":0}]
["   Tørring 4 pct",null,{"$f":"C275*1.04/100","v":39.520000000000003},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C298*E298,0)","v":403},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H298*C298,0)","v":403},null,0,{"$f":"K298*100/F298","v":0}]
["   Halmpresning ",null,1,"beh.",{"$f":"E89*(1+C276/C89)/2","v":258.40000000000003},{"$f":"E299*C299","v":258.40000000000003},null,{"$f":"H89*(1+C276/C89)/2","v":258.40000000000003},{"$f":"H299*C299","v":258.40000000000003},null,0,{"$f":"K299/F299*100","v":0}]
["   Hjemkørsel, halm",null,1,"beh.",{"$f":"E90*C276/C90","v":146.4},{"$f":"E300*C300","v":146.4},null,{"$f":"H90*C276/C90","v":146.4},{"$f":"H300*C300","v":146.4},null,0,{"$f":"K300/F300*100","v":0}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F290:F300)","v":3399.1875},null,null,{"$f":"SUM(I290:I300)","v":3409.1875},null,10,{"$f":"K301*100/F301","v":0.29418794932612574}]
["   Tørring 4 pct, uvandet sandjord",null,{"$f":"C259*1.04/100","v":26},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C302*E302,0)","v":265},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H302*C302,0)","v":265},null,0,{"$f":"K302*100/F302","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F292+F293+F294)+0.9*(F291+F290)+F295+F296*(1+C259/C275)/2+F297*C259/C275+F302+F299*(1+C260/C276)/2+F300*C260/C276","v":2942.2358369883041},null,null,{"$f":"0.95*(I292+I293+I294)+0.9*(I291+I290)+I295+I296*(1+C259/C275)/2+I297*C259/C275+I302+I299*(1+C260/C276)/2+I300*C260/C276","v":2952.2358369883041},null,10,{"$f":"K303/F303*100","v":0.33987758133746609}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C304*E304","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C304*H304","v":1360},null,0,{"$f":"K304/F304*100","v":0}]
["                variabel ved flytning",null,3,"gange",{"$f":"E$117","v":100},{"$f":"C305*E305","v":300},null,{"$f":"H$117","v":100},{"$f":"C305*H305","v":300},null,0,{"$f":"K305/F305*100","v":0}]
["                variabel pr millimeter",null,75,"mm.",{"$f":"E$118","v":5},{"$f":"C306*E306","v":375},null,{"$f":"H$118","v":5},{"$f":"C306*H306","v":375},null,0,{"$f":"K306/F306*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F301-0.05*(F292+F293+F294)-0.1*(F291+F290)+F304+F305+F306","v":5315.4375},null,null,{"$f":"I301-0.05*(I292+I293+I294)-0.1*(I291+I290)+I304+I305+I306","v":5325.4375},null,10,{"$f":"K307*100/F307","v":0.18813126859266052}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F287-F307)","v":508.5625},null,null,{"$f":"VALUE(I287-I307)","v":308.5625},null,-200,{"$f":"K308*100/F308","v":-39.326533120314615}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 3200 kg/ha ved vanding"]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
["Udbytte og omkostninger ved afgræsn. Af udlæg: se kalkule side 32"]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F254+1","v":7}]
["Vårhvede/ærter til modenhed"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3 u. vanding ",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Hvede/ærter i blanding, pris 4.kvartal",null,2900,"kg",{"$f":"E14","v":2.5750000000000002},{"$f":"ROUND(+C323*E323,0)","v":7468},null,{"$f":"H14","v":2.5249999999999999},{"$f":"ROUND(+H323*C323,0)","v":7323},null,{"$f":"I323-F323","v":-145},{"$f":"K323*100/F323","v":-1.9416175682913765}]
["  Halm",null,1.7,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C324*E324,0)","v":850},null,{"$f":"H76","v":500},{"$f":"ROUND(+H324*C324,0)","v":850},null,{"$f":"I324-F324","v":0},{"$f":"IF(F324=0,0,K324*100/F324)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C325*E325,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H325*C325,0)","v":870},null,{"$f":"I325-F325","v":0},{"$f":"IF(F325=0,0,K325*100/F325)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F323:F325)","v":9188},null,null,{"$f":"SUM(I323:I325)","v":9043},null,{"$f":"SUM(K323:K324)","v":-145},{"$f":"K326*100/F326","v":-1.5781454070526775}]
["Stykomkostninger"]
["  Udsæd, vårhvede (50%)",null,120,"kg",{"$f":"E36","v":4.4000000000000004},{"$f":"ROUND(+C328*E328,0)","v":528},null,{"$f":"H36","v":4.4000000000000004},{"$f":"ROUND(+H328*C328,0)","v":528},null,{"$f":"I328-F328","v":0},{"$f":"K328*100/F328","v":0}]
["  Udsæd, ærter (50%)",null,110,"kg",{"$f":"E39","v":5.5},{"$f":"ROUND(+C329*E329,0)","v":605},null,{"$f":"H39","v":5.5},{"$f":"ROUND(+H329*C329,0)","v":605},null,{"$f":"I329-F329","v":0},{"$f":"K329*100/F329","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C323*0.0032+C324*0.8","v":10.64},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C323*0.004+C324*10.2","v":28.939999999999998},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C333*E333+C332*E332+C331*E331,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C333*H333+C332*H332+C331*H331,0)","v":560},null,{"$f":"I333-F333","v":0},{"$f":"IF(F333=0,0,K333*100/F333)","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F328:F334)","v":1693},null,null,{"$f":"SUM(I328:I334)","v":1693},null,{"$f":"I335-F335","v":0},{"$f":"K335*100/F335","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F326-F335,1)","v":7495},null,null,{"$f":"ROUND(+I326-I335,0)","v":7350},null,{"$f":"I336-F336","v":-145},{"$f":"K336*100/F336","v":-1.9346230820547032}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F336-F369","v":3440.7389384920634},null,null,{"$f":"I336-I369","v":3285.7389384920634},null,{"$f":"I337-F337","v":-155},{"$f":"K337*100/F337","v":-4.5048462778152594}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Hvede/ærter i blanding, pris 4.kvartal",null,3600,"kg",{"$f":"E14","v":2.5750000000000002},{"$f":"ROUND(+C340*E340,0)","v":9270},null,{"$f":"H14","v":2.5249999999999999},{"$f":"ROUND(+H340*C340,0)","v":9090},null,{"$f":"I340-F340","v":-180},{"$f":"K340*100/F340","v":-1.941747572815534}]
["  Halm",null,2.1,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C341*E341,0)","v":1050},null,{"$f":"H76","v":500},{"$f":"ROUND(+H341*C341,0)","v":1050},null,{"$f":"I341-F341","v":0},{"$f":"IF(F341=0,0,K341*100/F341)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C342*E342,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H342*C342,0)","v":870},null,{"$f":"I342-F342","v":0},{"$f":"IF(F342=0,0,K342*100/F342)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F340:F342)","v":11190},null,null,{"$f":"SUM(I340:I342)","v":11010},null,{"$f":"SUM(K340:K341)","v":-180},{"$f":"K343*100/F343","v":-1.6085790884718498}]
["Stykomkostninger"]
["  Udsæd, vårhvede (50%)",null,120,"kg",{"$f":"E36","v":4.4000000000000004},{"$f":"ROUND(+C345*E345,0)","v":528},null,{"$f":"H36","v":4.4000000000000004},{"$f":"ROUND(+H345*C345,0)","v":528},null,{"$f":"I345-F345","v":0},{"$f":"K345*100/F345","v":0}]
["  Udsæd, ærter (48%)",null,110,"kg",{"$f":"E39","v":5.5},{"$f":"ROUND(+C346*E346,0)","v":605},null,{"$f":"H39","v":5.5},{"$f":"ROUND(+H346*C346,0)","v":605},null,{"$f":"I346-F346","v":0},{"$f":"K346*100/F346","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C340*0.0032+C341*0.8","v":13.200000000000001},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C340*0.004+C341*10.2","v":35.82},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C350*E350+C349*E349+C348*E348,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C350*H350+C349*H349+C348*H348,0)","v":560},null,{"$f":"I350-F350","v":0},{"$f":"IF(F350=0,0,K350*100/F350)","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F345:F351)","v":1693},null,null,{"$f":"SUM(I345:I351)","v":1693},null,{"$f":"I352-F352","v":0},{"$f":"K352*100/F352","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F343-F352,1)","v":9497},null,null,{"$f":"ROUND(+I343-I352,0)","v":9317},null,{"$f":"I353-F353","v":-180},{"$f":"K353*100/F353","v":-1.895335369063915}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F353-F367","v":4965.625},null,null,{"$f":"I353-I367","v":4775.625},null,{"$f":"I354-F354","v":-190},{"$f":"K354*100/F354","v":-3.8263058527375708}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E356*C356","v":725},null,{"$f":"H92","v":725},{"$f":"H356*C356","v":725},null,{"$f":"I356-F356","v":0},{"$f":"K356/F356*100","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,{"$f":"IF(F357=0,0,K357*100/F357)","v":0}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E80","v":25},350,null,{"$f":"H80","v":25},350,null,0,{"$f":"K358/F358*100","v":0}]
["   Ukrudtsharvning",null,2,"beh.",{"$f":"E81","v":175},350,null,{"$f":"H81","v":175},350,null,0,{"$f":"IF(F359=0,0,K359*100/F359)","v":0}]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E82","v":400},400,null,{"$f":"H82","v":400},400,null,0,{"$f":"K360/F360*100","v":0}]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,{"$f":"K361/F361*100","v":7.1428571428571423}]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C340/C87)/2","v":601.02499999999998},601.02499999999998,null,{"$f":"H87*(1+C340/C87)/2","v":601.02499999999998},601.02499999999998,null,0,{"$f":"K362/F362*100","v":0}]
["   Hjemkørsel, korn",null,1,"beh.",{"$f":"E88*C340/C88","v":180},180,null,{"$f":"H88*C340/C88","v":180},180,null,0,{"$f":"K363/F363*100","v":0}]
["   Tørring 4 pct",null,{"$f":"C340*1.04/100","v":37.44},"hkg",{"$f":"E58","v":17.75},{"$f":"ROUND(+C364*E364,0)","v":665},null,{"$f":"H58","v":17.75},{"$f":"ROUND(+H364*C364,0)","v":665},null,0,{"$f":"K364*100/F364","v":0}]
["   Halmpresning ",null,1,"beh.",{"$f":"E89*(1+C341/C89)/2","v":274.55},{"$f":"E365*C365","v":274.55},null,{"$f":"H89*(1+C341/C89)/2","v":274.55},{"$f":"H365*C365","v":274.55},null,0,{"$f":"K365/F365*100","v":0}]
["   Hjemkørsel, halm",null,1,"beh.",{"$f":"E90*C341/C90","v":170.79999999999998},{"$f":"E366*C366","v":170.79999999999998},null,{"$f":"H90*C341/C90","v":170.79999999999998},{"$f":"H366*C366","v":170.79999999999998},null,0,{"$f":"K366/F366*100","v":0}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F356:F366)","v":4531.375},null,null,{"$f":"SUM(I356:I366)","v":4541.375},null,10,{"$f":"K367*100/F367","v":0.22068356734986622}]
["   Tørring 4 pct, uvandet sandjord",null,{"$f":"C323*1.04/100","v":30.16},"hkg",{"$f":"E58","v":17.75},{"$f":"ROUND(+C368*E368,0)","v":535},null,{"$f":"H58","v":17.75},{"$f":"ROUND(+H368*C368,0)","v":535},null,0,{"$f":"K368*100/F368","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F358+F359+F360)+0.9*(F357+F356)+F361+F362*(1+C323/C340)/2+F363*C323/C340+F368+F365*(1+C324/C341)/2+F366*C324/C341","v":4054.2610615079366},null,null,{"$f":"0.95*(I358+I359+I360)+0.9*(I357+I356)+I361+I362*(1+C323/C340)/2+I363*C323/C340+I368+I365*(1+C324/C341)/2+I366*C324/C341","v":4064.2610615079366},null,10,{"$f":"K369/F369*100","v":0.24665407205624329}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C370*E370","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C370*H370","v":1360},null,0,{"$f":"K370/F370*100","v":0}]
["                variabel ved flytning",null,2,"gange",{"$f":"E$117","v":100},{"$f":"C371*E371","v":200},null,{"$f":"H$117","v":100},{"$f":"C371*H371","v":200},null,0,{"$f":"K371/F371*100","v":0}]
["                variabel pr millimeter",null,75,"mm.",{"$f":"E$118","v":5},{"$f":"C372*E372","v":375},null,{"$f":"H$118","v":5},{"$f":"C372*H372","v":375},null,0,{"$f":"K372/F372*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F367-0.05*(F358+F359+F360)-0.1*(F357+F356)+F370+F371+F372","v":6271.375},null,null,{"$f":"I367-0.05*(I358+I359+I360)-0.1*(I357+I356)+I370+I371+I372","v":6281.375},null,10,{"$f":"K373*100/F373","v":0.15945466504554423}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F353-F373)","v":3225.625},null,null,{"$f":"VALUE(I353-I373)","v":3035.625},null,-190,{"$f":"K374*100/F374","v":-5.8903313311373768}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 3400 kg/ha ved vanding"]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F317+1","v":8}]
["Vårbyg/ært til modenhed"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3 u. vanding ",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Byg/ært i blanding, pris 4.kvartal",null,2900,"kg",{"$f":"(E12+E21)/2","v":2.1},{"$f":"ROUND(+C388*E388,0)","v":6090},null,{"$f":"(H12+H21)/2","v":2.0249999999999999},{"$f":"ROUND(+H388*C388,0)","v":5873},null,{"$f":"I388-F388","v":-217},{"$f":"K388*100/F388","v":-3.5632183908045976}]
["  Halm",null,1.6,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C389*E389,0)","v":800},null,{"$f":"H76","v":500},{"$f":"ROUND(+H389*C389,0)","v":800},null,{"$f":"I389-F389","v":0},{"$f":"IF(F389=0,0,K389*100/F389)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C390*E390,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H390*C390,0)","v":870},null,{"$f":"I390-F390","v":0},{"$f":"IF(F390=0,0,K390*100/F390)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F388:F390)","v":7760},null,null,{"$f":"SUM(I388:I390)","v":7543},null,{"$f":"SUM(K388:K389)","v":-217},{"$f":"K391*100/F391","v":-2.7963917525773194}]
["Stykomkostninger",null," "]
["  Udsæd, byg (50%)",null,85,"kg",{"$f":"E34","v":4.3},{"$f":"ROUND(+C393*E393,0)","v":366},null,{"$f":"H34","v":4.3},{"$f":"ROUND(+H393*C393,0)","v":366},null,{"$f":"I393-F393","v":0},{"$f":"K393*100/F393","v":0}]
["  Udsæd, ærter (48%)",null,110,"kg",{"$f":"E39","v":5.5},{"$f":"ROUND(+C394*E394,0)","v":605},null,{"$f":"H39","v":5.5},{"$f":"ROUND(+H394*C394,0)","v":605},null,{"$f":"I394-F394","v":0},{"$f":"K394*100/F394","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C388*(0.0032+0.0042)/2+C389*(0.8+1.7)/2","v":12.73},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C388*(0.004+0.0097)/2+C389*(10.2+6.4)/2","v":33.145000000000003},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C398*E398+C397*E397+C396*E396,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C398*H398+C397*H397+C396*H396,0)","v":560},null,{"$f":"I398-F398","v":0},{"$f":"K398*100/F398","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F393:F399)","v":1531},null,null,{"$f":"SUM(I393:I399)","v":1531},null,{"$f":"I400-F400","v":0},{"$f":"K400*100/F400","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F391-F400,0)","v":6229},null,null,{"$f":"ROUND(+I391-I400,0)","v":6012},null,{"$f":"I401-F401","v":-217},{"$f":"K401*100/F401","v":-3.4837052496387861}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F401-F434","v":2153.0401930894309},null,null,{"$f":"I401-I434","v":1926.0401930894309},null,{"$f":"I402-F402","v":-227},{"$f":"K402*100/F402","v":-10.543230949826077}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Byg/ært i blanding, pris 4.kvartal",null,4100,"kg",{"$f":"(E12+E21)/2","v":2.1},{"$f":"ROUND(+C405*E405,0)","v":8610},null,{"$f":"(H12+H21)/2","v":2.0249999999999999},{"$f":"ROUND(+H405*C405,0)","v":8303},null,{"$f":"I405-F405","v":-307},{"$f":"K405*100/F405","v":-3.5656213704994193}]
["  Halm",null,1.9,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C406*E406,0)","v":950},null,{"$f":"H76","v":500},{"$f":"ROUND(+H406*C406,0)","v":950},null,{"$f":"I406-F406","v":0},{"$f":"IF(F406=0,0,K406*100/F406)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C407*E407,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H407*C407,0)","v":870},null,{"$f":"I407-F407","v":0},{"$f":"IF(F407=0,0,K407*100/F407)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F405:F407)","v":10430},null,null,{"$f":"SUM(I405:I407)","v":10123},null,{"$f":"SUM(K405:K406)","v":-307},{"$f":"K408*100/F408","v":-2.9434324065196549}]
["Stykomkostninger",null," "]
["  Udsæd, byg (50%)",null,85,"kg",{"$f":"E34","v":4.3},{"$f":"ROUND(+C410*E410,0)","v":366},null,{"$f":"H34","v":4.3},{"$f":"ROUND(+H410*C410,0)","v":366},null,{"$f":"I410-F410","v":0},{"$f":"K410*100/F410","v":0}]
["  Udsæd, ærter (48%)",null,110,"kg",{"$f":"E39","v":5.5},{"$f":"ROUND(+C411*E411,0)","v":605},null,{"$f":"H39","v":5.5},{"$f":"ROUND(+H411*C411,0)","v":605},null,{"$f":"I411-F411","v":0},{"$f":"K411*100/F411","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C405*(0.0032+0.0048)/2+C406*(0.8+1.7)/2","v":18.774999999999999},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C405*(0.004+0.0097)/2+C406*(10.2+6.4)/2","v":43.855000000000004},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C415*E415+C414*E414+C413*E413,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C415*H415+C414*H414+C413*H413,0)","v":560},null,{"$f":"I415-F415","v":0},{"$f":"K415*100/F415","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F410:F416)","v":1531},null,null,{"$f":"SUM(I410:I416)","v":1531},null,{"$f":"I417-F417","v":0},{"$f":"K417*100/F417","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F408-F417,0)","v":8899},null,null,{"$f":"ROUND(+I408-I417,0)","v":8592},null,{"$f":"I418-F418","v":-307},{"$f":"K418*100/F418","v":-3.449825823126194}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F418-F432","v":4201.7520833333338},null,null,{"$f":"I418-I432","v":3884.7520833333338},null,{"$f":"I419-F419","v":-317},{"$f":"K419*100/F419","v":-7.5444717754151158}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E421*C421","v":725},null,{"$f":"H92","v":725},{"$f":"H421*C421","v":725},null,{"$f":"I421-F421","v":0},{"$f":"K421/F421*100","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,{"$f":"IF(F422=0,0,K422*100/F422)","v":0}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E80","v":25},350,null,{"$f":"H80","v":25},350,null,0,{"$f":"K423/F423*100","v":0}]
["   Ukrudtsharvning",null,2,"beh.",{"$f":"E81","v":175},350,null,{"$f":"H81","v":175},350,null,0,{"$f":"IF(F424=0,0,K424*100/F424)","v":0}]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E82","v":400},400,null,{"$f":"H82","v":400},400,null,0,{"$f":"K425/F425*100","v":0}]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,{"$f":"K426/F426*100","v":7.1428571428571423}]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C405/C87)/2+E96","v":676.93124999999998},676.93124999999998,null,{"$f":"H87*(1+C405/C87)/2+H96","v":676.93124999999998},676.93124999999998,null,0,{"$f":"K427/F427*100","v":0}]
["   Hjemkørsel, korn",null,1,"beh.",{"$f":"E88*C405/C87","v":205},205,null,{"$f":"H88*C405/C87","v":205},205,null,0,{"$f":"K428/F428*100","v":0}]
["   Tørring 4 pct",null,{"$f":"1.04*C405/100","v":42.64},"hkg",{"$f":"E58","v":17.75},{"$f":"ROUND(+C429*E429,0)","v":757},null,{"$f":"H58","v":17.75},{"$f":"ROUND(+H429*C429,0)","v":757},null,0,{"$f":"K429*100/F429","v":0}]
["   Halmpresning",null,1,"beh.",{"$f":"E89*(1+C406/C89)/2","v":263.7833333333333},{"$f":"E430*C430","v":263.7833333333333},null,{"$f":"H89*(1+C406/C89)/2","v":263.7833333333333},{"$f":"H430*C430","v":263.7833333333333},null,0,{"$f":"K430/F430*100","v":0}]
["   Hjemkørsel, halm",null,1,"beh.",{"$f":"E90*C406/C89","v":154.53333333333333},{"$f":"E431*C431","v":154.53333333333333},null,{"$f":"H90*C406/C89","v":154.53333333333333},{"$f":"H431*C431","v":154.53333333333333},null,0,{"$f":"K431/F431*100","v":0}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F421:F431)","v":4697.2479166666662},null,null,{"$f":"SUM(I421:I431)","v":4707.2479166666662},null,10,{"$f":"K432*100/F432","v":0.21289061547120458}]
["   Tørring 4 pct, uvandet sandjord",null,{"$f":"C388*1.04/100","v":30.16},"hkg",{"$f":"E58","v":17.75},{"$f":"ROUND(+C433*E433,0)","v":535},null,{"$f":"H58","v":17.75},{"$f":"ROUND(+H433*C433,0)","v":535},null,0,{"$f":"K433*100/F433","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F423+F424+F425)+0.9*(F422+F421)+F426+F427*(1+C388/C405)/2+F428*C388/C405+F433+F430*(1+C389/C406)/2+F431*C389/C406","v":4075.9598069105691},null,null,{"$f":"0.95*(I423+I424+I425)+0.9*(I422+I421)+I426+I427*(1+C388/C405)/2+I428*C388/C405+I433+I430*(1+C389/C406)/2+I431*C389/C406","v":4085.9598069105691},null,10,{"$f":"K434/F434*100","v":0.24534098650937486}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C435*E435","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C435*H435","v":1360},null,0,{"$f":"K435/F435*100","v":0}]
["                variabel ved flytning",null,3,"gange",{"$f":"E$117","v":100},{"$f":"C436*E436","v":300},null,{"$f":"H$117","v":100},{"$f":"C436*H436","v":300},null,0,{"$f":"K436/F436*100","v":0}]
["                variabel pr millimeter",null,105,"mm.",{"$f":"E$118","v":5},{"$f":"C437*E437","v":525},null,{"$f":"H$118","v":5},{"$f":"C437*H437","v":525},null,0,{"$f":"K437/F437*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F432-0.05*(F423+F424+F425)-0.1*(F422+F421)+F435+F436+F437","v":6687.2479166666662},null,null,{"$f":"I432-0.05*(I423+I424+I425)-0.1*(I422+I421)+I435+I436+I437","v":6697.2479166666662},null,10,{"$f":"K438*100/F438","v":0.14953834708411129}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F418-F438)","v":2211.7520833333338},null,null,{"$f":"VALUE(I418-I438)","v":1894.7520833333338},null,-317,{"$f":"K439*100/F439","v":-14.332528604302205}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 3500 kg/ha ved vanding"]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F382+1","v":9}]
["Vårtriticale"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3  u. vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal",null,3200,"kg",{"$f":"E15","v":1.7},{"$f":"ROUND(+C453*E453,0)","v":5440},null,{"$f":"H15","v":1.6},{"$f":"ROUND(+H453*C453,0)","v":5120},null,{"$f":"I453-F453","v":-320},{"$f":"K453*100/F453","v":-5.882352941176471}]
["  Halm",null,1.5,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C454*E454,0)","v":750},null,{"$f":"H76","v":500},{"$f":"ROUND(+H454*C454,0)","v":750},null,{"$f":"I454-F454","v":0},{"$f":"IF(F454=0,0,K454*100/F454)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C455*E455,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H455*C455,0)","v":870},null,{"$f":"I455-F455","v":0},{"$f":"IF(F455=0,0,K455*100/F455)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F453:F455)","v":7060},null,null,{"$f":"SUM(I453:I455)","v":6740},null,{"$f":"SUM(K453:K454)","v":-320},{"$f":"K456*100/F456","v":-4.5325779036827196}]
["Stykomkostninger"]
["  Udsæd",null,170,"kg",{"$f":"E35","v":4.9000000000000004},{"$f":"ROUND(+C458*E458,0)","v":833},null,{"$f":"H35","v":4.9000000000000004},{"$f":"ROUND(+H458*C458,0)","v":833},null,{"$f":"I458-F458","v":0},{"$f":"K458*100/F458","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C453*0.0029+C454*0.8","v":10.48},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C453*0.0041+C454*12.8","v":32.320000000000007},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C462*E462+C461*E461+C460*E460,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C462*H462+C461*H461+C460*H460,0)","v":560},null,{"$f":"I462-F462","v":0},{"$f":"K462*100/F462","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F458:F463)","v":1393},null,null,{"$f":"SUM(I458:I463)","v":1393},null,{"$f":"I464-F464","v":0},{"$f":"K464*100/F464","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F456-F464,0)","v":5667},null,null,{"$f":"ROUND(+I456-I464,0)","v":5347},null,{"$f":"I465-F465","v":-320},{"$f":"K465*100/F465","v":-5.6467266631374624}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F465-F497","v":1802.5513627819546},null,null,{"$f":"I465-I497","v":1472.5513627819546},null,{"$f":"I466-F466","v":-330},{"$f":"K466*100/F466","v":-18.307384012109196}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal",null,3800,"kg",{"$f":"E15","v":1.7},{"$f":"ROUND(+C469*E469,0)","v":6460},null,{"$f":"H15","v":1.6},{"$f":"ROUND(+H469*C469,0)","v":6080},null,{"$f":"I469-F469","v":-380},{"$f":"K469*100/F469","v":-5.882352941176471}]
["  Halm",null,2.1,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C470*E470,0)","v":1050},null,{"$f":"H76","v":500},{"$f":"ROUND(+H470*C470,0)","v":1050},null,{"$f":"I470-F470","v":0},{"$f":"IF(F470=0,0,K470*100/F470)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C471*E471,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H471*C471,0)","v":870},null,{"$f":"I471-F471","v":0},{"$f":"IF(F471=0,0,K471*100/F471)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F469:F471)","v":8380},null,null,{"$f":"SUM(I469:I471)","v":8000},null,{"$f":"SUM(K469:K470)","v":-380},{"$f":"K472*100/F472","v":-4.5346062052505971}]
["Stykomkostninger"]
["  Udsæd",null,190,"kg",{"$f":"E35","v":4.9000000000000004},{"$f":"ROUND(+C474*E474,0)","v":931},null,{"$f":"H35","v":4.9000000000000004},{"$f":"ROUND(+H474*C474,0)","v":931},null,{"$f":"I474-F474","v":0},{"$f":"K474*100/F474","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C469*0.0029+C470*0.8","v":12.7},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C469*0.0041+C470*12.8","v":42.460000000000008},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C478*E478+C477*E477+C476*E476,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C478*H478+C477*H477+C476*H476,0)","v":560},null,{"$f":"I478-F478","v":0},{"$f":"K478*100/F478","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F474:F479)","v":1491},null,null,{"$f":"SUM(I474:I479)","v":1491},null,{"$f":"I480-F480","v":0},{"$f":"K480*100/F480","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F472-F480,0)","v":6889},null,null,{"$f":"ROUND(+I472-I480,0)","v":6509},null,{"$f":"I481-F481","v":-380},{"$f":"K481*100/F481","v":-5.5160400638699372}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F481-F495","v":2599.2624999999998},null,null,{"$f":"I481-I495","v":2209.2624999999998},null,{"$f":"I482-F482","v":-390},{"$f":"K482*100/F482","v":-15.004256014927313}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E484*C484","v":725},null,{"$f":"H92","v":725},{"$f":"H484*C484","v":725},null,{"$f":"I484-F484","v":0},{"$f":"K484*100/F484","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,{"$f":"IF(F485=0,0,K485*100/F485)","v":0}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E80","v":25},350,null,{"$f":"H80","v":25},350,null,0,{"$f":"K486*100/F486","v":0}]
["   Ukrudtsharvning",null,2,"beh.",{"$f":"E81","v":175},350,null,{"$f":"H81","v":175},350,null,0,{"$f":"IF(F487=0,0,K487*100/F487)","v":0}]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E82","v":400},400,null,{"$f":"H82","v":400},400,null,0,{"$f":"K488*100/F488","v":0}]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,7.1428571428571432]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C469/C87)/2","v":611.38750000000005},611.38750000000005,null,{"$f":"H87*(1+C469/C87)/2","v":611.38750000000005},611.38750000000005,null,0,0]
["   Hjemkørsel, korn",null,1,"beh.",{"$f":"E88*C469/C88","v":190},190,null,{"$f":"H88*C469/C88","v":190},190,null,0,0]
["   Tørring 4 pct",null,{"$f":"1.04*C469/100","v":39.520000000000003},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C492*E492,0)","v":403},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H492*C492,0)","v":403},null,0,0]
["   Halmpresning",null,1,"beh.",{"$f":"E89*(1+C470/C89)/2","v":274.55},{"$f":"E493*C493","v":274.55},null,{"$f":"H89*(1+C470/C89)/2","v":274.55},{"$f":"H493*C493","v":274.55},null,0,0]
["   Hjemkørsel, halm",null,1,"beh.",{"$f":"E90*C470/C90","v":170.79999999999998},{"$f":"E494*C494","v":170.79999999999998},null,{"$f":"H90*C470/C90","v":170.79999999999998},{"$f":"H494*C494","v":170.79999999999998},null,0,0]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F484:F494)","v":4289.7375000000002},null,null,{"$f":"SUM(I484:I494)","v":4299.7375000000002},null,10,0.23311449709918147]
["   Tørring 4 pct, uvandet sandjord",null,{"$f":"C453*1.04/100","v":33.28},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C496*E496,0)","v":339},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H496*C496,0)","v":339},null,0,{"$f":"K496*100/F496","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F486+F487+F488)+0.9*(F485+F484)+F489+F490*(1+C453/C469)/2+F491*C453/C469+F496+F493*(1+C454/C470)/2+F494*C454/C470","v":3864.4486372180454},null,null,{"$f":"0.95*(I486+I487+I488)+0.9*(I485+I484)+I489+I490*(1+C453/C469)/2+I491*C453/C469+I496+I493*(1+C454/C470)/2+I494*C454/C470","v":3874.4486372180454},null,10,{"$f":"K497/F497*100","v":0.25876912695102711}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C498*E498","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C498*H498","v":1360},null,0,{"$f":"K498/F498*100","v":0}]
["                variabel ved flytning",null,3,"gange",{"$f":"E$117","v":100},{"$f":"C499*E499","v":300},null,{"$f":"H$117","v":100},{"$f":"C499*H499","v":300},null,0,{"$f":"K499/F499*100","v":0}]
["                variabel pr millimeter",null,105,"mm.",{"$f":"E$118","v":5},{"$f":"C500*E500","v":525},null,{"$f":"H$118","v":5},{"$f":"C500*H500","v":525},null,0,{"$f":"K500/F500*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F495-0.05*(F486+F487+F488)-0.1*(F485+F484)+F498+F499+F500","v":6279.7375000000002},null,null,{"$f":"I495-0.05*(I486+I487+I488)-0.1*(I485+I484)+I498+I499+I500","v":6289.7375000000002},null,10,{"$f":"K501*100/F501","v":0.15924232501756641}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F481-F501)","v":609.26249999999982},null,null,{"$f":"VALUE(I481-I501)","v":219.26249999999982},null,-390,{"$f":"K502*100/F502","v":-64.011817566319948}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 3300 kg/ha ved vanding"]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F447+1","v":10}]
["Havre (foder)"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3  u. vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal",null,3800,"kg",{"$f":"E16","v":1.3},{"$f":"ROUND(+C516*E516,0)","v":4940},null,{"$f":"H16","v":1.2},{"$f":"ROUND(+H516*C516,0)","v":4560},null,{"$f":"I516-F516","v":-380},{"$f":"K516*100/F516","v":-7.6923076923076925}]
["  Halm",null,2,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C517*E517,0)","v":1000},null,{"$f":"H76","v":500},{"$f":"ROUND(+H517*C517,0)","v":1000},null,{"$f":"I517-F517","v":0},{"$f":"IF(F517=0,0,K517*100/F517)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C518*E518,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H518*C518,0)","v":870},null,{"$f":"I518-F518","v":0},{"$f":"IF(F518=0,0,K518*100/F518)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F516:F518)","v":6810},null,null,{"$f":"SUM(I516:I518)","v":6430},null,{"$f":"SUM(K516:K517)","v":-380},{"$f":"K519*100/F519","v":-5.5800293685756239}]
["Stykomkostninger"]
["  Udsæd",null,170,"kg",{"$f":"E37","v":4.2},{"$f":"ROUND(+C521*E521,0)","v":714},null,{"$f":"H37","v":4.2},{"$f":"ROUND(+H521*C521,0)","v":714},null,{"$f":"I521-F521","v":0},{"$f":"K521*100/F521","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C516*0.0035+C517*1.2","v":15.700000000000001},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C516*0.0043+C517*12.8","v":41.94},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C525*E525+C524*E524+C523*E523,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C525*H525+C524*H524+C523*H523,0)","v":560},null,{"$f":"I525-F525","v":0},{"$f":"K525*100/F525","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F521:F526)","v":1274},null,null,{"$f":"SUM(I521:I526)","v":1274},null,{"$f":"I527-F527","v":0},{"$f":"K527*100/F527","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F519-F527,0)","v":5536},null,null,{"$f":"ROUND(+I519-I527,0)","v":5156},null,{"$f":"I528-F528","v":-380},{"$f":"K528*100/F528","v":-6.8641618497109826}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F528-F560","v":1643.5171187106921},null,null,{"$f":"I528-I560","v":1253.5171187106921},null,{"$f":"I529-F529","v":-390},{"$f":"K529*100/F529","v":-23.729597675620656}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal",null,5300,"kg",{"$f":"E16","v":1.3},{"$f":"ROUND(+C532*E532,0)","v":6890},null,{"$f":"H16","v":1.2},{"$f":"ROUND(+H532*C532,0)","v":6360},null,{"$f":"I532-F532","v":-530},{"$f":"K532*100/F532","v":-7.6923076923076925}]
["  Halm",null,2.4,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C533*E533,0)","v":1200},null,{"$f":"H76","v":500},{"$f":"ROUND(+H533*C533,0)","v":1200},null,{"$f":"I533-F533","v":0},{"$f":"IF(F533=0,0,K533*100/F533)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C534*E534,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H534*C534,0)","v":870},null,{"$f":"I534-F534","v":0},{"$f":"IF(F534=0,0,K534*100/F534)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F532:F534)","v":8960},null,null,{"$f":"SUM(I532:I534)","v":8430},null,{"$f":"SUM(K532:K533)","v":-530},{"$f":"K535*100/F535","v":-5.9151785714285712}]
["Stykomkostninger"]
["  Udsæd",null,170,"kg",{"$f":"E37","v":4.2},{"$f":"ROUND(+C537*E537,0)","v":714},null,{"$f":"H37","v":4.2},{"$f":"ROUND(+H537*C537,0)","v":714},null,{"$f":"I537-F537","v":0},{"$f":"K537*100/F537","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C532*0.0035+C533*1.2","v":21.43},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C532*0.0043+C533*12.8","v":53.51},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C541*E541+C540*E540+C539*E539,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C541*H541+C540*H540+C539*H539,0)","v":560},null,{"$f":"I541-F541","v":0},{"$f":"K541*100/F541","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F537:F542)","v":1274},null,null,{"$f":"SUM(I537:I542)","v":1274},null,{"$f":"I543-F543","v":0},{"$f":"K543*100/F543","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F535-F543,0)","v":7686},null,null,{"$f":"ROUND(+I535-I543,0)","v":7156},null,{"$f":"I544-F544","v":-530},{"$f":"K544*100/F544","v":-6.8956544366380434}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F544-F558","v":3218.9937500000005},null,null,{"$f":"I544-I558","v":2678.9937500000005},null,{"$f":"I545-F545","v":-540},{"$f":"K545*100/F545","v":-16.775428656858992}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E547*C547","v":725},null,{"$f":"H92","v":725},{"$f":"H547*C547","v":725},null,{"$f":"I547-F547","v":0},{"$f":"K547/F547*100","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,{"$f":"IF(F548=0,0,K548*100/F548)","v":0}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E80","v":25},350,null,{"$f":"H80","v":25},350,null,0,{"$f":"K549/F549*100","v":0}]
["   Ukrudtsharvning",null,1,"beh.",{"$f":"E81","v":175},175,null,{"$f":"H81","v":175},175,null,0,{"$f":"IF(F550=0,0,K550*100/F550)","v":0}]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E82","v":400},400,null,{"$f":"H82","v":400},400,null,0,{"$f":"K551/F551*100","v":0}]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,{"$f":"K552/F552*100","v":7.1428571428571423}]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C532/C87)/2","v":689.10625000000005},689.10625000000005,null,{"$f":"H87*(1+C532/C87)/2","v":689.10625000000005},689.10625000000005,null,0,{"$f":"K553/F553*100","v":0}]
["   Hjemkørsel, korn",null,1,"beh.",{"$f":"E88*C532/C88","v":265},265,null,{"$f":"H88*C532/C88","v":265},265,null,0,{"$f":"K554/F554*100","v":0}]
["   Tørring 4 pct",null,{"$f":"C532*1.04/100","v":55.12},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C555*E555,0)","v":562},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H555*C555,0)","v":562},null,0,{"$f":"K555*100/F555","v":0}]
["   Halmpresning ",null,1,"beh.",{"$f":"E89*(1+C533/C89)/2","v":290.7},{"$f":"E556*C556","v":290.7},null,{"$f":"H89*(1+C533/C89)/2","v":290.7},{"$f":"H556*C556","v":290.7},null,0,{"$f":"K556/F556*100","v":0}]
["   Hjemkørsel, halm",null,1,"beh.",{"$f":"E90*C533/C90","v":195.20000000000002},{"$f":"E557*C557","v":195.20000000000002},null,{"$f":"H90*C533/C90","v":195.20000000000002},{"$f":"H557*C557","v":195.20000000000002},null,0,{"$f":"K557/F557*100","v":0}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F547:F557)","v":4467.0062499999995},null,null,{"$f":"SUM(I547:I557)","v":4477.0062499999995},null,10,{"$f":"K558*100/F558","v":0.22386357753584968}]
["   Tørring 4 pct, uvandet sandjord",null,{"$f":"C516*1.04/100","v":39.520000000000003},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C559*E559,0)","v":403},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H559*C559,0)","v":403},null,0,{"$f":"K559*100/F559","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F549+F550+F551)+0.9*(F548+F547)+F552+F553*(1+C516/C532)/2+F554*C516/C532+F559+F556*(1+C517/C533)/2+F557*C517/C533","v":3892.4828812893079},null,null,{"$f":"0.95*(I549+I550+I551)+0.9*(I548+I547)+I552+I553*(1+C516/C532)/2+I554*C516/C532+I559+I556*(1+C517/C533)/2+I557*C517/C533","v":3902.4828812893079},null,10,{"$f":"K560/F560*100","v":0.25690543298388763}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C561*E561","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C561*H561","v":1360},null,0,{"$f":"K561/F561*100","v":0}]
["                variabel ved flytning",null,2,"gange",{"$f":"E$117","v":100},{"$f":"C562*E562","v":200},null,{"$f":"H$117","v":100},{"$f":"C562*H562","v":200},null,0,{"$f":"K562/F562*100","v":0}]
["                variabel pr millimeter",null,75,"mm.",{"$f":"E$118","v":5},{"$f":"C563*E563","v":375},null,{"$f":"H$118","v":5},{"$f":"C563*H563","v":375},null,0,{"$f":"K563/F563*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F558-0.05*(F549+F550+F551)-0.1*(F548+F547)+F561+F562+F563","v":6215.7562499999995},null,null,{"$f":"I558-0.05*(I549+I550+I551)-0.1*(I548+I547)+I561+I562+I563","v":6225.7562499999995},null,10,{"$f":"K564*100/F564","v":0.16088146957178381}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F544-F564)","v":1470.2437500000005},null,null,{"$f":"VALUE(I544-I564)","v":930.24375000000055},null,-540,{"$f":"K565*100/F565","v":-36.728603675410952}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 4000 kg/ha ved vanding"]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F510+1","v":11}]
["Vårhvede (til brød)"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3  u. vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal **)",null,2700,"kg",{"$f":"E17","v":2.2999999999999998},{"$f":"ROUND(+C579*E579,0)","v":6210},null,{"$f":"H17","v":2.2999999999999998},{"$f":"ROUND(+H579*C579,0)","v":6210},null,{"$f":"I579-F579","v":0},{"$f":"K579*100/F579","v":0}]
["  Halm",null,1.3,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C580*E580,0)","v":650},null,{"$f":"H76","v":500},{"$f":"ROUND(+H580*C580,0)","v":650},null,{"$f":"I580-F580","v":0},{"$f":"IF(F580=0,0,K580*100/F580)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C581*E581,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H581*C581,0)","v":870},null,{"$f":"I581-F581","v":0},{"$f":"IF(F581=0,0,K581*100/F581)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F579:F581)","v":7730},null,null,{"$f":"SUM(I579:I581)","v":7730},null,{"$f":"SUM(K579:K580)","v":0},{"$f":"K582*100/F582","v":0}]
["Stykomkostninger"]
["  Udsæd",null,225,"kg",{"$f":"E36","v":4.4000000000000004},{"$f":"ROUND(+C584*E584,0)","v":990},null,{"$f":"H36","v":4.4000000000000004},{"$f":"ROUND(+H584*C584,0)","v":990},null,{"$f":"I584-F584","v":0},{"$f":"K584*100/F584","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C579*0.0029+C580*0.8","v":8.8699999999999992},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C579*0.0041+C580*12.8","v":27.71},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C588*E588+C587*E587+C586*E586,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C588*H588+C587*H587+C586*H586,0)","v":560},null,{"$f":"I588-F588","v":0},{"$f":"K588*100/F588","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F584:F589)","v":1550},null,null,{"$f":"SUM(I584:I589)","v":1550},null,{"$f":"I590-F590","v":0},{"$f":"K590*100/F590","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F582-F590,0)","v":6180},null,null,{"$f":"ROUND(+I582-I590,0)","v":6180},null,{"$f":"I591-F591","v":0},{"$f":"K591*100/F591","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F591-F624","v":2262.5405081300814},null,null,{"$f":"I591-I624","v":2452.2724593495936},null,{"$f":"I592-F592","v":189.73195121951221},{"$f":"K592*100/F592","v":8.3857924548860208}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal **)",null,4100,"kg",{"$f":"E17","v":2.2999999999999998},{"$f":"ROUND(+C595*E595,0)","v":9430},null,{"$f":"H17","v":2.2999999999999998},{"$f":"ROUND(+H595*C595,0)","v":9430},null,{"$f":"I595-F595","v":0},{"$f":"K595*100/F595","v":0}]
["  Halm",null,1.5,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C596*E596,0)","v":750},null,{"$f":"H76","v":500},{"$f":"ROUND(+H596*C596,0)","v":750},null,{"$f":"I596-F596","v":0},{"$f":"IF(F596=0,0,K596*100/F596)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C597*E597,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H597*C597,0)","v":870},null,{"$f":"I597-F597","v":0},{"$f":"IF(F597=0,0,K597*100/F597)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F595:F597)","v":11050},null,null,{"$f":"SUM(I595:I597)","v":11050},null,{"$f":"SUM(K595:K596)","v":0},{"$f":"K598*100/F598","v":0}]
["Stykomkostninger"]
["  Udsæd",null,225,"kg",{"$f":"E36","v":4.4000000000000004},{"$f":"ROUND(+C600*E600,0)","v":990},null,{"$f":"H36","v":4.4000000000000004},{"$f":"ROUND(+H600*C600,0)","v":990},null,{"$f":"I600-F600","v":0},{"$f":"K600*100/F600","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C595*0.0029+C596*0.8","v":13.09},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C595*0.0041+C596*12.8","v":36.010000000000005},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C604*E604+C603*E603+C602*E602,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C604*H604+C603*H603+C602*H602,0)","v":560},null,{"$f":"I604-F604","v":0},{"$f":"K604*100/F604","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F600:F605)","v":1550},null,null,{"$f":"SUM(I600:I605)","v":1550},null,{"$f":"I606-F606","v":0},{"$f":"K606*100/F606","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F598-F606,0)","v":9500},null,null,{"$f":"ROUND(+I598-I606,0)","v":9500},null,{"$f":"I607-F607","v":0},{"$f":"K607*100/F607","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F607-F622","v":4984.9937500000005},null,null,{"$f":"I607-I622","v":5218.8187500000004},null,{"$f":"I608-F608","v":233.82499999999982},{"$f":"K608*100/F608","v":4.6905775960100211}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E610*C610","v":725},null,{"$f":"H92","v":725},{"$f":"H610*C610","v":725},null,{"$f":"I610-F610","v":0},{"$f":"IF(F610=0,0,K610*100/F610)","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,0]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E80","v":25},350,null,{"$f":"H80","v":25},350,null,0,0]
["   Ukrudtsharvning",null,2,"beh.",{"$f":"E81","v":175},350,null,{"$f":"H81","v":175},350,null,0,0]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E82","v":400},400,null,{"$f":"H82","v":400},400,null,0,0]
["   Såning af efterafgrøde",null,0,"beh.",{"$f":"E83","v":220},0,null,{"$f":"H83","v":260},0,null,0,{"$f":"K615*100/F615","v":{"$error":"#DIV/0!"}}]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,7.1428571428571432]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C532/C87)/2","v":689.10625000000005},689.10625000000005,null,{"$f":"H87*(1+C595/C87)/2","v":626.93124999999998},626.93124999999998,null,-62.175000000000068,{"$f":"K617/F617*100","v":-9.0225563909774529}]
["   Hjemkørsel, korn",null,1,"beh.",{"$f":"E88*C532/C88","v":265},265,null,{"$f":"H88*C595/C88","v":205},205,null,-60,{"$f":"K618/F618*100","v":-22.641509433962266}]
["   Tørring 4 pct",null,{"$f":"C595*1.04/100","v":42.64},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C619*E619,0)","v":435},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H619*C619,0)","v":435},null,0,{"$f":"K619*100/F619","v":0}]
["   Halmpresning ",null,1,"beh.",{"$f":"E89*(1+C533/C89)/2","v":290.7},{"$f":"E620*C620","v":290.7},null,{"$f":"H89*(1+C596/C89)/2","v":242.25},{"$f":"H620*C620","v":242.25},null,-48.449999999999989,{"$f":"K620/F620*100","v":-16.666666666666664}]
["   Hjemkørsel, halm",null,1,"beh.",{"$f":"E90*C533/C90","v":195.20000000000002},{"$f":"E621*C621","v":195.20000000000002},null,{"$f":"H90*C596/C90","v":122},{"$f":"H621*C621","v":122},null,-73.200000000000017,{"$f":"K621/F621*100","v":-37.500000000000007}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F610:F621)","v":4515.0062499999995},null,null,{"$f":"SUM(I610:I621)","v":4281.1812499999996},null,-233.82499999999982,{"$f":"K622*100/F622","v":-5.1788411145610231}]
["   Tørring 4 pct, uvandet sandjord",null,{"$f":"1.04*C579/100","v":28.08},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C623*E623,0)","v":286},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H623*C623,0)","v":286},null,0,{"$f":"K623*100/F623","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F612+F613+F614)+0.9*(F611+F610)+F616+F617*(1+C579/C595)/2+F618*C579/C595+F623+F620*(1+C580/C596)/2+F621*C580/C596","v":3917.4594918699186},null,null,{"$f":"0.95*(I612+I613+I614)+0.9*(I611+I610)+I616+I617*(1+C579/C595)/2+I618*C579/C595+I623+I620*(1+C580/C596)/2+I621*C580/C596","v":3727.7275406504064},null,-189.73195121951221,{"$f":"K624/F624*100","v":-4.8432396458284135}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C625*E625","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C625*H625","v":1360},null,0,{"$f":"K625/F625*100","v":0}]
["                variabel ved flytning",null,3,"gange",{"$f":"E$117","v":100},{"$f":"C626*E626","v":300},null,{"$f":"H$117","v":100},{"$f":"C626*H626","v":300},null,0,{"$f":"K626/F626*100","v":0}]
["                variabel pr millimeter",null,90,"mm.",{"$f":"E$118","v":5},{"$f":"C627*E627","v":450},null,{"$f":"H$118","v":5},{"$f":"C627*H627","v":450},null,0,{"$f":"K627/F627*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F622-0.05*(F614+F612+F613)-0.1*(F610+F611)+F625+F626+F627","v":6430.0062499999995},null,null,{"$f":"I622-0.05*(I614+I612+I613)-0.1*(I610+I611)+I625+I626+I627","v":6196.1812499999996},null,-233.82499999999982,{"$f":"K628*100/F628","v":-3.6364661387381987}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F607-F628)","v":3069.9937500000005},null,null,{"$f":"VALUE(I607-I628)","v":3303.8187500000004},null,233.82499999999982,{"$f":"K629*100/F629","v":7.6164650172333337}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 3500 kg/ha ved vanding"]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"},"**) Prisen er ikke korrigeret for eventuelle kvalitetstillæg"]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F573+1","v":12}]
["Vinterhvede (foder)"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3  u. vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal",null,2700,"kg",{"$f":"E18","v":1.75},{"$f":"ROUND(+C643*E643,0)","v":4725},null,{"$f":"H18","v":1.75},{"$f":"ROUND(+H643*C643,0)","v":4725},null,{"$f":"I643-F643","v":0},{"$f":"K643*100/F643","v":0}]
["  Halm",null,2.1,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C644*E644,0)","v":1050},null,{"$f":"H76","v":500},{"$f":"ROUND(+H644*C644,0)","v":1050},null,{"$f":"I644-F644","v":0},{"$f":"IF(F644=0,0,K644*100/F644)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C645*E645,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H645*C645,0)","v":870},null,{"$f":"I645-F645","v":0},{"$f":"IF(F645=0,0,K645*100/F645)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F643:F645)","v":6645},null,null,{"$f":"SUM(I643:I645)","v":6645},null,{"$f":"SUM(K643:K644)","v":0},{"$f":"K646*100/F646","v":0}]
["Stykomkostninger"]
["  Udsæd",null,200,"kg",{"$f":"E33","v":4.9000000000000004},{"$f":"ROUND(+C648*E648,0)","v":980},null,{"$f":"H33","v":4.9000000000000004},{"$f":"ROUND(+H648*C648,0)","v":980},null,{"$f":"I648-F648","v":0},{"$f":"K648*100/F648","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C643*0.0029+C644*0.8","v":9.51},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C643*0.0041+C644*12.8","v":37.950000000000003},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C652*E652+C651*E651+C650*E650,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C652*H652+C651*H651+C650*H650,0)","v":0},null,{"$f":"I652-F652","v":0},{"$f":"K652*100/F652","v":{"$error":"#DIV/0!"}}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F648:F653)","v":980},null,null,{"$f":"SUM(I648:I653)","v":980},null,{"$f":"I654-F654","v":0},{"$f":"K654*100/F654","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F646-F654,0)","v":5665},null,null,{"$f":"ROUND(+I646-I654,0)","v":5665},null,{"$f":"I655-F655","v":0},{"$f":"K655*100/F655","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F655-F688","v":2779.1068749999999},null,null,{"$f":"I655-I688","v":2769.1068749999999},null,{"$f":"I656-F656","v":-10},{"$f":"K656*100/F656","v":-0.35982783137838126}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal",null,5000,"kg",{"$f":"E18","v":1.75},{"$f":"ROUND(+C659*E659,0)","v":8750},null,{"$f":"H18","v":1.75},{"$f":"ROUND(+H659*C659,0)","v":8750},null,{"$f":"I659-F659","v":0},{"$f":"K659*100/F659","v":0}]
["  Halm",null,2.8,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C660*E660,0)","v":1400},null,{"$f":"H76","v":500},{"$f":"ROUND(+H660*C660,0)","v":1400},null,{"$f":"I660-F660","v":0},{"$f":"IF(F660=0,0,K660*100/F660)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C661*E661,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H661*C661,0)","v":870},null,{"$f":"I661-F661","v":0},{"$f":"IF(F661=0,0,K661*100/F661)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F659:F661)","v":11020},null,null,{"$f":"SUM(I659:I661)","v":11020},null,{"$f":"SUM(K659:K660)","v":0},{"$f":"K662*100/F662","v":0}]
["Stykomkostninger"]
["  Udsæd",null,200,"kg",{"$f":"E33","v":4.9000000000000004},{"$f":"ROUND(+C664*E664,0)","v":980},null,{"$f":"H33","v":4.9000000000000004},{"$f":"ROUND(+H664*C664,0)","v":980},null,{"$f":"I664-F664","v":0},{"$f":"K664*100/F664","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C659*0.0029+C660*0.8","v":16.739999999999998},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C659*0.0041+C660*12.8","v":56.339999999999996},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C668*E668+C667*E667+C666*E666,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C668*H668+C667*H667+C666*H666,0)","v":0},null,{"$f":"I668-F668","v":0},{"$f":"K668*100/F668","v":{"$error":"#DIV/0!"}}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F664:F669)","v":980},null,null,{"$f":"SUM(I664:I669)","v":980},null,{"$f":"I670-F670","v":0},{"$f":"K670*100/F670","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F662-F670,0)","v":10040},null,null,{"$f":"ROUND(+I662-I670,0)","v":10040},null,{"$f":"I671-F671","v":0},{"$f":"K671*100/F671","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F671-F686","v":6471.4375},null,null,{"$f":"I671-I686","v":6461.4375},null,{"$f":"I672-F672","v":-10},{"$f":"K672*100/F672","v":-0.15452517311648301}]
[]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E675*C675","v":725},null,{"$f":"H92","v":725},{"$f":"H675*C675","v":725},null,{"$f":"I675-F675","v":0},{"$f":"K675*100/F675","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,{"$f":"IF(F676=0,0,K676*100/F676)","v":0}]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E80","v":25},0,null,{"$f":"H80","v":25},0,null,0,{"$f":"K677*100/F677","v":{"$error":"#DIV/0!"}}]
["   Ukrudtsharvning",null,1,"beh.",{"$f":"E81","v":175},175,null,{"$f":"H81","v":175},175,null,0,{"$f":"IF(F678=0,0,K678*100/F678)","v":0}]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E82","v":400},400,null,{"$f":"H82","v":400},400,null,0,{"$f":"K679*100/F679","v":0}]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,7.1428571428571432]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C659/C87)/2","v":673.5625},673.5625,null,{"$f":"H87*(1+C659/C87)/2","v":673.5625},673.5625,null,0,0]
["   Hjemkørsel, korn",null,1,"beh.",{"$f":"E88*C659/C88","v":250},250,null,{"$f":"H88*C659/C88","v":250},250,null,0,0]
["   Tørring 4 pct",null,{"$f":"1.04*C659/100","v":52},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C683*E683,0)","v":530},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H683*C683,0)","v":530},null,0,0]
["   Halmpresning",null,0,"beh.",{"$f":"E89*(1+C660/C89)/2","v":312.23333333333329},{"$f":"E684*C684","v":0},null,{"$f":"H89*(1+C660/C89)/2","v":312.23333333333329},{"$f":"H684*C684","v":0},null,0,{"$error":"#DIV/0!"}]
["   Hjemkørsel, halm",null,0,"beh.",{"$f":"E90*C660/C90","v":227.73333333333332},{"$f":"E685*C685","v":0},null,{"$f":"H90*C660/C90","v":227.73333333333332},{"$f":"H685*C685","v":0},null,0,{"$error":"#DIV/0!"}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F675:F685)","v":3568.5625},null,null,{"$f":"SUM(I675:I685)","v":3578.5625},null,10,0.2802248804665744]
["   Tørring 4 pct, uvandet sandjord",null,{"$f":"C643*1.04/100","v":28.08},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C687*E687,0)","v":286},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H687*C687,0)","v":286},null,0,{"$f":"K687*100/F687","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F677+F678+F679)+0.9*(F676+F675)+F680+F681*(1+C643/C659)/2+F682*C643/C659+F687+F684*(1+C644/C660)/2+F685*C644/C660","v":2885.8931250000001},null,null,{"$f":"0.95*(I677+I678+I679)+0.9*(I676+I675)+I680+I681*(1+C643/C659)/2+I682*C643/C659+I687+I684*(1+C644/C660)/2+I685*C644/C660","v":2895.8931250000001},null,10,{"$f":"K688/F688*100","v":0.3465131786541818}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C689*E689","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C689*H689","v":1360},null,0,{"$f":"K689/F689*100","v":0}]
["                variabel ved flytning",null,3,"gange",{"$f":"E$117","v":100},{"$f":"C690*E690","v":300},null,{"$f":"H$117","v":100},{"$f":"C690*H690","v":300},null,0,{"$f":"K690/F690*100","v":0}]
["                variabel pr millimeter",null,105,"mm.",{"$f":"E$118","v":5},{"$f":"C691*E691","v":525},null,{"$f":"H$118","v":5},{"$f":"C691*H691","v":525},null,0,{"$f":"K691/F691*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F686-0.05*(F677+F678+F679)-0.1*(F676+F675)+F689+F690+F691","v":5584.8125},null,null,{"$f":"I686-0.05*(I677+I678+I679)-0.1*(I676+I675)+I689+I690+I691","v":5594.8125},null,10,{"$f":"K692*100/F692","v":0.17905704085857851}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F671-F692)","v":4455.1875},null,null,{"$f":"VALUE(I671-I692)","v":4445.1875},null,-10,{"$f":"K693*100/F693","v":-0.22445744427142517}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 4500 kg/ha ved vanding"]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F637+1","v":13}]
["Vintertriticale"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3  u. vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal",null,3700,"kg",{"$f":"E19","v":1.75},{"$f":"ROUND(+C707*E707,0)","v":6475},null,{"$f":"H19","v":1.75},{"$f":"ROUND(+H707*C707,0)","v":6475},null,{"$f":"I707-F707","v":0},{"$f":"K707*100/F707","v":0}]
["  Halm",null,2.6,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C708*E708,0)","v":1300},null,{"$f":"H76","v":500},{"$f":"ROUND(+H708*C708,0)","v":1300},null,{"$f":"I708-F708","v":0},{"$f":"IF(F708=0,0,K708*100/F708)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C709*E709,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H709*C709,0)","v":870},null,{"$f":"I709-F709","v":0},{"$f":"IF(F709=0,0,K709*100/F709)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F707:F709)","v":8645},null,null,{"$f":"SUM(I707:I709)","v":8645},null,{"$f":"SUM(K707:K708)","v":0},{"$f":"K710*100/F710","v":0}]
["Stykomkostninger"]
["  Udsæd",null,170,"kg",{"$f":"E38","v":4.8},{"$f":"ROUND(+C712*E712,0)","v":816},null,{"$f":"H38","v":4.8},{"$f":"ROUND(+H712*C712,0)","v":816},null,{"$f":"I712-F712","v":0},{"$f":"K712*100/F712","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C707*0.0036+C708*0.9","v":15.66},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C707*0.0054+C708*10.2","v":46.5},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C716*E716+C715*E715+C714*E714,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C716*H716+C715*H715+C714*H714,0)","v":560},null,{"$f":"I716-F716","v":0},{"$f":"K716*100/F716","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F712:F717)","v":1376},null,null,{"$f":"SUM(I712:I717)","v":1376},null,{"$f":"I718-F718","v":0},{"$f":"K718*100/F718","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F710-F718,0)","v":7269},null,null,{"$f":"ROUND(+I710-I718,0)","v":7269},null,{"$f":"I719-F719","v":0},{"$f":"K719*100/F719","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F719-F751","v":3428.4116681418832},null,null,{"$f":"I719-I751","v":3418.4116681418832},null,{"$f":"I720-F720","v":-10},{"$f":"K720*100/F720","v":-0.29168025803096626}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal",null,6200,"kg",{"$f":"E19","v":1.75},{"$f":"ROUND(+C723*E723,0)","v":10850},null,{"$f":"H19","v":1.75},{"$f":"ROUND(+H723*C723,0)","v":10850},null,{"$f":"I723-F723","v":0},{"$f":"K723*100/F723","v":0}]
["  Halm",null,4.0999999999999996,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C724*E724,0)","v":2050},null,{"$f":"H76","v":500},{"$f":"ROUND(+H724*C724,0)","v":2050},null,{"$f":"I724-F724","v":0},{"$f":"IF(F724=0,0,K724*100/F724)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C725*E725,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H725*C725,0)","v":870},null,{"$f":"I725-F725","v":0},{"$f":"IF(F725=0,0,K725*100/F725)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F723:F725)","v":13770},null,null,{"$f":"SUM(I723:I725)","v":13770},null,{"$f":"SUM(K723:K724)","v":0},{"$f":"K726*100/F726","v":0}]
["Stykomkostninger"]
["  Udsæd",null,170,"kg",{"$f":"E38","v":4.8},{"$f":"ROUND(+C728*E728,0)","v":816},null,{"$f":"H38","v":4.8},{"$f":"ROUND(+H728*C728,0)","v":816},null,{"$f":"I728-F728","v":0},{"$f":"K728*100/F728","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C723*0.0036+C724*0.9","v":26.01},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C723*0.0054+C724*10.2","v":75.3},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C732*E732+C731*E731+C730*E730,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C732*H732+C731*H731+C730*H730,0)","v":560},null,{"$f":"I732-F732","v":0},{"$f":"K732*100/F732","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F728:F733)","v":1376},null,null,{"$f":"SUM(I728:I733)","v":1376},null,{"$f":"I734-F734","v":0},{"$f":"K734*100/F734","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F726-F734,0)","v":12394},null,null,{"$f":"ROUND(+I726-I734,0)","v":12394},null,{"$f":"I735-F735","v":0},{"$f":"K735*100/F735","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F735-F749","v":7634.5791666666673},null,null,{"$f":"I735-I749","v":7624.5791666666673},null,{"$f":"I736-F736","v":-10},{"$f":"K736*100/F736","v":-0.13098298913004919}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E738*C738","v":725},null,{"$f":"H92","v":725},{"$f":"H738*C738","v":725},null,{"$f":"I738-F738","v":0},{"$f":"K738*100/F738","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,{"$f":"IF(F739=0,0,K739*100/F739)","v":0}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E80","v":25},350,null,{"$f":"H80","v":25},350,null,0,{"$f":"K740*100/F740","v":0}]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E81","v":175},0,null,{"$f":"H81","v":175},0,null,0,{"$f":"IF(F741=0,0,K741*100/F741)","v":0}]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E82","v":400},400,null,{"$f":"H82","v":400},400,null,0,{"$f":"K742*100/F742","v":0}]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,7.1428571428571432]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C723/C87)/2+E96","v":785.73749999999995},785.73749999999995,null,{"$f":"H87*(1+C723/C87)/2+H96","v":785.73749999999995},785.73749999999995,null,0,0]
["   Hjemkørsel, korn",null,1,"beh.",{"$f":"E88*C723/C88","v":310},310,null,{"$f":"H88*C723/C88","v":310},310,null,0,0]
["   Tørring 4 pct",null,{"$f":"1.04*C723/100","v":64.48},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C746*E746,0)","v":658},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H746*C746,0)","v":658},null,0,0]
["   Halmpresning",null,1,"beh.",{"$f":"E89*(1+C724/C89)/2","v":382.21666666666658},{"$f":"E747*C747","v":382.21666666666658},null,{"$f":"H89*(1+C724/C89)/2","v":382.21666666666658},{"$f":"H747*C747","v":382.21666666666658},null,0,0]
["   Hjemkørsel, halm",null,1,"beh.",{"$f":"E90*C724/C90","v":333.46666666666664},{"$f":"E748*C748","v":333.46666666666664},null,{"$f":"H90*C724/C90","v":333.46666666666664},{"$f":"H748*C748","v":333.46666666666664},null,0,0]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F738:F748)","v":4759.4208333333327},null,null,{"$f":"SUM(I738:I748)","v":4769.4208333333327},null,10,0.21010959841927548]
["   Tørring 4 pct, uvandet sandjord",null,{"$f":"C707*1.04/100","v":38.479999999999997},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C750*E750,0)","v":392},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H750*C750,0)","v":392},null,0,{"$f":"K750*100/F750","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F740+F741+F742)+0.9*(F739+F738)+F743+F744*(1+C707/C723)/2+F745*C707/C723+F750+F747*(1+C708/C724)/2+F748*C708/C724","v":3840.5883318581168},null,null,{"$f":"0.95*(I740+I741+I742)+0.9*(I739+I738)+I743+I744*(1+C707/C723)/2+I745*C707/C723+I750+I747*(1+C708/C724)/2+I748*C708/C724","v":3850.5883318581168},null,10,{"$f":"K751/F751*100","v":0.26037677397103104}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C752*E752","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C752*H752","v":1360},null,0,{"$f":"K752/F752*100","v":0}]
["                variabel ved flytning",null,3,"gange",{"$f":"E$117","v":100},{"$f":"C753*E753","v":300},null,{"$f":"H$117","v":100},{"$f":"C753*H753","v":300},null,0,{"$f":"K753/F753*100","v":0}]
["                variabel pr millimeter",null,105,"mm.",{"$f":"E$118","v":5},{"$f":"C754*E754","v":525},null,{"$f":"H$118","v":5},{"$f":"C754*H754","v":525},null,0,{"$f":"K754/F754*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F749-0.05*(F740+F741+F742)-0.1*(F739+F738)+F752+F753+F754","v":6766.9208333333327},null,null,{"$f":"I749-0.05*(I740+I741+I742)-0.1*(I739+I738)+I752+I753+I754","v":6776.9208333333327},null,10,{"$f":"K755*100/F755","v":0.14777770046814745}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F735-F755)","v":5627.0791666666673},null,null,{"$f":"VALUE(I735-I755)","v":5617.0791666666673},null,-10,{"$f":"K756*100/F756","v":-0.17771209012372463}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 4500 kg/ha ved vanding"]
["Kilde vedr. udbytter er Landsforsøgene 2005 og 2006"]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F701+1","v":14}]
["Vinterrug (til brød)"]
[]
["Alm. sorter",null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3  u. vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal **)",null,3700,"kg",{"$f":"E20","v":1.35},{"$f":"ROUND(+C770*E770,0)","v":4995},null,{"$f":"H20","v":1.3},{"$f":"ROUND(+H770*C770,0)","v":4810},null,{"$f":"I770-F770","v":-185},{"$f":"K770*100/F770","v":-3.7037037037037037}]
["  Halm",null,2.6,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C771*E771,0)","v":1300},null,{"$f":"H76","v":500},{"$f":"ROUND(+H771*C771,0)","v":1300},null,{"$f":"I771-F771","v":0},{"$f":"IF(F771=0,0,K771*100/F771)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C772*E772,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H772*C772,0)","v":870},null,{"$f":"I772-F772","v":0},{"$f":"IF(F772=0,0,K772*100/F772)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F770:F772)","v":7165},null,null,{"$f":"SUM(I770:I772)","v":6980},null,{"$f":"SUM(K770:K771)","v":-185},{"$f":"K773*100/F773","v":-2.5819958129797627}]
["Stykomkostninger"]
["  Udsæd",null,100,"kg",{"$f":"E38","v":4.8},{"$f":"ROUND(+C775*E775,0)","v":480},null,{"$f":"H38","v":4.8},{"$f":"ROUND(+H775*C775,0)","v":480},null,{"$f":"I775-F775","v":0},{"$f":"K775*100/F775","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C770*0.0029+C771*0.8","v":12.809999999999999},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C770*0.0047+C771*10.2","v":43.91},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C779*E779+C778*E778+C777*E777,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C779*H779+C778*H778+C777*H777,0)","v":560},null,{"$f":"I779-F779","v":0},{"$f":"K779*100/F779","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F775:F780)","v":1040},null,null,{"$f":"SUM(I775:I780)","v":1040},null,{"$f":"I781-F781","v":0},{"$f":"K781*100/F781","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F773-F781,0)","v":6125},null,null,{"$f":"ROUND(+I773-I781,0)","v":5940},null,{"$f":"I782-F782","v":-185},{"$f":"K782*100/F782","v":-3.0204081632653059}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F782-F814","v":2281.2391447368423},null,null,{"$f":"I782-I814","v":2086.2391447368423},null,{"$f":"I783-F783","v":-195},{"$f":"K783*100/F783","v":-8.547985880826829}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Kerne, pris 4.kvartal **)",null,5700,"kg",{"$f":"E20","v":1.35},{"$f":"ROUND(+C786*E786,0)","v":7695},null,{"$f":"H20","v":1.3},{"$f":"ROUND(+H786*C786,0)","v":7410},null,{"$f":"I786-F786","v":-285},{"$f":"K786*100/F786","v":-3.7037037037037037}]
["  Halm",null,3.8,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C787*E787,0)","v":1900},null,{"$f":"H76","v":500},{"$f":"ROUND(+H787*C787,0)","v":1900},null,{"$f":"I787-F787","v":0},{"$f":"IF(F787=0,0,K787*100/F787)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C788*E788,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H788*C788,0)","v":870},null,{"$f":"I788-F788","v":0},{"$f":"IF(F788=0,0,K788*100/F788)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F786:F788)","v":10465},null,null,{"$f":"SUM(I786:I788)","v":10180},null,{"$f":"SUM(K786:K787)","v":-285},{"$f":"K789*100/F789","v":-2.7233635929288105}]
["Stykomkostninger"]
["  Udsæd",null,100,"kg",{"$f":"E38","v":4.8},{"$f":"ROUND(+C791*E791,0)","v":480},null,{"$f":"H38","v":4.8},{"$f":"ROUND(+H791*C791,0)","v":480},null,{"$f":"I791-F791","v":0},{"$f":"K791*100/F791","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C786*0.0029+C787*0.8","v":19.569999999999997},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C786*0.0047+C787*10.2","v":65.55},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C795*E795+C794*E794+C793*E793,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C795*H795+C794*H794+C793*H793,0)","v":560},null,{"$f":"I795-F795","v":0},{"$f":"K795*100/F795","v":0}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F791:F796)","v":1040},null,null,{"$f":"SUM(I791:I796)","v":1040},null,{"$f":"I797-F797","v":0},{"$f":"K797*100/F797","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F789-F797,0)","v":9425},null,null,{"$f":"ROUND(+I789-I797,0)","v":9140},null,{"$f":"I798-F798","v":-285},{"$f":"K798*100/F798","v":-3.0238726790450929}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F798-F812","v":4799.0354166666666},null,null,{"$f":"I798-I812","v":4504.0354166666666},null,{"$f":"I799-F799","v":-295},{"$f":"K799*100/F799","v":-6.1470686166534332}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E801*C801","v":725},null,{"$f":"H92","v":725},{"$f":"H801*C801","v":725},null,{"$f":"I801-F801","v":0},{"$f":"K801*100/F801","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,{"$f":"IF(F802=0,0,K802*100/F802)","v":0}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E80","v":25},350,null,{"$f":"H80","v":25},350,null,0,{"$f":"K803*100/F803","v":0}]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E81","v":175},0,null,{"$f":"H81","v":175},0,null,0,{"$f":"IF(F804=0,0,K804*100/F804)","v":0}]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E82","v":400},400,null,{"$f":"H82","v":400},400,null,0,{"$f":"K805*100/F805","v":0}]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,7.1428571428571432]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C786/C87)/2+E96","v":759.83124999999995},759.83124999999995,null,{"$f":"H87*(1+C786/C87)/2+H96","v":759.83124999999995},759.83124999999995,null,0,0]
["   Hjemkørsel, korn",null,1,"beh.",{"$f":"E88*C786/C88","v":285},285,null,{"$f":"H88*C786/C88","v":285},285,null,0,0]
["   Tørring 6 pct",null,{"$f":"1.06*C786/100","v":60.42},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C809*E809,0)","v":616},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H809*C809,0)","v":616},null,0,0]
["   Halmpresning ",null,1,"beh.",{"$f":"E89*(1+C787/C89)/2","v":366.06666666666666},{"$f":"E810*C810","v":366.06666666666666},null,{"$f":"H89*(1+C787/C89)/2","v":366.06666666666666},{"$f":"H810*C810","v":366.06666666666666},null,0,0]
["   Hjemkørsel, halm",null,1,"beh.",{"$f":"E90*C787/C90","v":309.06666666666666},{"$f":"E811*C811","v":309.06666666666666},null,{"$f":"H90*C787/C90","v":309.06666666666666},{"$f":"H811*C811","v":309.06666666666666},null,0,0]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F801:F811)","v":4625.9645833333334},null,null,{"$f":"SUM(I801:I811)","v":4635.9645833333334},null,10,0.21617113187655007]
["   Tørring 6 pct, uvandet sandjord",null,{"$f":"C770*1.06/100","v":39.22},"hkg",{"$f":"E57","v":10.199999999999999},{"$f":"ROUND(+C813*E813,0)","v":400},null,{"$f":"H57","v":10.199999999999999},{"$f":"ROUND(+H813*C813,0)","v":400},null,0,{"$f":"K813*100/F813","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F803+F804+F805)+0.9*(F802+F801)+F806+F807*(1+C770/C786)/2+F808*C770/C786+F813+F810*(1+C771/C787)/2+F811*C771/C787","v":3843.7608552631577},null,null,{"$f":"0.95*(I803+I804+I805)+0.9*(I802+I801)+I806+I807*(1+C770/C786)/2+I808*C770/C786+I813+I810*(1+C771/C787)/2+I811*C771/C787","v":3853.7608552631577},null,10,{"$f":"K814/F814*100","v":0.26016186689417137}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C815*E815","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C815*H815","v":1360},null,0,{"$f":"K815/F815*100","v":0}]
["                variabel ved flytning",null,3,"gange",{"$f":"E$117","v":100},{"$f":"C816*E816","v":300},null,{"$f":"H$117","v":100},{"$f":"C816*H816","v":300},null,0,{"$f":"K816/F816*100","v":0}]
["                variabel pr millimeter",null,105,"mm.",{"$f":"E$118","v":5},{"$f":"C817*E817","v":525},null,{"$f":"H$118","v":5},{"$f":"C817*H817","v":525},null,0,{"$f":"K817/F817*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F812-0.05*(F803+F804+F805)-0.1*(F802+F801)+F815+F816+F817","v":6633.4645833333334},null,null,{"$f":"I812-0.05*(I803+I804+I805)-0.1*(I802+I801)+I815+I816+I817","v":6643.4645833333334},null,10,{"$f":"K818*100/F818","v":0.15075078602402026}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F798-F818)","v":2791.5354166666666},null,null,{"$f":"VALUE(I798-I818)","v":2496.5354166666666},null,-295,{"$f":"K819*100/F819","v":-10.567661016898557}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 4300 kg/ha ved vanding"]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"},"**) Prisen er ikke korrigeret for eventuelle kvalitetstillæg"]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F764+1","v":15}]
["Markærter (foder)"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3  u. vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Foderærter, pris 4.kvartal",null,3500,"kg",{"$f":"E21","v":2.85},{"$f":"ROUND(+C833*E833,0)","v":9975},null,{"$f":"H21","v":2.75},{"$f":"ROUND(+H833*C833,0)","v":9625},null,{"$f":"I833-F833","v":-350},{"$f":"K833*100/F833","v":-3.5087719298245612}]
["  Halm",null,0,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C834*E834,0)","v":0},null,{"$f":"H76","v":500},{"$f":"ROUND(+H834*C834,0)","v":0},null,{"$f":"I834-F834","v":0},{"$f":"IF(F834=0,0,K834*100/F834)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C835*E835,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H835*C835,0)","v":870},null,{"$f":"I835-F835","v":0},{"$f":"IF(F835=0,0,K835*100/F835)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F833:F835)","v":10845},null,null,{"$f":"SUM(I833:I835)","v":10495},null,{"$f":"SUM(K833:K834)","v":-350},{"$f":"K836*100/F836","v":-3.2272936837252191}]
["Stykomkostninger"]
["  Udsæd",null,225,"kg",{"$f":"E39","v":5.5},{"$f":"ROUND(+C838*E838,0)","v":1238},null,{"$f":"H39","v":5.5},{"$f":"ROUND(+H838*C838,0)","v":1238},null,{"$f":"I838-F838","v":0},{"$f":"K838*100/F838","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin*",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C833*0.0042+C834*1.7","v":14.7},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C833*0.0097+C834*6.4","v":33.950000000000003},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C840*E840+C842*E842+C841*E841,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C840*H840+C842*H842+C841*H841,0)","v":0},null,{"$f":"I842-F842","v":0},{"$f":"K842*100/F842","v":{"$error":"#DIV/0!"}}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F838:F843)","v":1238},null,null,{"$f":"SUM(I838:I843)","v":1238},null,{"$f":"I844-F844","v":0},{"$f":"K844*100/F844","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F836-F844,0)","v":9607},null,null,{"$f":"ROUND(+I836-I844,0)","v":9257},null,{"$f":"I845-F845","v":-350},{"$f":"K845*100/F845","v":-3.6431768502133859}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F845-F877","v":5162.4543650793648},null,null,{"$f":"I845-I877","v":4541.2043650793648},null,{"$f":"I846-F846","v":-621.25},{"$f":"K846*100/F846","v":-12.03400468200457}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Foderærter, pris 4.kvartal",null,3000,"kg",{"$f":"E21","v":2.85},{"$f":"ROUND(+C849*E849,0)","v":8550},null,{"$f":"H21","v":2.75},{"$f":"ROUND(+H849*C849,0)","v":8250},null,{"$f":"I849-F849","v":-300},{"$f":"K849*100/F849","v":-3.5087719298245612}]
["  Halm",null,0.1,"tons",0,{"$f":"ROUND(+C850*E850,0)","v":0},null,0,{"$f":"ROUND(+H850*C850,0)","v":0},null,{"$f":"I850-F850","v":0},{"$f":"IF(F850=0,0,K850*100/F850)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C851*E851,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H851*C851,0)","v":870},null,{"$f":"I851-F851","v":0},{"$f":"IF(F851=0,0,K851*100/F851)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F849:F851)","v":9420},null,null,{"$f":"SUM(I849:I851)","v":9120},null,{"$f":"SUM(K849:K850)","v":-300},{"$f":"K852*100/F852","v":-3.1847133757961785}]
["Stykomkostninger"]
["  Udsæd",null,225,"kg",{"$f":"E39","v":5.5},{"$f":"ROUND(+C854*E854,0)","v":1238},null,{"$f":"H39","v":5.5},{"$f":"ROUND(+H854*C854,0)","v":1238},null,{"$f":"I854-F854","v":0},{"$f":"K854*100/F854","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin*",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C849*0.0042+C850*1.7","v":12.77},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C849*0.0097+C850*6.4","v":29.740000000000002},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C856*E856+C858*E858+C857*E857,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C856*H856+C858*H858+C857*H857,0)","v":0},null,{"$f":"I858-F858","v":0},{"$f":"K858*100/F858","v":{"$error":"#DIV/0!"}}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F854:F859)","v":1238},null,null,{"$f":"SUM(I854:I859)","v":1238},null,{"$f":"I860-F860","v":0},{"$f":"K860*100/F860","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F852-F860,0)","v":8182},null,null,{"$f":"ROUND(+I852-I860,0)","v":7882},null,{"$f":"I861-F861","v":-300},{"$f":"K861*100/F861","v":-3.6665851869958446}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F861-F875","v":3796.5476190476193},null,null,{"$f":"I861-I875","v":3211.5476190476193},null,{"$f":"I862-F862","v":-585},{"$f":"K862*100/F862","v":-15.408736007023924}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E864*C864","v":725},null,{"$f":"H92","v":725},{"$f":"H864*C864","v":725},null,{"$f":"I864-F864","v":0},{"$f":"IF(F864=0,0,K864*100/F864)","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,0]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E80","v":25},0,null,{"$f":"H80","v":25},0,null,0,0]
["   Ukrudtsharvning",null,3,"beh.",{"$f":"E81","v":175},525,null,{"$f":"H81","v":175},525,null,0,0]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E102","v":275},275,null,{"$f":"H102","v":550},550,null,275,100]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,7.1428571428571432]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C849/C98)/2+E98","v":1219.7857142857142},1219.7857142857142,null,{"$f":"H87*(1+C849/C98)/2+H98","v":1219.7857142857142},1219.7857142857142,null,{"$f":"K87+K98","v":0},0]
["   Hjemkørsel, ærter",null,1,"beh.",{"$f":"E88*C849/C103","v":266.66666666666669},266.66666666666669,null,{"$f":"H88*C849/C103","v":266.66666666666669},266.66666666666669,null,{"$f":"I871-F871","v":0},0]
["   Tørring 5 pct",null,{"$f":"1.05*C849/100","v":31.5},"hkg",{"$f":"E58","v":17.75},{"$f":"ROUND(+C872*E872,0)","v":559},null,{"$f":"H58","v":17.75},{"$f":"ROUND(+H872*C872,0)","v":559},null,0,{"$f":"K872*100/F872","v":0}]
["   Halmpresning ",null,0,"beh.",{"$f":"E89*(1+C850/$C89)/2","v":166.88333333333335},{"$f":"E873*C873","v":0},null,{"$f":"H89*(1+C850/$C89)/2","v":166.88333333333335},{"$f":"H873*C873","v":0},null,0,{"$f":"IF(F873=0,0,K873*100/F873)","v":0}]
["   Hjemkørsel, halm",null,0,"beh.",{"$f":"E90*C850/C90","v":8.1333333333333346},{"$f":"E874*C874","v":0},null,{"$f":"H90*C850/C90","v":8.1333333333333346},{"$f":"H874*C874","v":0},null,0,{"$f":"IF(F874=0,0,K874*100/F874)","v":0}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F864:F874)","v":4385.4523809523807},null,null,{"$f":"SUM(I864:I874)","v":4670.4523809523807},null,285,{"$f":"K875*100/F875","v":6.4987594264586921}]
["   Tørring 5 pct, uvandet sandjord",null,{"$f":"C833*1.05/100","v":36.75},"hkg",{"$f":"E58","v":17.75},{"$f":"ROUND(+C876*E876,0)","v":652},null,{"$f":"H58","v":17.75},{"$f":"ROUND(+H876*C876,0)","v":652},null,0,{"$f":"K876*100/F876","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F866+F867+F868)+0.9*(F865+F864)+F869+F870*(1+C833/C849)/2+F871*C833/C849+F876+F873*(1+C834/C850)/2+F874*C834/C850","v":4444.5456349206352},null,null,{"$f":"0.95*(I866+I867+I868)+0.9*(I865+I864)+I869+I870*(1+C833/C849)/2+I871*C833/C849+I876+I873*(1+C834/C850)/2+I874*C834/C850","v":4715.7956349206352},null,271.25,{"$f":"K877/F877*100","v":6.102986048085512}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C878*E878","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C878*H878","v":1360},null,0,{"$f":"K878/F878*100","v":0}]
["                variabel ved flytning",null,2,"gange",{"$f":"E$117","v":100},{"$f":"C879*E879","v":200},null,{"$f":"H$117","v":100},{"$f":"C879*H879","v":200},null,0,{"$f":"K879/F879*100","v":0}]
["                variabel pr millimeter",null,75,"mm.",{"$f":"E$118","v":5},{"$f":"C880*E880","v":375},null,{"$f":"H$118","v":5},{"$f":"C880*H880","v":375},null,0,{"$f":"K880/F880*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F875-0.05*(F866+F867+F868)-0.1*(F865+F864)+F878+F879+F880","v":6140.4523809523807},null,null,{"$f":"I875-0.05*(I866+I867+I868)-0.1*(I865+I864)+I878+I879+I880","v":6411.7023809523807},null,271.25,{"$f":"K881*100/F881","v":4.4174269772275192}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F861-F881)","v":2041.5476190476193},null,null,{"$f":"VALUE(I861-I881)","v":1470.2976190476193},null,-571.25,{"$f":"K882*100/F882","v":-27.981223394950138}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 2800 kg/ha ved vanding"]
["Markærter behøver ikke at få tilført husdyrgødning. Men ærterne bør principielt betale for det fosfor og kalium"]
["marken forbrugt, derfor har vi valgt at medtage omkostningen til husdyrgødning på 14 tons."]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F827+1","v":16}]
["Smalbladet lupin"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3  u. vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Lupiner, pris 4.kvartal",null,3000,"kg",{"$f":"E22","v":2.95},{"$f":"ROUND(+C898*E898,0)","v":8850},null,{"$f":"H22","v":2.95},{"$f":"ROUND(+H898*C898,0)","v":8850},null,{"$f":"I898-F898","v":0},{"$f":"K898*100/F898","v":0}]
["  Halm",null,1,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C899*E899,0)","v":500},null,{"$f":"H76","v":500},{"$f":"ROUND(+H899*C899,0)","v":500},null,{"$f":"I899-F899","v":0},{"$f":"IF(F899=0,0,K899*100/F899)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C900*E900,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H900*C900,0)","v":870},null,{"$f":"I900-F900","v":0},{"$f":"IF(F900=0,0,K900*100/F900)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F898:F900)","v":10220},null,null,{"$f":"SUM(I898:I900)","v":10220},null,{"$f":"SUM(K898:K900)","v":0},{"$f":"K901*100/F901","v":0}]
["Stykomkostninger"]
["  Udsæd",null,180,"kg",{"$f":"E40","v":7},{"$f":"ROUND(+C903*E903,0)","v":1260},null,{"$f":"H40","v":7},{"$f":"ROUND(+H903*C903,0)","v":1260},null,{"$f":"I903-F903","v":0},{"$f":"K903*100/F903","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C898*0.0042+C899*1.7","v":14.299999999999999},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C898*0.0097+C899*6.4","v":35.5},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C905*E905+C907*E907+C906*E906,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C905*H905+C907*H907+C906*H906,0)","v":0},null,{"$f":"I907-F907","v":0},{"$f":"K907*100/F907","v":{"$error":"#DIV/0!"}}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F903:F908)","v":1260},null,null,{"$f":"SUM(I903:I908)","v":1260},null,{"$f":"I909-F909","v":0},{"$f":"K909*100/F909","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F901-F909,0)","v":8960},null,null,{"$f":"ROUND(+I901-I909,0)","v":8960},null,{"$f":"I910-F910","v":0},{"$f":"K910*100/F910","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F910-F942","v":4894.6820512820505},null,null,{"$f":"I910-I942","v":4623.4320512820514},null,{"$f":"I911-F911","v":-271.24999999999909},{"$f":"K911*100/F911","v":-5.5417286998029081}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Lupiner, pris 4.kvartal",null,2600,"kg",{"$f":"E22","v":2.95},{"$f":"ROUND(+C914*E914,0)","v":7670},null,{"$f":"H22","v":2.95},{"$f":"ROUND(+H914*C914,0)","v":7670},null,{"$f":"I914-F914","v":0},{"$f":"K914*100/F914","v":0}]
["  Halm",null,1,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C915*E915,0)","v":500},null,{"$f":"H76","v":500},{"$f":"ROUND(+H915*C915,0)","v":500},null,{"$f":"I915-F915","v":0},{"$f":"IF(F915=0,0,K915*100/F915)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C916*E916,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H916*C916,0)","v":870},null,{"$f":"I916-F916","v":0},{"$f":"IF(F916=0,0,K916*100/F916)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F914:F916)","v":9040},null,null,{"$f":"SUM(I914:I916)","v":9040},null,{"$f":"SUM(K914:K915)","v":0},{"$f":"K917*100/F917","v":0}]
["Stykomkostninger"]
["  Udsæd",null,180,"kg",{"$f":"E40","v":7},{"$f":"ROUND(+C919*E919,0)","v":1260},null,{"$f":"H40","v":7},{"$f":"ROUND(+H919*C919,0)","v":1260},null,{"$f":"I919-F919","v":0},{"$f":"K919*100/F919","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C914*0.0042+C915*1.7","v":12.62},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C914*0.0097+C915*6.4","v":31.620000000000005},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C921*E921+C923*E923+C922*E922,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C921*H921+C923*H923+C922*H922,0)","v":0},null,{"$f":"I923-F923","v":0},{"$f":"K923*100/F923","v":{"$error":"#DIV/0!"}}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F919:F924)","v":1260},null,null,{"$f":"SUM(I919:I924)","v":1260},null,{"$f":"I925-F925","v":0},{"$f":"K925*100/F925","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F917-F925,0)","v":7780},null,null,{"$f":"ROUND(+I917-I925,0)","v":7780},null,{"$f":"I926-F926","v":0},{"$f":"K926*100/F926","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F926-F940","v":3700.8079365079361},null,null,{"$f":"I926-I940","v":3415.8079365079366},null,{"$f":"I927-F927","v":-284.99999999999955},{"$f":"K927*100/F927","v":-7.7010210983530296}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E929*C929","v":725},null,{"$f":"H92","v":725},{"$f":"H929*C929","v":725},null,{"$f":"I929-F929","v":0},{"$f":"IF(F929=0,0,K929*100/F929)","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,0]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E80","v":25},0,null,{"$f":"H80","v":25},0,null,0,0]
["   Ukrudtsharvning",null,3,"beh.",{"$f":"E81","v":175},525,null,{"$f":"H81","v":175},525,null,0,0]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E102","v":275},275,null,{"$f":"H102","v":550},550,null,275,100]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,7.1428571428571432]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C914/C98)/2+E223","v":722.41428571428571},722.41428571428571,null,{"$f":"H87*(1+C914/C98)/2+H223","v":722.41428571428571},722.41428571428571,null,0,0]
["   Hjemkørsel, lupin",null,1,"beh.",{"$f":"E88*C914/C103","v":231.11111111111111},231.11111111111111,null,{"$f":"H88*C914/C103","v":231.11111111111111},231.11111111111111,null,0,0]
["   Tørring 6 pct",null,{"$f":"1.06*C914/100","v":27.56},"hkg",{"$f":"E58","v":17.75},{"$f":"ROUND(+C937*E937,0)","v":489},null,{"$f":"H58","v":17.75},{"$f":"ROUND(+H937*C937,0)","v":489},null,0,{"$f":"K937*100/F937","v":0}]
["   Halmpresning ",null,1,"beh.",{"$f":"E89*(1+C915/$C89)/2","v":215.33333333333331},{"$f":"E938*C938","v":215.33333333333331},null,{"$f":"H89*(1+C915/$C89)/2","v":215.33333333333331},{"$f":"H938*C938","v":215.33333333333331},null,0,{"$f":"IF(F938=0,0,K938*100/F938)","v":0}]
["   Hjemkørsel, halm",null,1,"beh.",{"$f":"E90*C915/C90","v":81.333333333333329},{"$f":"E939*C939","v":81.333333333333329},null,{"$f":"H90*C915/C90","v":81.333333333333329},{"$f":"H939*C939","v":81.333333333333329},null,0,{"$f":"IF(F939=0,0,K939*100/F939)","v":0}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F929:F939)","v":4079.1920634920639},null,null,{"$f":"SUM(I929:I939)","v":4364.1920634920634},null,284.99999999999955,{"$f":"K940*100/F940","v":6.9866776450829899}]
["   Tørring 6 pct, uvandet sandjord",null,{"$f":"C898*1.06/100","v":31.8},"hkg",{"$f":"E58","v":17.75},{"$f":"ROUND(+C941*E941,0)","v":564},null,{"$f":"H58","v":17.75},{"$f":"ROUND(+H941*C941,0)","v":564},null,0,{"$f":"K941*100/F941","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F931+F932+F933)+0.9*(F930+F929)+F934+F935*(1+C898/C914)/2+F936*C898/C914+F941+F938*(1+C899/C915)/2+F939*C899/C915","v":4065.3179487179491},null,null,{"$f":"0.95*(I931+I932+I933)+0.9*(I930+I929)+I934+I935*(1+C898/C914)/2+I936*C898/C914+I941+I938*(1+C899/C915)/2+I939*C899/C915","v":4336.5679487179486},null,271.24999999999955,{"$f":"K942/F942*100","v":6.6722948468407441}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C943*E943","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C943*H943","v":1360},null,0,{"$f":"K943/F943*100","v":0}]
["                variabel ved flytning",null,2,"gange",{"$f":"E$117","v":100},{"$f":"C944*E944","v":200},null,{"$f":"H$117","v":100},{"$f":"C944*H944","v":200},null,0,{"$f":"K944/F944*100","v":0}]
["                variabel pr millimeter",null,75,"mm.",{"$f":"E$118","v":5},{"$f":"C945*E945","v":375},null,{"$f":"H$118","v":5},{"$f":"C945*H945","v":375},null,0,{"$f":"K945/F945*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F940-0.05*(F931+F932+F933)-0.1*(F930+F929)+F943+F944+F945","v":5834.1920634920643},null,null,{"$f":"I940-0.05*(I931+I932+I933)-0.1*(I930+I929)+I943+I944+I945","v":6105.4420634920634},null,271.24999999999909,{"$f":"K946*100/F946","v":4.6493155701432629}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F926-F946)","v":1945.8079365079357},null,null,{"$f":"VALUE(I926-I946)","v":1674.5579365079366},null,-271.24999999999909,{"$f":"K947*100/F947","v":-13.940224772995874}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for JB 5-6,"]
["mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Normalt frarådes vanding, da lupin ikke behøver det,"]
["og det øger risikoen for gråskimmel. Se omtale af forskel i maskinomkostninger i teksten på side 4"]
["Lupiner behøver ikke at få tilført husdyrgødning. Men lupinerne bør principielt betale for det fosfor og kalium"]
["marken forbrugt, derfor har vi valgt at medtage omkostningen til husdyrgødning på 14 tons."]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"A122","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F892+1","v":17}]
["Hestebønner"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K74","v":"    Stigning"}]
["Jordtype: JB 1&3  u. vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Hestebønner, pris 4.kvartal**",null,2600,"kg",{"$f":"E23","v":2.95},{"$f":"ROUND(+C963*E963,0)","v":7670},null,{"$f":"H23","v":2.95},{"$f":"ROUND(+H963*C963,0)","v":7670},null,{"$f":"I963-F963","v":0},{"$f":"K963*100/F963","v":0}]
["  Halm",null,1.5,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C964*E964,0)","v":750},null,{"$f":"H76","v":500},{"$f":"ROUND(+H964*C964,0)","v":750},null,{"$f":"I964-F964","v":0},{"$f":"IF(F964=0,0,K964*100/F964)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C965*E965,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H965*C965,0)","v":870},null,{"$f":"I965-F965","v":0},{"$f":"IF(F965=0,0,K965*100/F965)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F963:F965)","v":9290},null,null,{"$f":"SUM(I963:I965)","v":9290},null,{"$f":"SUM(K963:K965)","v":0},{"$f":"K966*100/F966","v":0}]
["Stykomkostninger"]
["  Udsæd ",null,230,"kg",{"$f":"E41","v":5.5},{"$f":"ROUND(+C968*E968,0)","v":1265},null,{"$f":"H41","v":5.5},{"$f":"ROUND(+H968*C968,0)","v":1265},null,{"$f":"I968-F968","v":0},{"$f":"K968*100/F968","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C963*0.0042+C964*1.7","v":13.469999999999999},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C963*0.0097+C964*6.4","v":34.820000000000007},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C970*E970+C972*E972+C971*E971,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C970*H970+C972*H972+C971*H971,0)","v":0},null,{"$f":"I972-F972","v":0},{"$f":"K972*100/F972","v":{"$error":"#DIV/0!"}}]
[]
["   I alt",null,null,null,null,{"$f":"SUM(F968:F973)","v":1265},null,null,{"$f":"SUM(I968:I973)","v":1265},null,{"$f":"I974-F974","v":0},{"$f":"K974*100/F974","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F966-F974,0)","v":8025},null,null,{"$f":"ROUND(+I966-I974,0)","v":8025},null,{"$f":"I975-F975","v":0},{"$f":"K975*100/F975","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F975-F1007","v":4064.9537698412696},null,null,{"$f":"I975-I1007","v":3793.7037698412696},null,{"$f":"I976-F976","v":-271.25},{"$f":"K976*100/F976","v":-6.6728926171918532}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Hestebønner, pris 4.kvartal**",null,3500,"kg",{"$f":"E23","v":2.95},{"$f":"ROUND(+C979*E979,0)","v":10325},null,{"$f":"H23","v":2.95},{"$f":"ROUND(+H979*C979,0)","v":10325},null,{"$f":"I979-F979","v":0},{"$f":"K979*100/F979","v":0}]
["  Halm",null,2,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C980*E980,0)","v":1000},null,{"$f":"H76","v":500},{"$f":"ROUND(+H980*C980,0)","v":1000},null,{"$f":"I980-F980","v":0},{"$f":"IF(F980=0,0,K980*100/F980)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C981*E981,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H981*C981,0)","v":870},null,{"$f":"I981-F981","v":0},{"$f":"IF(F981=0,0,K981*100/F981)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F979:F981)","v":12195},null,null,{"$f":"SUM(I979:I981)","v":12195},null,{"$f":"SUM(K979:K980)","v":0},{"$f":"K982*100/F982","v":0}]
["Stykomkostninger"]
["  Udsæd",null,230,"kg",{"$f":"E41","v":5.5},{"$f":"ROUND(+C984*E984,0)","v":1265},null,{"$f":"H41","v":5.5},{"$f":"ROUND(+H984*C984,0)","v":1265},null,{"$f":"I984-F984","v":0},{"$f":"K984*100/F984","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C979*0.0042+C980*1.7","v":18.099999999999998},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C979*0.0097+C980*6.4","v":46.75},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C986*E986+C988*E988+C987*E987,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C986*H986+C988*H988+C987*H987,0)","v":0},null,{"$f":"I988-F988","v":0},{"$f":"K988*100/F988","v":{"$error":"#DIV/0!"}}]
["   I alt",null,null,null,null,{"$f":"SUM(F984:F988)","v":1265},null,null,{"$f":"SUM(I984:I988)","v":1265},null,{"$f":"I989-F989","v":0},{"$f":"K989*100/F989","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F982-F989,0)","v":10930},null,null,{"$f":"ROUND(+I982-I989,0)","v":10930},null,{"$f":"I990-F990","v":0},{"$f":"K990*100/F990","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F990-F1005","v":6359.0555555555547},null,null,{"$f":"I990-I1005","v":6074.0555555555547},null,{"$f":"I991-F991","v":-285},{"$f":"K991*100/F991","v":-4.4817976114552307}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E993*C993","v":725},null,{"$f":"H92","v":725},{"$f":"H993*C993","v":725},null,{"$f":"I993-F993","v":0},{"$f":"IF(F993=0,0,K993*100/F993)","v":0}]
["   Stubharvning",null,3,"beh.",{"$f":"E91","v":225},675,null,{"$f":"H91","v":225},675,null,0,0]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E80","v":25},0,null,{"$f":"H80","v":25},0,null,0,0]
["   Ukrudtsharvning",null,3,"beh.",{"$f":"E81","v":175},525,null,{"$f":"H81","v":175},525,null,0,0]
["   Radrensning",null,0,"beh.",{"$f":"E106","v":350},{"$f":"E997*C997","v":0},null,{"$f":"H106","v":350},{"$f":"H997*C997","v":0},null,{"$f":"I997-F997","v":0},{"$f":"IF(F997=0,0,K997*100/F997)","v":0}]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E102","v":275},275,null,{"$f":"H102","v":550},550,null,275,100]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,7.1428571428571432]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+C979/C98)/2+E223","v":829},829,null,{"$f":"H87*(1+C979/C98)/2+H223","v":829},829,null,0,0]
["   Hjemkørsel, hestebønner",null,1,"beh.",{"$f":"E88*C979/C103","v":311.11111111111109},311.11111111111109,null,{"$f":"H88*C979/C103","v":311.11111111111109},311.11111111111109,null,0,0]
["   Tørring 6 pct",null,{"$f":"1.06*C979/100","v":37.1},"hkg",{"$f":"E58","v":17.75},{"$f":"ROUND(+C1002*E1002,0)","v":659},null,{"$f":"H58","v":17.75},{"$f":"ROUND(+H1002*C1002,0)","v":659},null,0,{"$f":"K1002*100/F1002","v":0}]
["   Halmpresning ",null,1,"beh.",{"$f":"E89*(1+C980/$C89)/2","v":269.16666666666663},{"$f":"E1003*C1003","v":269.16666666666663},null,{"$f":"H89*(1+C980/$C89)/2","v":269.16666666666663},{"$f":"H1003*C1003","v":269.16666666666663},null,0,{"$f":"IF(F1003=0,0,K1003*100/F1003)","v":0}]
["   Hjemkørsel, halm",null,1,"beh.",{"$f":"E90*C980/C90","v":162.66666666666666},{"$f":"E1004*C1004","v":162.66666666666666},null,{"$f":"H90*C980/C90","v":162.66666666666666},{"$f":"H1004*C1004","v":162.66666666666666},null,0,{"$f":"IF(F1004=0,0,K1004*100/F1004)","v":0}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F993:F1004)","v":4570.9444444444453},null,null,{"$f":"SUM(I993:I1004)","v":4855.9444444444453},null,285,{"$f":"K1005*100/F1005","v":6.2350353075586122}]
["   Tørring 6 pct, uvandet sandjord",null,{"$f":"C963*1.06/100","v":27.56},"hkg",{"$f":"E58","v":17.75},{"$f":"ROUND(+C1006*E1006,0)","v":489},null,{"$f":"H58","v":17.75},{"$f":"ROUND(+H1006*C1006,0)","v":489},null,0,{"$f":"K1006*100/F1006","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F995+F996+F998)+0.9*(F994+F993)+F999+F1000*(1+C963/C979)/2+F1001*C963/C979+F1006+F1003*(1+C964/C980)/2+F1004*C964/C980","v":3960.0462301587304},null,null,{"$f":"0.95*(I995+I996+I998)+0.9*(I994+I993)+I999+I1000*(1+C963/C979)/2+I1001*C963/C979+I1006+I1003*(1+C964/C980)/2+I1004*C964/C980","v":4231.2962301587304},null,271.25,{"$f":"K1007/F1007*100","v":6.8496675097938819}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C1008*E1008","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C1008*H1008","v":1360},null,0,{"$f":"K1008/F1008*100","v":0}]
["                variabel ved flytning",null,2,"gange",{"$f":"E$117","v":100},{"$f":"C1009*E1009","v":200},null,{"$f":"H$117","v":100},{"$f":"C1009*H1009","v":200},null,0,{"$f":"K1009/F1009*100","v":0}]
["                variabel pr millimeter",null,75,"mm.",{"$f":"E$118","v":5},{"$f":"C1010*E1010","v":375},null,{"$f":"H$118","v":5},{"$f":"C1010*H1010","v":375},null,0,{"$f":"K1010/F1010*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F1005-0.05*(F995+F996+F998)-0.1*(F994+F993)+F1008+F1009+F1010","v":6325.9444444444453},null,null,{"$f":"I1005-0.05*(I995+I996+I998)-0.1*(I994+I993)+I1008+I1009+I1010","v":6597.1944444444453},null,271.25,{"$f":"K1011*100/F1011","v":4.2878972836730567}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F990-F1011)","v":4604.0555555555547},null,null,{"$f":"VALUE(I990-I1011)","v":4332.8055555555547},null,-271.25,{"$f":"K1012*100/F1012","v":-5.8915448939944266}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen"]
["for JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. "]
["** Udbytet er højst i de tanninholdig sorter"]
["Hestebønner behøver ikke at få tilført husdyrgødning. Men afgrøden bør principielt betale for det fosfor og kalium"]
["der forbruges, derfor har vi valgt at medtage omkostningen til husdyrgødning på 14 tons."]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"A122","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[" ",null,null,null,null,{"$f":"F957+1","v":18}]
["Vinterraps"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1&3  u. vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Rapsfrø, pris 4.kvartal",null,1800,"kg",{"$f":"E24","v":6.1},{"$f":"ROUND(+C1028*E1028,0)","v":10980},null,{"$f":"H24","v":6.1},{"$f":"ROUND(+H1028*C1028,0)","v":10980},null,{"$f":"I1028-F1028","v":0},{"$f":"K1028*100/F1028","v":0}]
["  Rapshalm, 2 tons (ikke bjerget)",null,0,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C1029*E1029,0)","v":0},null,{"$f":"H76","v":500},{"$f":"ROUND(+H1029*C1029,0)","v":0},null,{"$f":"I1029-F1029","v":0},{"$f":"IF(F1029=0,0,K1029*100/F1029)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C1030*E1030,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H1030*C1030,0)","v":870},null,{"$f":"I1030-F1030","v":0},{"$f":"IF(F1030=0,0,K1030*100/F1030)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F1028:F1030)","v":11850},null,null,{"$f":"SUM(I1028:I1030)","v":11850},null,{"$f":"SUM(K1028:K1029)","v":0},{"$f":"K1031*100/F1031","v":0}]
["Stykomkostninger"]
["  Udsæd",null,4,"kg",{"$f":"E45","v":135},{"$f":"ROUND(+C1033*E1033,0)","v":540},null,{"$f":"H45","v":135},{"$f":"ROUND(+H1033*C1033,0)","v":540},null,{"$f":"I1033-F1033","v":0},{"$f":"K1033*100/F1033","v":0}]
["  Gødning**)",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C1028*0.0062+C1029*0.7","v":11.16},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C1028*0.0075+C1029*13.9","v":13.5},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C1037*E1037+C1036*E1036+C1035*E1035,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C1037*H1037+C1036*H1036+C1035*H1035,0)","v":0},null,{"$f":"I1037-F1037","v":0},{"$f":"K1037*100/F1037","v":{"$error":"#DIV/0!"}}]
[]
["  Analyser m.v.",null,null,null,null,{"$f":"E61","v":110},null,null,{"$f":"H61","v":110},null,0,{"$f":"K1039*100/F1039","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F1033:F1039)","v":650},null,null,{"$f":"SUM(I1033:I1039)","v":650},null,0,{"$f":"K1040*100/F1040","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F1031-F1040,0)","v":11200},null,null,{"$f":"ROUND(+I1031-I1040,0)","v":11200},null,0,{"$f":"K1041*100/F1041","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F1041-F1074","v":7914.4345525649878},null,null,{"$f":"I1041-I1074","v":7904.4345525649878},null,-10,{"$f":"K1042*100/F1042","v":-0.12635141441354267}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"}]
["Udbytte",null,null," "]
["  Rapsfrø, pris 4.kvartal",null,2300,"kg",{"$f":"E24","v":6.1},{"$f":"ROUND(+C1045*E1045,0)","v":14030},null,{"$f":"H24","v":6.1},{"$f":"ROUND(+H1045*C1045,0)","v":14030},null,{"$f":"I1045-F1045","v":0},{"$f":"K1045*100/F1045","v":0}]
["  Rapshalm, 2 tons (ikke bjerget)",null,0,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C1046*E1046,0)","v":0},null,{"$f":"H76","v":500},{"$f":"ROUND(+H1046*C1046,0)","v":0},null,{"$f":"I1046-F1046","v":0},{"$f":"IF(F1046=0,0,K1046*100/F1046)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C1047*E1047,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H1047*C1047,0)","v":870},null,{"$f":"I1047-F1047","v":0},{"$f":"IF(F1047=0,0,K1047*100/F1047)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F1045:F1047)","v":14900},null,null,{"$f":"SUM(I1045:I1047)","v":14900},null,{"$f":"SUM(K1045:K1046)","v":0},{"$f":"K1048*100/F1048","v":0}]
["Stykomkostninger"]
["  Udsæd",null,5,"kg",{"$f":"E45","v":135},{"$f":"ROUND(+C1050*E1050,0)","v":675},null,{"$f":"H45","v":135},{"$f":"ROUND(+H1050*C1050,0)","v":675},null,{"$f":"I1050-F1050","v":0},{"$f":"K1050*100/F1050","v":0}]
["  Gødning**)",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C1045*0.0062+C1046*0.7","v":14.26},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C1045*0.0075+C1046*13.9","v":17.25},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C1054*E1054+C1053*E1053+C1052*E1052,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C1054*H1054+C1053*H1053+C1052*H1052,0)","v":0},null,{"$f":"I1054-F1054","v":0},{"$f":"K1054*100/F1054","v":{"$error":"#DIV/0!"}}]
[]
["  Analyser m.v.",null,null,null,null,{"$f":"E61","v":110},null,null,{"$f":"H61","v":110},null,0,{"$f":"K1056*100/F1056","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F1050:F1056)","v":785},null,null,{"$f":"SUM(I1050:I1056)","v":785},null,0,{"$f":"K1057*100/F1057","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F1048-F1057,0)","v":14115},null,null,{"$f":"ROUND(+I1048-I1057,0)","v":14115},null,0,{"$f":"K1058*100/F1058","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F1058-F1072","v":10441.407407407407},null,null,{"$f":"I1058-I1072","v":10431.407407407407},null,-10,{"$f":"K1059*100/F1059","v":-9.5772529600805914E-2}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92","v":725},{"$f":"E1061*C1061","v":725},null,{"$f":"H92","v":725},{"$f":"H1061*C1061","v":725},null,{"$f":"I1061-F1061","v":0},{"$f":"IF(F1061=0,0,K1061*100/F1061)","v":0}]
["   Stubharvning",null,0,"beh.",{"$f":"E91","v":225},0,null,{"$f":"H91","v":225},0,null,0,0]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E80","v":25},0,null,{"$f":"H80","v":25},0,null,0,0]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E81","v":175},0,null,{"$f":"H81","v":175},0,null,0,0]
["   Komb. harvning & såning",null,1,"beh.",{"$f":"E82","v":400},400,null,{"$f":"H82","v":400},400,null,0,0]
["   Radrensning",null,2,"beh.",{"$f":"E106","v":350},700,null,{"$f":"H106","v":350},700,null,0,0]
["   Tromling",null,1,"beh.",{"$f":"E85","v":140},140,null,{"$f":"H85","v":150},150,null,10,7.1428571428571432]
["   Skårlægning",null,1,"beh.",{"$f":"E100*(1+C1045/C100)/2","v":207.14285714285714},207.14285714285714,null,{"$f":"H100*(1+C1045/C100)/2","v":207.14285714285714},207.14285714285714,null,0,0]
["   Mejetærskning,incl.halmsn.",null,1,"beh.",{"$f":"E87*(1+C1045/C97)/2+E99","v":817.59259259259261},817.59259259259261,null,{"$f":"H87*(1+C1045/C97)/2+H99","v":817.59259259259261},817.59259259259261,null,0,0]
["   Hjemkørsel, raps",null,1,"beh.",{"$f":"E88*C1045/C100","v":262.85714285714283},262.85714285714283,null,{"$f":"H88*C1045/C100","v":262.85714285714283},262.85714285714283,null,0,0]
["   Tørring 4 pct",null,{"$f":"1.04*C1045/100","v":23.92},"hkg",{"$f":"E60","v":17.600000000000001},{"$f":"ROUND(+C1071*E1071,0)","v":421},null,{"$f":"H60","v":17.600000000000001},{"$f":"ROUND(+H1071*C1071,0)","v":421},null,0,{"$f":"K1071*100/F1071","v":0}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F1061:F1071)","v":3673.5925925925926},null,null,{"$f":"SUM(I1061:I1071)","v":3683.5925925925926},null,10,{"$f":"K1072*100/F1072","v":0.27221309244154979}]
["   Tørring 4 pct, uvandet sandjord",null,{"$f":"1.04*C1028/100","v":18.72},"hkg",{"$f":"E60","v":17.600000000000001},{"$f":"ROUND(+C1073*E1073,0)","v":329},null,{"$f":"H60","v":17.600000000000001},{"$f":"ROUND(+H1073*C1073,0)","v":329},null,0,{"$f":"K1073*100/F1073","v":0}]
["Maskin- og arbejdsomk. i alt ved uvandet sandjord",null,null,null,null,{"$f":"0.95*(F1066+F1065+F1063+F1064)+0.9*(F1061+F1062)+F1067+(F1069+F1068)*(1+C1028/C1045)/2+F1073+F1070*C1028/C1045","v":3285.5654474350126},null,null,{"$f":"0.95*(I1066+I1065+I1063+I1064)+0.9*(I1061+I1062)+I1067+(I1069+I1068)*(1+C1028/C1045)/2+I1073+I1070*C1028/C1045","v":3295.5654474350126},null,10,{"$f":"K1074/F1074*100","v":0.30436161324398014}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$116","v":1360},{"$f":"C1075*E1075","v":1360},null,{"$f":"H$116","v":1360},{"$f":"C1075*H1075","v":1360},null,0,{"$f":"K1075/F1075*100","v":0}]
["                variabel ved flytning",null,3,"gange",{"$f":"E$117","v":100},{"$f":"C1076*E1076","v":300},null,{"$f":"H$117","v":100},{"$f":"C1076*H1076","v":300},null,0,{"$f":"K1076/F1076*100","v":0}]
["                variabel pr millimeter",null,90,"mm.",{"$f":"E$118","v":5},{"$f":"C1077*E1077","v":450},null,{"$f":"H$118","v":5},{"$f":"C1077*H1077","v":450},null,0,{"$f":"K1077/F1077*100","v":0}]
["Maskin- og arbejdsomkostn. incl. vanding, \"sandjord\"",null,null,null,null,{"$f":"F1072-0.05*(F1065+F1063+F1064)-0.1*(F1061+F1062)+F1075+F1076+F1077","v":5691.0925925925931},null,null,{"$f":"I1072-0.05*(I1065+I1063+I1064)-0.1*(I1061+I1062)+I1075+I1076+I1077","v":5701.0925925925931},null,10,{"$f":"K1078*100/F1078","v":0.17571318402051286}]
["DB efter maskin- og arb.omkostn., vandet sandjord*)",null,null,null,null,{"$f":"VALUE(F1058-F1078)","v":8423.9074074074069},null,null,{"$f":"VALUE(I1058-I1078)","v":8413.9074074074069},null,-10,{"$f":"K1079*100/F1079","v":-0.11870975684284807}]
["*) Beregning af dækningsbidrag for vandet sandjord baseret på samme udbytteniveau som angivet i kalkulen for"]
["JB 5-6, mens maskin- og arbejdsomkostningerne er tilpasset sandjord. Der kan regnes med 1900 kg/ha ved vanding"]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
["Bemærkning:"]
["I beregning af P- og K-behov er værdi af nedmuldet halm ikke medregnet."]
["**) Udover de angivne gødningsmængder skal der normalt tilføres 25 kg S, dvs. en udgift på min.200 kr./ha."]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F1022+1","v":19}]
["Alm. rajgræs, frø. 1-års",null,null,null,null,null,null,null,null,null,null,null,null,"Thimothe",null,null,"Rajsvingel",null,null,"Hundegræs",null,null,"Rødsvingel"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"},null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Frø, gns.afregning ",null,1100,"kg",{"$f":"E26","v":12},{"$f":"ROUND(+C1096*E1096,0)","v":13200},null,{"$f":"H26","v":12},{"$f":"ROUND(+H1096*C1096,0)","v":13200},null,{"$f":"I1096-F1096","v":0},{"$f":"K1096*100/F1096","v":0},null,500,25,{"$f":"N1096*O1096","v":12500},800,16,{"$f":"Q1096*R1096","v":12800},600,18,{"$f":"T1096*U1096","v":10800},1000,15,{"$f":"W1096*X1096","v":15000}]
["  Frøgræshalm",null,3,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C1097*E1097,0)","v":1500},null,{"$f":"H76","v":500},{"$f":"ROUND(+H1097*C1097,0)","v":1500},null,{"$f":"I1097-F1097","v":0},{"$f":"IF(F1097=0,0,K1097*100/F1097)","v":0},null,3,0,{"$f":"N1097*O1097","v":0},3,0,{"$f":"Q1097*R1097","v":0},3,0,{"$f":"T1097*U1097","v":0},3,0,{"$f":"W1097*X1097","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C1098*E1098,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H1098*C1098,0)","v":870},null,{"$f":"I1098-F1098","v":0},{"$f":"IF(F1098=0,0,K1098*100/F1098)","v":0},null,1,750,750,1,750,750,1,750,750,1,750,750]
["   I alt",null,null,null,null,{"$f":"SUM(F1096:F1098)","v":15570},null,null,{"$f":"SUM(I1096:I1098)","v":15570},null,{"$f":"SUM(K1096:K1097)","v":0},{"$f":"K1099*100/F1099","v":0},null,null,{"$f":"H1099","v":0},{"$f":"SUM(P1096:P1098)","v":13250},null,{"$f":"K1099","v":0},{"$f":"SUM(S1096:S1098)","v":13550},null,{"$f":"N1099","v":0},{"$f":"SUM(V1096:V1098)","v":11550},null,{"$f":"Q1099","v":0},{"$f":"SUM(Y1096:Y1098)","v":15750}]
["Stykomkostninger"]
["  Udsæd",null,7,"kg",{"$f":"E42","v":55},{"$f":"ROUND(+C1101*E1101,0)","v":385},null,{"$f":"H42","v":55},{"$f":"ROUND(+H1101*C1101,0)","v":385},null,{"$f":"I1101-F1101","v":0},{"$f":"K1101*100/F1101","v":0},null,3,60,{"$f":"N1101*O1101","v":180},8,60,{"$f":"Q1101*R1101","v":480},7,60,{"$f":"T1101*U1101","v":420},7,60,{"$f":"W1101*X1101","v":420}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["     Fosfor         Bortført",{"$f":"C1096*0.0039+C1097*3","v":13.29},0,"kg",{"$f":"E50","v":9},null,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["     Kalium        Bortført",{"$f":"C1096*0.0065+C1097*21.3","v":71.050000000000011},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C1105*E1105+C1104*E1104+C1103*E1103,0)","v":0},null,null,{"$f":"ROUND(+C1105*H1105+C1104*H1104+C1103*H1103,0)","v":0},null,{"$f":"I1105-F1105","v":0},{"$f":"K1105*100/F1105","v":{"$error":"#DIV/0!"}},null,0,null,null,0,null,null,0,null,null,0]
["  Rensning",null,{"$f":"C1096*(1+(Mark_database!P17/100))","v":1485},"kg",{"$f":"E63","v":0.54},{"$f":"ROUND(+C1106*E1106,0)","v":802},null,{"$f":"H63","v":0.54},{"$f":"ROUND(+H1106*C1106,0)","v":802},null,0,0,null,{"$f":"N1096*(1+(Mark_database!P18/100))","v":575},0.54,{"$f":"N1106*O1106","v":310.5},{"$f":"Q1096*(1+(Mark_database!P19/100))","v":1080},0.54,{"$f":"Q1106*R1106","v":583.20000000000005},{"$f":"T1096*(1+(Mark_database!P20/100))","v":690},0.54,{"$f":"T1106*U1106","v":372.6},{"$f":"W1096*(1+(Mark_database!P21/100))","v":1250},0.54,{"$f":"W1106*X1106","v":675}]
["  Analyse, certific. m.v.",null,null,null,null,{"$f":"E65","v":175},null,null,{"$f":"H65","v":175},null,0,0,null,null,null,175,null,null,175,null,null,175,null,null,175]
["   I alt",null,null,null,null,{"$f":"SUM(F1101:F1107)","v":1362},null,null,{"$f":"SUM(I1101:I1107)","v":1362},null,0,0,null,null,null,{"$f":"SUM(P1101:P1107)","v":665.5},null,null,{"$f":"SUM(S1101:S1107)","v":1238.2},null,null,{"$f":"SUM(V1101:V1107)","v":967.6},null,null,{"$f":"SUM(Y1101:Y1107)","v":1270}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F1099-F1108,0)","v":14208},null,null,{"$f":"ROUND(+I1099-I1108,0)","v":14208},null,0,0,null,null,null,{"$f":"ROUND(+P1099-P1108,0)","v":12585},null,null,{"$f":"ROUND(+S1099-S1108,0)","v":12312},null,null,{"$f":"ROUND(+V1099-V1108,0)","v":10582},null,null,{"$f":"ROUND(+Y1099-Y1108,0)","v":14480}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F1109-F1124","v":9983.3816666666662},null,null,{"$f":"I1109-I1124","v":11043.381666666666},null,1060,10.617644755976976,null,null,null,{"$f":"P1109-P1124","v":8947.4117647058829},null,null,{"$f":"S1109-S1124","v":9213.92},null,null,{"$f":"V1109-V1124","v":6911.0941176470587},null,null,{"$f":"Y1109-Y1124","v":11431.4}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["Lugning",null,{"$f":"Mark_database!O17","v":2},"timer",{"$f":"E92","v":725},{"$f":"E1112*C1112","v":1450},null,175,{"$f":"H1112*C1112","v":350},null,{"$f":"I1112-F1112","v":-1100},{"$f":"IF(F1112=0,0,K1112*100/F1112)","v":-75.862068965517238},null,{"$f":"Mark_database!O18","v":4},175,{"$f":"N1112*O1112","v":700},{"$f":"Mark_database!O19","v":4},175,{"$f":"Q1112*R1112","v":700},{"$f":"Mark_database!O20","v":4},175,{"$f":"T1112*U1112","v":700},{"$f":"Mark_database!O21","v":2},175,{"$f":"W1112*X1112","v":350}]
["   Stubharvning",null,{"$f":"Mark_database!M17","v":4},"beh.",{"$f":"E91","v":225},900,null,{"$f":"H91","v":225},900,null,0,0,null,{"$f":"Mark_database!M18","v":2},250,{"$f":"N1113*O1113","v":500},{"$f":"Mark_database!M19","v":2},250,{"$f":"Q1113*R1113","v":500},{"$f":"Mark_database!M20","v":2},250,{"$f":"T1113*U1113","v":500},{"$f":"Mark_database!M21","v":2},250,{"$f":"W1113*X1113","v":500}]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E80","v":25},0,null,{"$f":"H80","v":25},0,null,0,0,null,0,25,0,0,25,0,0,25,0,0,25,0]
["Skårlægning",null,{"$f":"Mark_database!Q17","v":0},"beh.",{"$f":"E81","v":175},0,null,450,0,null,0,0,null,{"$f":"Mark_database!Q18","v":1},450,450,{"$f":"Mark_database!Q19","v":0},450,0,{"$f":"Mark_database!Q20","v":1},450,450,{"$f":"Mark_database!Q21","v":0},450,0]
["   Såning",null,1,"beh.",{"$f":"E83","v":220},220,null,{"$f":"H83","v":260},260,null,40,18.181818181818183,null,1,260,260,1,260,260,1,260,260,1,260,260]
["Radrensning",null,{"$f":"Mark_database!N17","v":0},"beh.",{"$f":"E85","v":140},0,null,{"$f":"H85","v":150},0,null,0,0,null,{"$f":"Mark_database!N18","v":0},150,0,{"$f":"Mark_database!N19","v":0},150,0,{"$f":"Mark_database!N20","v":0},150,0,{"$f":"Mark_database!N21","v":0},150,0]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+2.4*C1096/C87)/2+E97","v":1001.2850000000001},1001.2850000000001,null,{"$f":"H87*(1+2.4*C1096/C87)/2+H97","v":1001.2850000000001},1001.2850000000001,null,0,0,null,1,1108,1108,1,1108,1108,1,1108,1108,1,1108,1108]
["   Hjemkørsel, frø",null,1,"beh.",{"$f":"E103*3*C1096/C103","v":238.33333333333334},238.33333333333334,null,{"$f":"H103*3*C1096/C103","v":238.33333333333334},238.33333333333334,null,0,0,null,1,228,228,1,228,228,1,228,228,1,228,228]
["   Tørring",null,{"$f":"((C1096*0.885)/((100-Mark_database!R17)/100))/100","v":12.98},"hkg",{"$f":"E62","v":32},{"$f":"ROUND(+C1120*E1120,0)","v":415},null,{"$f":"H62","v":32},{"$f":"ROUND(+H1120*C1120,0)","v":415},null,0,{"$f":"K1120*100/F1120","v":0},null,{"$f":"((N1096*0.885)/((100-Mark_database!R18)/100))/100","v":5.2058823529411766},32,166.58823529411765,{"$f":"((Q1096*0.885)/((100-Mark_database!R19)/100))/100","v":9.44},32,302.08,{"$f":"((T1096*0.885)/((100-Mark_database!R20)/100))/100","v":6.2470588235294118},32,199.90588235294118,{"$f":"((W1096*0.885)/((100-Mark_database!R21)/100))/100","v":11.8},32,377.6]
["   Halmpresning",null,0,"beh.",{"$f":"E89*(1+C1097/C89)/2","v":323},{"$f":"E1121*C1121","v":0},null,{"$f":"H89*(1+C1097/C89)/2","v":323},{"$f":"H1121*C1121","v":0},null,0,{"$f":"IF(F1121=0,0,K1121*100/F1121)","v":0},null,0,420,0,0,420,0,0,420,0,0,420,0]
["   Hjemkørsel, halm",null,0,"beh.",{"$f":"E90*C1097/C90","v":244},{"$f":"E1122*C1122","v":0},null,{"$f":"H90*C1097/C90","v":244},{"$f":"H1122*C1122","v":0},null,0,{"$f":"IF(F1122=0,0,K1122*100/F1122)","v":0},null,0,180,0,0,180,0,0,180,0,0,180,0]
["   Afpudsning",null,0,"beh.",{"$f":"E113","v":150},{"$f":"E1123*C1123","v":0},null,{"$f":"H113","v":225},{"$f":"H1123*C1123","v":0},null,0,{"$f":"IF(F1123=0,0,K1123*100/F1123)","v":0},null,1,225,225,0,225,0,1,225,225,1,225,225]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F1112:F1123)","v":4224.6183333333338},null,null,{"$f":"SUM(I1112:I1123)","v":3164.6183333333333},null,-1060.0000000000005,{"$f":"K1124*100/F1124","v":-25.091024001773739},null,null,null,{"$f":"SUM(P1112:P1123)","v":3637.5882352941176},null,null,{"$f":"SUM(S1112:S1123)","v":3098.08},null,null,{"$f":"SUM(V1112:V1123)","v":3670.9058823529413},null,null,{"$f":"SUM(Y1112:Y1123)","v":3048.6}]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
["Bemærkning:"]
["Omkostninger til analyse, certificering og rensning m.v., som beregnes pr. parti frø, er fastsat på grundlag"]
["af omkostningerne ved behandling af ét parti fra ca.10 ha, idet gns.arealet pr.dyrker er ca.10 ha. "]
["Ved ny afgrøde i marken skal arealet ukrudtsharves 2-3 gange."]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F1090+1","v":20}]
["Hvidkløver, frø. 1-års"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"},null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Frø, gns.afregning ",null,250,"kg",{"$f":"E27","v":45},{"$f":"ROUND(+C1140*E1140,0)","v":11250},null,{"$f":"H27","v":45},{"$f":"ROUND(+H1140*C1140,0)","v":11250},null,{"$f":"I1140-F1140","v":0},{"$f":"K1140*100/F1140","v":0}]
["  Frøgræshalm",null,0,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C1141*E1141,0)","v":0},null,{"$f":"H76","v":500},{"$f":"ROUND(+H1141*C1141,0)","v":0},null,{"$f":"I1141-F1141","v":0},{"$f":"IF(F1141=0,0,K1141*100/F1141)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C1142*E1142,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H1142*C1142,0)","v":870},null,{"$f":"I1142-F1142","v":0},{"$f":"IF(F1142=0,0,K1142*100/F1142)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F1140:F1142)","v":12120},null,null,{"$f":"SUM(I1140:I1142)","v":12120},null,{"$f":"SUM(K1140:K1141)","v":0},{"$f":"K1143*100/F1143","v":0}]
["Stykomkostninger"]
["  Udsæd",null,3,"kg",{"$f":"E43","v":190},{"$f":"ROUND(+C1145*E1145,0)","v":570},null,{"$f":"H43","v":190},{"$f":"ROUND(+H1145*C1145,0)","v":570},null,{"$f":"I1145-F1145","v":0},{"$f":"K1145*100/F1145","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C1140*0.0039+C1141*3","v":0.97499999999999998},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C1140*0.0065+C1141*21.3","v":1.625},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C1149*E1149+C1148*E1148+C1147*E1147,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C1149*H1149+C1148*H1148+C1147*H1147,0)","v":0},null,{"$f":"I1149-F1149","v":0},{"$f":"K1149*100/F1149","v":{"$error":"#DIV/0!"}}]
["  Leje af bistader",null,2,"stk",{"$f":"E66","v":600},{"$f":"ROUND(+C1150*E1150,0)","v":1200},null,{"$f":"H66","v":600},{"$f":"ROUND(+H1150*C1150,0)","v":1200},null,{"$f":"I1150-F1150","v":0},{"$f":"K1150*100/F1150","v":0}]
["  Rensning 30 pct.",null,{"$f":"C1140/0.7","v":357.14285714285717},"kg",{"$f":"E67","v":0.68},{"$f":"ROUND(+C1151*E1151,0)","v":243},null,{"$f":"H67","v":0.68},{"$f":"ROUND(+H1151*C1151,0)","v":243},null,0,0]
["  Analyse, certific. m.v.",null,null,null,null,{"$f":"E65","v":175},null,null,{"$f":"H65","v":175},null,0,0]
["   I alt",null,null,null,null,{"$f":"SUM(F1145:F1152)","v":2188},null,null,{"$f":"SUM(I1145:I1152)","v":2188},null,0,0]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F1143-F1153,0)","v":9932},null,null,{"$f":"ROUND(+I1143-I1153,0)","v":9932},null,0,0]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F1154-F1170","v":7358.2222222222226},null,null,{"$f":"I1154-I1170","v":6718.2222222222226},null,-640,-8.6977530804542162]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
[" Lugning",null,5,"timer",{"$f":"E107","v":150},{"$f":"E1157*C1157","v":750},null,175,{"$f":"H1157*C1157","v":875},null,{"$f":"I1157-F1157","v":125},{"$f":"IF(F1157=0,0,K1157*100/F1157)","v":16.666666666666668}]
["   Stubharvning",null,0,"beh.",{"$f":"E91","v":225},0,null,{"$f":"H91","v":225},0,null,0,0]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E80","v":25},0,null,{"$f":"H80","v":25},0,null,0,0]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E81","v":175},0,null,{"$f":"H81","v":175},0,null,0,0]
["   Såning",null,1,"beh.",{"$f":"E83","v":220},220,null,{"$f":"H83","v":260},260,null,40,18.181818181818183]
["   Tromling",null,0,"beh.",{"$f":"E85","v":140},0,null,{"$f":"H85","v":150},0,null,0,0]
["   Skårlægning",null,1,"beh.",{"$f":"E101","v":350},{"$f":"E1163*C1163","v":350},null,750,{"$f":"H1163*C1163","v":750},null,{"$f":"I1163-F1163","v":400},{"$f":"IF(F1163=0,0,K1163*100/F1163)","v":114.28571428571429}]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+2.4*C1140/C97)/2+E97","v":956.61111111111109},956.61111111111109,null,{"$f":"H87*(1+2.4*C1140/C97)/2+H97","v":956.61111111111109},956.61111111111109,null,0,0]
["   Hjemkørsel, frø",null,1,"beh.",{"$f":"E103*3*C1140/C103","v":54.166666666666664},54.166666666666664,null,{"$f":"H103*3*C1140/C103","v":54.166666666666664},54.166666666666664,null,0,0]
["   Tørring 8 pct.",null,{"$f":"C1140*1.16/100","v":2.9},"hkg",{"$f":"E62","v":32},{"$f":"ROUND(+C1166*E1166,0)","v":93},null,{"$f":"H62","v":32},{"$f":"ROUND(+H1166*C1166,0)","v":93},null,0,{"$f":"K1166*100/F1166","v":0}]
["   Halmpresning",null,0,"beh.",{"$f":"E89*(1+C1141/C89)/2","v":161.5},{"$f":"E1167*C1167","v":0},null,{"$f":"H89*(1+C1141/C89)/2","v":161.5},{"$f":"H1167*C1167","v":0},null,0,{"$f":"IF(F1167=0,0,K1167*100/F1167)","v":0}]
["   Hjemkørsel, halm",null,0,"beh.",{"$f":"E90*C1141/C90","v":0},{"$f":"E1168*C1168","v":0},null,{"$f":"H90*C1141/C90","v":0},{"$f":"H1168*C1168","v":0},null,0,{"$f":"IF(F1168=0,0,K1168*100/F1168)","v":0}]
["   Afpudsning",null,1,"beh.",{"$f":"E113","v":150},{"$f":"E1169*C1169","v":150},null,{"$f":"H113","v":225},{"$f":"H1169*C1169","v":225},null,75,{"$f":"IF(F1169=0,0,K1169*100/F1169)","v":50}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F1157:F1169)","v":2573.7777777777778},null,null,{"$f":"SUM(I1157:I1169)","v":3213.7777777777778},null,640,{"$f":"K1170*100/F1170","v":24.866171645657055}]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
["Hvidkløver behøver ikke at få tilført husdyrgødning. Men afgrøden bør principielt betale for det fosfor og kalium"]
["der forbruges, derfor har vi valgt at medtage omkostningen til husdyrgødning på 14 tons."]
["Bemærkning:"]
["Omkostninger til analyse, certificering og rensning m.v., "]
["som beregnes pr. parti frø, er fastsat på grundlag af omkostningerne ved behandling af ét parti fra ca.8 ha."]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F1134+1","v":21}]
["Rødkløver, frø. 1-års"]
[]
[null,null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB",{"$f":"C10","v":" 5&6"},null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Frø, gns.afregning ",null,250,"kg",{"$f":"E28","v":35},{"$f":"ROUND(+C1187*E1187,0)","v":8750},null,{"$f":"H28","v":38},{"$f":"ROUND(+H1187*C1187,0)","v":9500},null,{"$f":"I1187-F1187","v":750},{"$f":"K1187*100/F1187","v":8.5714285714285712}]
["  Frøgræshalm",null,0,"tons",{"$f":"E76","v":500},{"$f":"ROUND(+C1188*E1188,0)","v":0},null,{"$f":"H76","v":500},{"$f":"ROUND(+H1188*C1188,0)","v":0},null,{"$f":"I1188-F1188","v":0},{"$f":"IF(F1188=0,0,K1188*100/F1188)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C1189*E1189,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H1189*C1189,0)","v":870},null,{"$f":"I1189-F1189","v":0},{"$f":"IF(F1189=0,0,K1189*100/F1189)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F1187:F1189)","v":9620},null,null,{"$f":"SUM(I1187:I1189)","v":10370},null,{"$f":"SUM(K1187:K1188)","v":750},{"$f":"K1190*100/F1190","v":7.7962577962577964}]
["Stykomkostninger"]
["  Udsæd",null,3,"kg",{"$f":"E44","v":175},{"$f":"ROUND(+C1192*E1192,0)","v":525},null,{"$f":"H44","v":175},{"$f":"ROUND(+H1192*C1192,0)","v":525},null,{"$f":"I1192-F1192","v":0},{"$f":"K1192*100/F1192","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C1187*0.0039+C1188*3","v":0.97499999999999998},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C1187*0.0065+C1188*21.3","v":1.625},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C1196*E1196+C1195*E1195+C1194*E1194,0)","v":0},null,{"$f":"H51","v":6},{"$f":"ROUND(+C1196*H1196+C1195*H1195+C1194*H1194,0)","v":0},null,{"$f":"I1196-F1196","v":0},{"$f":"K1196*100/F1196","v":{"$error":"#DIV/0!"}}]
["  Leje af bistader",null,2,"stk",{"$f":"E66","v":600},{"$f":"ROUND(+C1197*E1197,0)","v":1200},null,{"$f":"H66","v":600},{"$f":"ROUND(+H1197*C1197,0)","v":1200},null,{"$f":"I1197-F1197","v":0},{"$f":"K1197*100/F1197","v":0}]
["  Rensning 30 pct.",null,{"$f":"C1187/0.7","v":357.14285714285717},"kg",{"$f":"E68","v":0.81},{"$f":"ROUND(+C1198*E1198,0)","v":289},null,{"$f":"H68","v":0.81},{"$f":"ROUND(+H1198*C1198,0)","v":289},null,0,0]
["  Analyse, certific. m.v.",null,null,null,null,{"$f":"E65","v":175},null,null,{"$f":"H65","v":175},null,0,0]
["   I alt",null,null,null,null,{"$f":"SUM(F1192:F1199)","v":2189},null,null,{"$f":"SUM(I1192:I1199)","v":2189},null,0,0]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F1190-F1200,0)","v":7431},null,null,{"$f":"ROUND(+I1190-I1200,0)","v":8181},null,750,10.092854259184497]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F1201-F1217","v":5001.2222222222226},null,null,{"$f":"I1201-I1217","v":5186.2222222222226},null,185,3.6990957765879449]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["Lugning",null,5,"timer",{"$f":"E107","v":150},{"$f":"E1204*C1204","v":750},null,175,{"$f":"H1204*C1204","v":875},null,{"$f":"I1204-F1204","v":125},{"$f":"IF(F1204=0,0,K1204*100/F1204)","v":16.666666666666668}]
["   Stubharvning",null,0,"beh.",{"$f":"E91","v":225},0,null,{"$f":"H91","v":225},0,null,0,0]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E80","v":25},0,null,{"$f":"H80","v":25},0,null,0,0]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E81","v":175},0,null,{"$f":"H81","v":175},0,null,0,0]
["   Såning",null,1,"beh.",{"$f":"E83","v":220},220,null,{"$f":"H83","v":260},260,null,40,18.181818181818183]
["   Tromling",null,0,"beh.",{"$f":"E85","v":140},0,null,{"$f":"H85","v":150},0,null,0,0]
["   Skårlægning",null,1,"beh.",{"$f":"E101","v":350},350,null,750,750,null,400,114.28571428571429]
["   Mejetærskning",null,1,"beh.",{"$f":"E87*(1+2.4*C1187/C97)/2+E97","v":956.61111111111109},956.61111111111109,null,{"$f":"H87*(1+2.4*C1187/C97)/2+H97","v":956.61111111111109},956.61111111111109,null,0,0]
["   Hjemkørsel, frø",null,1,"beh.",{"$f":"E103*3*C1187/C103","v":54.166666666666664},54.166666666666664,null,{"$f":"H103*3*C1187/C103","v":54.166666666666664},54.166666666666664,null,0,0]
["   Tørring 12 pct.",null,{"$f":"C1187*1.24/100","v":3.1},"hkg",{"$f":"E62","v":32},{"$f":"ROUND(+C1213*E1213,0)","v":99},null,{"$f":"H62","v":32},{"$f":"ROUND(+H1213*C1213,0)","v":99},null,0,{"$f":"K1213*100/F1213","v":0}]
["   Halmpresning",null,0,"beh.",{"$f":"E89*(1+C1188/C89)/2","v":161.5},{"$f":"E1214*C1214","v":0},null,{"$f":"H89*(1+C1188/C89)/2","v":161.5},{"$f":"H1214*C1214","v":0},null,0,{"$f":"IF(F1214=0,0,K1214*100/F1214)","v":0}]
["   Hjemkørsel, halm",null,0,"beh.",{"$f":"E90*C1188/C90","v":0},{"$f":"E1215*C1215","v":0},null,{"$f":"H90*C1188/C90","v":0},{"$f":"H1215*C1215","v":0},null,0,{"$f":"IF(F1215=0,0,K1215*100/F1215)","v":0}]
["   Afpudsning",null,0,"beh.",{"$f":"E113","v":150},{"$f":"E1216*C1216","v":0},null,{"$f":"H113","v":225},{"$f":"H1216*C1216","v":0},null,0,{"$f":"IF(F1216=0,0,K1216*100/F1216)","v":0}]
["Maskin- og arbejdsomkostn. ialt ",null,null,null,null,{"$f":"SUM(F1204:F1216)","v":2429.7777777777778},null,null,{"$f":"SUM(I1204:I1216)","v":2994.7777777777778},null,565,{"$f":"K1217*100/F1217","v":23.253155295408817}]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
["Rødløver behøver ikke at få tilført husdyrgødning. Men afgrøden bør principielt betale for det fosfor og kalium"]
["der forbruges, derfor har vi valgt at medtage omkostningen til husdyrgødning på 14 tons."]
["Bemærkning:"]
["Omkostninger til analyse, certificering og rensning m.v., "]
["som beregnes pr. parti frø, er fastsat på grundlag af omkostningerne ved behandling af ét parti fra ca.8 ha."]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[null,null,null,null,null,{"$f":"F1181+1","v":22}]
["Spisekartofler"]
[]
[" ",null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
["Jordtype: JB 1 - 4  med vanding",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Sorterede kartofler, pris 4.kv.",null,200,"hkg",{"$f":"E29","v":220},{"$f":"ROUND(+C1234*E1234,0)","v":44000},null,{"$f":"H29","v":220},{"$f":"ROUND(+H1234*C1234,0)","v":44000},null,{"$f":"I1234-F1234","v":0},{"$f":"K1234*100/F1234","v":0}]
["  Frasorterede kartofler",null,35,"hkg",{"$f":"E78","v":35},{"$f":"ROUND(+C1235*E1235,0)","v":1225},null,{"$f":"H78","v":35},{"$f":"ROUND(+H1235*C1235,0)","v":1225},null,{"$f":"I1235-F1235","v":0},{"$f":"IF(F1235=0,0,K1235*100/F1235)","v":0}]
["  Økologi-støtte",null,1,"ha",{"$f":"ABS(E31)","v":870},{"$f":"ROUND(+C1236*E1236,0)","v":870},null,{"$f":"ABS(H31)","v":870},{"$f":"ROUND(+H1236*C1236,0)","v":870},null,{"$f":"I1236-F1236","v":0},{"$f":"IF(F1236=0,0,K1236*100/F1236)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F1234:F1236)","v":46095},null,null,{"$f":"SUM(I1234:I1236)","v":46095},null,{"$f":"SUM(K1234:K1235)","v":0},{"$f":"K1237*100/F1237","v":0}]
["Stykomkostninger"]
["  Udsæd",null,2200,"kg",{"$f":"E46","v":4},{"$f":"ROUND(+C1239*E1239,0)","v":8800},null,{"$f":"H46","v":4},{"$f":"ROUND(+H1239*C1239,0)","v":8800},null,{"$f":"I1239-F1239","v":0},{"$f":"K1239*100/F1239","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E48","v":40},null,null,{"$f":"H48","v":40}]
["     Fosfor         Bortført",{"$f":"C1234*0.05+C1235*0.05","v":11.75},0,"kg",{"$f":"E50","v":9},null,null,{"$f":"H50","v":9}]
["     Kalium        Bortført",{"$f":"C1234*0.4+C1235*0.4","v":94},0,"kg",{"$f":"E51","v":5.5},{"$f":"ROUND(+C1243*E1243+C1242*E1242+C1241*E1241,0)","v":560},null,{"$f":"H51","v":6},{"$f":"ROUND(+C1243*H1243+C1242*H1242+C1241*H1241,0)","v":560},null,{"$f":"I1243-F1243","v":0},{"$f":"K1243*100/F1243","v":0}]
["  Sortering, incl.oplagr. uden køl1)",null,{"$f":"C1234+C1235","v":235},"hkg",{"$f":"E69","v":30},{"$f":"ROUND(+C1244*E1244,0)","v":7050},null,{"$f":"H69","v":30},{"$f":"ROUND(+H1244*C1244,0)","v":7050},null,0,0]
["  Fragt",null,{"$f":"C1234+C1235","v":235},"hkg",{"$f":"E71","v":7},{"$f":"ROUND(+C1245*E1245,0)","v":1645},null,{"$f":"H71","v":7},{"$f":"ROUND(+H1245*C1245,0)","v":1645},null,0,0]
["   I alt",null,null,null,null,{"$f":"SUM(F1239:F1245)","v":18055},null,null,{"$f":"SUM(I1239:I1245)","v":18055},null,0,0]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"ROUND(+F1237-F1246,0)","v":28040},null,null,{"$f":"ROUND(+I1237-I1246,0)","v":28040},null,0,0]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F1247-F1262","v":17613.575000000001},null,null,{"$f":"I1247-I1262","v":17613.575000000001},null,0,0]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E92*0.9","v":652.5},{"$f":"E1250*C1250","v":652.5},null,{"$f":"H92*0.9","v":652.5},{"$f":"H1250*C1250","v":652.5},null,{"$f":"I1250-F1250","v":0},{"$f":"IF(F1250=0,0,K1250*100/F1250)","v":0}]
["   Efterharvning",null,2,"beh.",{"$f":"E91*0.9","v":202.5},405,null,{"$f":"H91*0.9","v":202.5},405,null,0,0]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E80*0.95","v":23.75},332.5,null,{"$f":"H80*0.95","v":23.75},332.5,null,0,0]
["   Ukrudtsharvning",null,3,"beh.",{"$f":"E81*0.95","v":166.25},498.75,null,{"$f":"H81*0.95","v":166.25},498.75,null,0,0]
["   Lægning",null,1,"beh.",{"$f":"E104","v":1100},1100,null,{"$f":"H104","v":1100},1100,null,0,0]
["   Hypning",null,4,"beh.",{"$f":"E105","v":325},1300,null,{"$f":"H105","v":325},1300,null,0,0]
["   Aftopning, spisekartofler",null,1,"beh.",{"$f":"E109","v":675},675,null,{"$f":"H109","v":675},675,null,0,0]
["   Optagning spisekartofler",null,1,"beh.",{"$f":"E110*(1+(C1234+C1235)/C110)/2","v":2631.75},2631.75,null,{"$f":"H110*(1+(C1234+C1235)/C110)/2","v":2631.75},2631.75,null,0,0]
["   Hjemkørsel, spisekartofler",null,1,"beh.",{"$f":"E111*(C1234+C1235)/C111","v":670.92499999999995},670.92499999999995,null,{"$f":"H111*(C1234+C1235)/C111","v":670.92499999999995},670.92499999999995,null,0,0]
["   Vanding, konstant",null,1,null,{"$f":"E116","v":1360},{"$f":"C1259*E1259","v":1360},null,{"$f":"H116","v":1360},{"$f":"C1259*H1259","v":1360},null,0,0]
[null,"                           variabel ved flytning",3,"gange",{"$f":"E117","v":100},{"$f":"C1260*E1260","v":300},null,{"$f":"H117","v":100},{"$f":"C1260*H1260","v":300},null,0,0]
[null,"                           variabel / millimeter",100,"mm.",{"$f":"E118","v":5},{"$f":"C1261*E1261","v":500},null,{"$f":"H118","v":5},{"$f":"C1261*H1261","v":500},null,0,0]
["Maskin- og arbejdsomk. m. vanding",null,null,null,null,{"$f":"SUM(F1250:F1261)","v":10426.424999999999},null,null,{"$f":"SUM(I1250:I1261)","v":10426.424999999999},null,0,{"$f":"K1262*100/F1262","v":0}]
["Bemærkning: Udbyttet varierer 150-300 Hkg/ha",null,null,null,"1) Oplagring med køl koster 30 kr./hkg og 20 kr./hkg uden køl"]
[null,null,null,null,"    Oplagring koster 200 kr./ha til halm og plast"]
["Se omtale af forskel i maskinomkostninger i teksten på side 6"]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[" ",null,null,null,null,{"$f":"F1228+1","v":23}]
["Grønbrak i omdrift"]
[]
[" ",null,null,null,{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
[" ",null,null,null,"    Pris"," Kroner",null,"    Pris"," Kroner",null,"       Kr"," Pct"]
["Udbytte",null,null," "]
["  Foder udnyttet",null,0,"FE",{"$f":"E77","v":1.4},{"$f":"ROUND(+C1276*E1276,0)","v":0},null,{"$f":"H77","v":1.6},{"$f":"ROUND(+H1276*C1276,0)","v":0},null,{"$f":"I1276-F1276","v":0},{"$f":"IF(F1276=0,0,K1276*100/F1276)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F1276:F1276)","v":0},null,null,{"$f":"SUM(I1276:I1276)","v":0},null,{"$f":"SUM(K1275:K1276)","v":0}]
["Stykomkostninger"]
["  Udsæd, kløvergræs",null,20,"kg",{"$f":"E47","v":80},{"$f":"ROUND(+C1279*E1279,0)","v":1600},null,{"$f":"H47","v":80},{"$f":"ROUND(+H1279*C1279,0)","v":1600},null,{"$f":"I1279-F1279","v":0},{"$f":"K1279*100/F1279","v":0}]
["  Diverse ",null,0,"beh.",{"$f":"E115","v":0},{"$f":"ROUND(+C1280*E1280,0)","v":0}," ",{"$f":"H115","v":0},{"$f":"H1280*C1280","v":0},null,{"$f":"I1280-F1280","v":0},{"$f":"IF(F1280=0,0,K1280*100/F1280)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F1278:F1280)","v":1600},null,null,{"$f":"SUM(I1278:I1280)","v":1600},null,{"$f":"I1281-F1281","v":0},{"$f":"K1281*100/F1281","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"F1277-F1281","v":-1600},null,null,{"$f":"I1277-I1281","v":-1600},null,{"$f":"I1282-F1282","v":0},{"$f":"K1282*100/F1282","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F1282-F1289","v":-2975},null,null,{"$f":"I1282-I1289","v":-3050},null,{"$f":"I1283-F1283","v":-75},{"$f":"K1283*100/F1283","v":2.5210084033613445}]
[]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Stubharvning",null,0,"beh.",{"$f":"E91","v":225},{"$f":"VALUE(E1286*C1286)","v":0},null,{"$f":"H91","v":225},{"$f":"H1286*C1286","v":0},null,{"$f":"I1286-F1286","v":0},{"$f":"IF(F1286=0,0,K1286*100/F1286)","v":0}]
["   Såning",null,1,"beh.",{"$f":"E82","v":400},{"$f":"VALUE(E1287*C1287)","v":400},null,{"$f":"H82","v":400},{"$f":"H1287*C1287","v":400},null,{"$f":"I1287-F1287","v":0},{"$f":"IF(F1287=0,0,K1287*100/F1287)","v":0}]
["   Afpudsning",null,3,"beh.",{"$f":"E114","v":325},{"$f":"VALUE(E1288*C1288)","v":975},null,{"$f":"H114","v":350},{"$f":"H1288*C1288","v":1050},null,{"$f":"I1288-F1288","v":75},{"$f":"IF(F1288=0,0,K1288*100/F1288)","v":7.6923076923076925}]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F1286:F1288)","v":1375},null,null,{"$f":"SUM(I1286:I1288)","v":1450},null,{"$f":"I1289-F1289","v":75},{"$f":"K1289*100/F1289","v":5.4545454545454541}]
[]
["Grønbrak, flerårig"]
["Udbytte",null,null," "]
["  Foder udnyttet",null,0,"FE",{"$f":"E77","v":1.4},{"$f":"ROUND(+C1293*E1293,0)","v":0},null,{"$f":"H77","v":1.6},{"$f":"ROUND(+H1293*C1293,0)","v":0},null,{"$f":"I1293-F1293","v":0},{"$f":"IF(F1293=0,0,K1293*100/F1293)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F1293:F1293)","v":0},null,null,{"$f":"SUM(I1293:I1293)","v":0},null,{"$f":"SUM(K1292:K1293)","v":0}]
["Stykomkostninger"]
["  Udsæd, kløvergræs",null,4,"kg",{"$f":"E47","v":80},{"$f":"ROUND(+C1296*E1296,0)","v":320},null,{"$f":"H47","v":80},{"$f":"ROUND(+H1296*C1296,0)","v":320},null,{"$f":"I1296-F1296","v":0},{"$f":"IF(F1296=0,0,K1296*100/F1296)","v":0}]
["  Diverse ",null,0,"beh.",{"$f":"E115","v":0},{"$f":"ROUND(+C1297*E1297,0)","v":0}," ",{"$f":"H115","v":0},{"$f":"ROUND(+H1297*C1297,0)","v":0},null,{"$f":"I1297-F1297","v":0},{"$f":"IF(F1297=0,0,K1297*100/F1297)","v":0}]
["   I alt",null,null,null,null,{"$f":"SUM(F1295:F1297)","v":320},null,null,{"$f":"SUM(I1295:I1297)","v":320},null,{"$f":"I1298-F1298","v":0},{"$f":"K1298*100/F1298","v":0}]
["Dækningsbidrag pr ha",null,null,null,null,{"$f":"F1294-F1298","v":-320},null,null,{"$f":"I1294-I1298","v":-320},null,{"$f":"I1299-F1299","v":0},{"$f":"K1299*100/F1299","v":0}]
["DB efter maskin- og arbejdsomkostn.",null,null,null,null,{"$f":"F1299-F1306","v":-1140},null,null,{"$f":"I1299-I1306","v":-1190},null,{"$f":"I1300-F1300","v":-50},{"$f":"K1300*100/F1300","v":4.3859649122807021}]
[]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Stubharvning",null,0.4,"beh.",{"$f":"E91","v":225},{"$f":"VALUE(E1303*C1303)","v":90},null,{"$f":"H91","v":225},{"$f":"H1303*C1303","v":90},null,{"$f":"I1303-F1303","v":0},{"$f":"IF(F1303=0,0,K1303*100/F1303)","v":0}]
["   Såning",null,0.2,"beh.",{"$f":"E82","v":400},{"$f":"VALUE(E1304*C1304)","v":80},null,{"$f":"H82","v":400},{"$f":"H1304*C1304","v":80},null,{"$f":"I1304-F1304","v":0},{"$f":"IF(F1304=0,0,K1304*100/F1304)","v":0}]
["   Afpudsning",null,2,"beh.",{"$f":"E114","v":325},{"$f":"VALUE(E1305*C1305)","v":650},null,{"$f":"H114","v":350},{"$f":"H1305*C1305","v":700},null,{"$f":"I1305-F1305","v":50},{"$f":"IF(F1305=0,0,K1305*100/F1305)","v":7.6923076923076925}]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F1303:F1305)","v":820},null,null,{"$f":"SUM(I1303:I1305)","v":870},null,{"$f":"I1306-F1306","v":50},{"$f":"K1306*100/F1306","v":6.0975609756097562}]
["Bemærkning:"]
["Ved forfrugt vårsæd kan udsæden sås sammen med forfrugten. Er forfrugten vintersæd,"]
["etableres grønbrakken ved harvning og såning. "]
[{"$f":"A249","v":"Se omtale af forskel i maskinomkostninger i teksten på side 4"}]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[]
[]
[]
[]
["               Oversigt over dækningsbidrag"]
["Side og produktionsgren",null,"Kg/ha","JB-nr",{"$f":"E10","v":2021},null,null,{"$f":"H10","v":2022},null,null,{"$f":"K9","v":"    Ændring"}]
[null,"Kursiv er DB efter maskinomkostninger ved JB 5-6 og JB 1&3",null,null,null,null,null,"Dækningsbidrag=DB*)",null,null,"Kr","Pct."]
[" 5  Vårbyg uden udlæg",null,{"$f":"C211","v":4000},{"$f":"C10","v":" 5&6"},{"$f":"F224","v":6489},{"$f":"F225","v":2953.25},null,{"$f":"I224","v":6289},{"$f":"I225","v":2743.25},null,{"$f":"H1320-E1320","v":-200},{"$f":"K1320*100/E1320","v":-3.0821390044691017}]
[null,"Uvandet =",{"$f":"C194","v":2700},{"$f":"C9","v":" 1&3"},{"$f":"F207","v":4584},{"$f":"F240","v":3054.2156249999998},null,{"$f":"I207","v":4449},{"$f":"I240","v":3064.2156249999998},null,-135,-2.9450261780104712]
[" 6  Vårbyg med udlæg",null,{"$f":"C275","v":3800},{"$f":"C10","v":" 5&6"},{"$f":"F287","v":5824},{"$f":"F288","v":2424.8125},null,{"$f":"I287","v":5634},{"$f":"I288","v":2224.8125},null,-190,-3.2623626373626373]
[null,"Uvandet =",{"$f":"C259","v":2500},{"$f":"C9","v":" 1&3"},{"$f":"F271","v":4529},{"$f":"F303","v":2942.2358369883041},null,{"$f":"I271","v":4404},{"$f":"I303","v":2952.2358369883041},null,-125,-2.7599911680282623]
[" 7  Vårhvede/ærter til modenhed",null,{"$f":"C340","v":3600},{"$f":"C10","v":" 5&6"},{"$f":"F353","v":9497},{"$f":"F354","v":4965.625},null,{"$f":"I353","v":9317},{"$f":"I354","v":4775.625},null,-180,-1.895335369063915]
[null,"Uvandet =",{"$f":"C323","v":2900},{"$f":"C9","v":" 1&3"},{"$f":"F336","v":7495},{"$f":"F369","v":4054.2610615079366},null,{"$f":"I336","v":7350},{"$f":"I369","v":4064.2610615079366},null,-145,-1.9346230820547032]
[" 8  Byg/ærter til modenhed, u. udlæg",null,{"$f":"C405","v":4100},{"$f":"C10","v":" 5&6"},{"$f":"F418","v":8899},{"$f":"F419","v":4201.7520833333338},null,{"$f":"I418","v":8592},{"$f":"I419","v":3884.7520833333338},null,-307,-3.449825823126194]
[null,"Uvandet =",{"$f":"C388","v":2900},{"$f":"C9","v":" 1&3"},{"$f":"F401","v":6229},{"$f":"F434","v":4075.9598069105691},null,{"$f":"I401","v":6012},{"$f":"I434","v":4085.9598069105691},null,-217,-3.4837052496387861]
[" 9  Vårtriticale",null,{"$f":"C469","v":3800},{"$f":"C10","v":" 5&6"},{"$f":"F481","v":6889},{"$f":"F482","v":2599.2624999999998},null,{"$f":"I481","v":6509},{"$f":"I482","v":2209.2624999999998},null,-380,-5.5160400638699372]
[null,"Uvandet =",{"$f":"C453","v":3200},{"$f":"C9","v":" 1&3"},{"$f":"F465","v":5667},{"$f":"F497","v":3864.4486372180454},null,{"$f":"I465","v":5347},{"$f":"I497","v":3874.4486372180454},null,-320,-5.6467266631374624]
[" 10  Havre",null,{"$f":"C532","v":5300},{"$f":"C10","v":" 5&6"},{"$f":"F544","v":7686},{"$f":"F545","v":3218.9937500000005},null,{"$f":"I544","v":7156},{"$f":"I545","v":2678.9937500000005},null,{"$f":"H1330-E1330","v":-530},{"$f":"K1330*100/E1330","v":-6.8956544366380434}]
[null,"Uvandet =",{"$f":"C516","v":3800},{"$f":"C9","v":" 1&3"},{"$f":"F528","v":5536},{"$f":"F560","v":3892.4828812893079},null,{"$f":"I528","v":5156},{"$f":"I560","v":3902.4828812893079},null,{"$f":"H1331-E1331","v":-380},{"$f":"K1331*100/E1331","v":-6.8641618497109826}]
[" 11 Vårhvede",null,{"$f":"C595","v":4100},{"$f":"C10","v":" 5&6"},{"$f":"F607","v":9500},{"$f":"F608","v":4984.9937500000005},null,{"$f":"I607","v":9500},{"$f":"I608","v":5218.8187500000004},null,{"$f":"H1332-E1332","v":0},{"$f":"K1332*100/E1332","v":0}]
[null,"Uvandet =",{"$f":"C579","v":2700},{"$f":"C9","v":" 1&3"},{"$f":"F591","v":6180},{"$f":"F624","v":3917.4594918699186},null,{"$f":"I591","v":6180},{"$f":"I624","v":3727.7275406504064},null,{"$f":"H1333-E1333","v":0},{"$f":"K1333*100/E1333","v":0}]
[" 12  Vinterhvede, 1.års",null,{"$f":"C659","v":5000},{"$f":"C10","v":" 5&6"},{"$f":"F671","v":10040},{"$f":"F672","v":6471.4375},null,{"$f":"I671","v":10040},{"$f":"I672","v":6461.4375},null,0,0]
[null,"Uvandet =",{"$f":"C643","v":2700},{"$f":"C9","v":" 1&3"},{"$f":"F655","v":5665},{"$f":"F688","v":2885.8931250000001},null,{"$f":"I655","v":5665},{"$f":"I688","v":2895.8931250000001},null,0,0]
[" 13  Vintertriticale",null,{"$f":"C723","v":6200},{"$f":"C10","v":" 5&6"},{"$f":"F735","v":12394},{"$f":"F736","v":7634.5791666666673},null,{"$f":"I735","v":12394},{"$f":"I736","v":7624.5791666666673},null,0,0]
[null,"Uvandet =",{"$f":"C707","v":3700},{"$f":"C9","v":" 1&3"},{"$f":"F719","v":7269},{"$f":"F751","v":3840.5883318581168},null,{"$f":"I719","v":7269},{"$f":"I751","v":3850.5883318581168},null,0,0]
[" 14  Vinterrug",null,{"$f":"C786","v":5700},{"$f":"C10","v":" 5&6"},{"$f":"F798","v":9425},{"$f":"F799","v":4799.0354166666666},null,{"$f":"I798","v":9140},{"$f":"I799","v":4504.0354166666666},null,-285,-3.0238726790450929]
[null,"Uvandet =",{"$f":"C770","v":3700},{"$f":"C9","v":" 1&3"},{"$f":"F782","v":6125},{"$f":"F814","v":3843.7608552631577},null,{"$f":"I782","v":5940},{"$f":"I814","v":3853.7608552631577},null,-185,-3.0204081632653059]
[" 15  Markært til opfodring",null,{"$f":"C849","v":3000},{"$f":"C10","v":" 5&6"},{"$f":"F861","v":8182},{"$f":"F862","v":3796.5476190476193},null,{"$f":"I861","v":7882},{"$f":"I862","v":3211.5476190476193},null,-300,-3.6665851869958446]
[null,"Uvandet =",{"$f":"C833","v":3500},{"$f":"C9","v":" 1&3"},{"$f":"F845","v":9607},{"$f":"F877","v":4444.5456349206352},null,{"$f":"I845","v":9257},{"$f":"I877","v":4715.7956349206352},null,-350,-3.6431768502133859]
[" 16  Lupiner",null,{"$f":"C914","v":2600},{"$f":"C10","v":" 5&6"},{"$f":"F926","v":7780},{"$f":"F927","v":3700.8079365079361},null,{"$f":"I926","v":7780},{"$f":"I927","v":3415.8079365079366},null,0,0]
[null,"Uvandet =",{"$f":"C898","v":3000},{"$f":"C9","v":" 1&3"},{"$f":"F910","v":8960},{"$f":"F942","v":4065.3179487179491},null,{"$f":"I910","v":8960},{"$f":"I942","v":4336.5679487179486},null,0,0]
[" 17  Hestebønner",null,{"$f":"C979","v":3500},{"$f":"C10","v":" 5&6"},{"$f":"F990","v":10930},{"$f":"F991","v":6359.0555555555547},null,{"$f":"I990","v":10930},{"$f":"I991","v":6074.0555555555547},null,0,0]
[null,"Uvandet =",{"$f":"C963","v":2600},{"$f":"C9","v":" 1&3"},{"$f":"F975","v":8025},{"$f":"F1007","v":3960.0462301587304},null,{"$f":"I975","v":8025},{"$f":"I1007","v":4231.2962301587304},null,0,0]
[" 18  Vinterraps",null,{"$f":"C1045","v":2300},{"$f":"C10","v":" 5&6"},{"$f":"F1058","v":14115},{"$f":"F1059","v":10441.407407407407},null,{"$f":"I1058","v":14115},{"$f":"I1059","v":10431.407407407407},null,{"$f":"H1346-E1346","v":0},{"$f":"K1346*100/E1346","v":0}]
[null,"Uvandet =",{"$f":"C1028","v":1800},{"$f":"C9","v":" 1&3"},{"$f":"F1041","v":11200},{"$f":"F1074","v":3285.5654474350126},null,{"$f":"I1041","v":11200},{"$f":"I1074","v":3295.5654474350126},null,{"$f":"H1347-E1347","v":0},{"$f":"K1347*100/E1347","v":0}]
[" 19  Alm. rajgræs",null,{"$f":"C1096","v":1100},{"$f":"C10","v":" 5&6"},{"$f":"F1109","v":14208},{"$f":"F1110","v":9983.3816666666662},null,{"$f":"I1109","v":14208},{"$f":"I1110","v":11043.381666666666},null,{"$f":"H1348-E1348","v":0},{"$f":"K1348*100/E1348","v":0}]
[]
[" 20  Hvidkløver",null,{"$f":"C1140","v":250},{"$f":"C10","v":" 5&6"},{"$f":"F1154","v":9932},{"$f":"F1155","v":7358.2222222222226},null,{"$f":"I1154","v":9932},{"$f":"I1155","v":6718.2222222222226},null,{"$f":"H1350-E1350","v":0},{"$f":"K1350*100/E1350","v":0}]
[" 21  Rødkløver",null,{"$f":"C1187","v":250},{"$f":"C10","v":" 5&6"},{"$f":"F1201","v":7431},{"$f":"F1202","v":5001.2222222222226},null,{"$f":"I1201","v":8181},{"$f":"I1202","v":5186.2222222222226},null,{"$f":"H1351-E1351","v":750},{"$f":"K1351*100/E1351","v":10.092854259184497}]
[" 22  Spisekartofler       vandet",null,{"$f":"C1234*100","v":20000}," 1 - 4",{"$f":"F1247","v":28040},{"$f":"F1248","v":17613.575000000001},null,{"$f":"I1247","v":28040},{"$f":"I1248","v":17613.575000000001},null,0,0]
[" 23  Grønbrak i omdrift",null,null,null,{"$f":"F1282","v":-1600},{"$f":"F1283","v":-2975},null,{"$f":"I1282","v":-1600},{"$f":"I1283","v":-3050},null,0,0]
[" 23  Grønbrak, flerårig",null,null,null,{"$f":"F1299","v":-320},{"$f":"F1300","v":-1140},null,{"$f":"I1299","v":-320},{"$f":"I1300","v":-1190},null,0,0]
[]
["*) Små tal i kursiv er DB efter maskin- og arbejdsomkostninger = rest til jordleje.  JB 5&6 og JB 1&3 uvandet."]
[{"$f":"A121","v":"2021-09-11T12:39:09.730"}]
[{"$f":"B3","v":"ØKOLOGIKALKULER 2021 OG 2022"}]
[{"$f":"B4","v":"Økologikalkuler er udarbejdet ud fra FarmtalOnline for 2021 og anslåede priser for 2022."}]
[{"$f":"B5","v":"Bemærk ved gødningsomkostningerne, at gødningstilførslen er 70 kg N fra svinegylle. Det er den mængde,"}]
[{"$f":"B6","v":"der kan/må \"importeres\" som konv. gødning. Forudsætningerne skal altid tilpasses de individuelle forhold."}]
[{"$f":"B7","v":"P.Mejnertsen, Tove Serup og Kirstine Flintholm Jørgensen "}]

{"sheet":"Omkostninger grovfoder","index":11,"n_rows":857,"n_cols":11,"rows_kept":857,"cut":false,"hidden":false,"merged":[]}
["Prisforudsætninger for grovfoderafgrøder"]
["Udarbejdet til","ØKOLOGIKALKULER 2010 og 2011"]
[null,"Økologikalkuler er udarbejdet ud fra fakturede priser for 2010 og anslåede priser for 2011."]
[null,"Bemærk ved gødningsomkostningerne, at gødningstilførslen er 70 kg N fra svinegylle. Det er den mængde,"]
[null,"der kan/må \"importeres\" som konv. gødning. Forudsætningerne skal altid tilpasses de individuelle forhold."]
["Af","P.Mejnertsen, Tove Serup og Kirstine Flintholm Jørgensen "]
[" ",null," "]
["ØKOLOGIKALKULER 2010","Jordtype:JB"," 1&3","En-"]
["Købspriser","Jordtype:JB"," 5&6","hed",2021]
[" Udsæd*), hvede",null,null," Kg",4.9000000000000004," "]
["                vårbyg",null,null," Kg",4.3," "]
["                ærter",null,null," Kg",5.5," "]
["                kløvergræs nr Ø 22",null,null," Kg",80," "]
["                varigt kl. græs, øko pris (42)",null,null," Kg",78," "]
["                ital. rajgræs øko pris ",null,null," Kg",55]
["                majs (ubejdset) konventionel",null,null," Pk",750," "]
["                lucerne = konv. Pris",null,null,null,65," "]
["  N i NPK og husdyrgødning",null,null,"Tons",40]
["  Fosfor(P) i tripels. fosfat",null," "," Kg",9]
["  Kalium(K) i kaliumchlorid",null," "," Kg",6]
["  Kalium Vinasse 21% K og 0,4% N+ Svovl",null,null," Kg",4]
["  Plastik, 12x50x0,1 sort",null,null," m²",2.5]
["  Plastik, superfolie 12x50x0,15",null,null," m²",2.5]
[null,"*) Vintersæd=4.kv.før høstår og vårsæd=1.kv.i høstår."]
["Ha-støtte"]
["  Økologi-støtte",null,null," Ha",870]
["Interne priser"]
["  DB vårbyg, efter mask.-&arb.omk.,JB 5-6",null,null,"Ha",2743]
["  Græsudleje, JB 1&3",null,null,"Ha",500]
["  Græsudleje, JB 5-6",null,null,"Ha",1000]
["  DB vårbyg, efter mask.omk. uden vanding, JB1&3",null,null,"Ha",731]
["  Vejl. overførselspris på grovfoder",null,null,"FE",1.4]
["  Halm",null," ","Hkg",50]
[]
["Maskinomkostninger, vårbyg *)",null,"Enhed","JB",2021]
["  Spredning af husdyrgødning",null,"Tons",{"$f":"C9","v":" 5&6"},25]
["  Såbedsharvning",null,"Ha",{"$f":"C9","v":" 5&6"},200]
["  Komb. harvning & såning",null,"Ha",{"$f":"C9","v":" 5&6"},400]
["  Såning af græsfrø",null,"Ha",{"$f":"C9","v":" 5&6"},220]
["  Tromling",null,"Ha",{"$f":"C9","v":" 5&6"},165]
["  Stubharvning",null,"Ha",{"$f":"C9","v":" 5&6"},225]
["  Pløjning",null,"Ha",{"$f":"C9","v":" 5&6"},725]
[]
["Maskinomkostninger, andre afgr *)",null,"Enh. og udbytte**)"]
["  Skårlægning, kløvergræs,1.slæt",null,7000,{"$f":"C9","v":" 5&6"},250]
["  Spredn., kløvergræs,1.slæt",null,7000,{"$f":"C9","v":" 5&6"},170]
["  Sammenrivn., kløvergræs,1.slæt",null,7000,{"$f":"C9","v":" 5&6"},170]
["  Snitning, hjemk.+indlægn, kløvergræs, ",null,7000,{"$f":"C9","v":" 5&6"},703]
["  Afgr.(hegn.),kl.græs+helsæd",null,null,{"$f":"C9","v":" 5&6"},425]
["  Skårlægning, kløvergræs 4 slæt, gns.,",null,8000,{"$f":"C9","v":" 5&6"},250]
["  Spredning, kløvergræs  4 slæt, gns.",null,8000,{"$f":"C9","v":" 5&6"},170]
["  Sammenrivning, kløvergræs 4 slæt, gns.",null,8000,{"$f":"C9","v":" 5&6"},170]
["  Snitn., hjemkørsel+indl., kløvergræs, gns.",null,8000,{"$f":"C9","v":" 5&6"},703]
["  Afpudsning, græsmarker",null,null,{"$f":"C9","v":" 5&6"},170]
["  Afgræsn.(hegning),varig græs",null,null,{"$f":"C9","v":" 5&6"},425]
["  Finsnitn., hjemkørsel+indlægn., helsæd",null,6700,{"$f":"C9","v":" 5&6"},1250]
["  Majs-såning ",null,9500,{"$f":"C9","v":" 5&6"},525]
["  Radrensning af majs",null,null,{"$f":"C9","v":" 5&6"},350]
["  Fladebrænding, silomajs",null,null,null,850]
[]
["  Majshøstning incl. hjemk.+indlægn.",null,9500,{"$f":"C9","v":" 5&6"},1750]
["  Vanding, pr ha",null,null,null,1360]
["    - do -   , pr vanding",null,null,null,100]
["    - do -   , pr mm",null,null,null,5]
["*) Prisen ved maskinomkostninger er fra www.farmtalonline.dk ingen reguleret for prisudvikling."]
["   Dog er taksten for skårlægn., snitn. og hjemkørsel af kløvergræs 1.slæt ansat efter mundtlige oplysninger."]
["**) Det anførte udbytteniveau er udgangspunkt for korr. til evt. andet udbytteniveau."]
[null,null," "," "," "," "]
[{"$f":"B2","v":"ØKOLOGIKALKULER 2010 og 2011"}]
[]
[]
["Sædskiftegræs, 2-års kl.græs, 70 pct. afgræsset. Gns. af 1. og 2. år"]
[]
[null,null,null,null,{"$f":"E9","v":2021}]
["Jordtype: JB 1&3. uvandet",null,null,null,"    Pris","Kroner"]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.1000000000000001,6000,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E77*C77,0)","v":8400}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E78*C78,0)","v":870}]
["   I alt",null,null,null,null,{"$f":"F77+F78","v":9270}]
["Stykomkostninger"]
["  Udsæd, 50%",null,13,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+E81*C81,0)","v":1040}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C77*0.0041","v":24.6},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C77*0.0325","v":195},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C85*E85+C84*E84+C83*E83,0)","v":560}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C77*0.01","v":60},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E86*C86,0)","v":150}]
["Stykomkostninger i alt",null,null,null,{"$f":"F87/C77","v":0.29166666666666669},{"$f":"SUM(F81:F86)","v":1750}]
["Dækningbidrag ",null,null,null,null,{"$f":"F79-F87","v":7520}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F88-F125","v":5937.9285714285716}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F90/C77","v":0.55534523809523806},{"$f":"F87+F125","v":3332.0714285714284}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E31","v":731}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F92/C77","v":0.67717857142857141},{"$f":"F91+F90","v":4063.0714285714284}]
["Jordtype: JB",{"$f":"C9","v":" 5&6"}]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.1000000000000001,6000,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E95*C95,0)","v":8400}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E96*C96,0)","v":870}]
["   I alt",null,null,null,null,{"$f":"F95+F96","v":9270}]
["Stykomkostninger"]
["  Udsæd, 50%",null,13,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+E99*C99,0)","v":1040}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C95*0.0041","v":24.6},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C95*0.0325","v":195},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C103*E103+C102*E102+C101*E101,0)","v":560}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C95*0.01","v":60},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E104*C104,0)","v":150}]
["Stykomkostninger i alt",null,null,null,{"$f":"F105/C95","v":0.29166666666666669},{"$f":"SUM(F99:F104)","v":1750}]
["Dækningbidrag ",null,null,null,null,{"$f":"F97-F105","v":7520}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F106-F124","v":5684.4285714285716}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F108/(C95)","v":0.59759523809523807},{"$f":"F105+F124","v":3585.5714285714284}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E28","v":2743}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F110/(C95)","v":1.0547619047619048},{"$f":"F109+F108","v":6328.5714285714284}]
[]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,0,"beh.",{"$f":"E42","v":725},{"$f":"E113*C113","v":0}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E36","v":25},{"$f":"E114*C114","v":350}]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E37","v":200},{"$f":"E115*C115","v":0}]
["   Såning",null,0.5,"beh.",{"$f":"E39","v":220},{"$f":"ROUND(+E116*C116,0)","v":110}]
["   Tromling",null,0,"beh.",{"$f":"E40","v":165},{"$f":"E117*C117","v":0}]
["   Skårlægning, se bem. *)",null,1,"beh.",{"$f":"E45*(1+C95/C45)/2","v":232.14285714285714},232.14285714285714]
["   Spredning, se bem. *)",null,0,"beh.",{"$f":"E46*(1+C95/C46)/2","v":157.85714285714286},0]
["   Sammenrivning, se bem. *)",null,1,"beh.",{"$f":"E47*(1+C95/C47)/2","v":157.85714285714286},157.85714285714286]
["   Snitn., hjemkørsel+indlægning *)",null,1,"beh.",{"$f":"E48*C95/C48","v":602.57142857142856},602.57142857142856]
["   Afpudsning",null,1,"beh.",{"$f":"E54","v":170},170]
["   Afgræsning (hegning)",null,0.5,"beh.",{"$f":"E49","v":425},{"$f":"ROUND(+E123*C123,0)","v":213}]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F113:F123)","v":1835.5714285714284}]
["           -    do   -                  ved JB 1&3",null,null,null,null,{"$f":"F113*0.9+F114*0.9+(F115+F116)*0.95+F117+F121*C77/C95+(F118+F119+F120)*(0.5+C77/C95)/1.5+F122","v":1582.0714285714284}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$62","v":1360},{"$f":"C126*E126","v":1360}]
["                variabel ved flytning",null,4,"gange",{"$f":"E$63","v":100},{"$f":"C127*E127","v":400}]
["                variabel pr millimeter",null,160,"mm.",{"$f":"E$64","v":5},{"$f":"C128*E128","v":800}]
["Maskin- og arbejdsomk. incl. vanding, JB 1&3. Udb.=JB 5&6",null,null,null,null,{"$f":"F124+F126+F127+F128","v":4395.5714285714284}]
["Bemærkning:"]
["Der gives svinegylle alle år. Derfor 14 tons gylle Afgrøden udnyttes i 2 år. Der er regnet med et kløverindhold"]
["på 30-50 pct. N-eftervirkningen af afgrøden i det først følgende år kan være op til ca. 70 kg plantetilgængeligt N. "]
["Ved hegning er der regnet med jernpæle. Beregningerne gælder, når den planlagte mængde til afgræsning"]
["kan udnyttes og den overskydende græsmængde fra 1. og evt. 2.slæt kan ensileres på en effektiv måde. "]
["I sædskiftegræs og 2 års kløvergræs bjærges ca. 30 pct. ved slæt. Derfor faktor 1 ved bjærgningsomkostn."]
["Der slættes delvis i 1. års og 2. års marken, men i gns. regnes der med 1 slæt pr. ha."]
["*) Omkostningerne ved skårlægning, spredning, sammenrivn., snitning, hjemkørsel og indlægning gælder,"]
["    hvor der er gode forhold, store arealer og vest for Storebælt."]
[]
[]
[{"$f":"B2","v":"ØKOLOGIKALKULER 2010 og 2011"}]
[]
[]
[]
[]
["Kløvergræs, 4 slæt. 1 år. "]
[]
[null,null,null,null,{"$f":"E9","v":2021}]
["Jordtype: JB 1&3. Uvandet",null,null,null,"    Pris","Kroner"]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.2,6800,"FE",{"$f":"E32","v":1.4},{"$f":"C151*E151","v":9520},null,null,null,null,"Ved 2 årig græsmark skal udgift til såning og udsæd sættes op "]
["  Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E152*C152,0)","v":870}]
["Stykomkostninger"]
["  Udsæd, 50%",null,26,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+E154*C154,0)","v":2080}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C151*0.0041","v":27.880000000000003},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C151*0.0325","v":221},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C158*E158+C157*E157+C156*E156,0)","v":0}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C151*0.03","v":204},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E159*C159,0)","v":510}]
["Stykomkostninger i alt",null,null,null,{"$f":"F160/C151","v":0.38088235294117645},{"$f":"SUM(F154:F159)","v":2590}]
["Dækningbidrag ",null,null,null,null,{"$f":"F152+F151-F160","v":7800}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F161-F193","v":3418.55}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F163/(C151)","v":1.0252132352941177},{"$f":"F160+F197-F194-F195-F196","v":6971.4500000000007}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E31","v":731}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F165/(C151)","v":1.1327132352941178},{"$f":"F164+F163","v":7702.4500000000007}]
["Jordtype: JB",{"$f":"C9","v":" 5&6"}]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.2,7300,"FE",{"$f":"E32","v":1.4},{"$f":"C168*E168","v":10220}]
["  Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E169*C169,0)","v":870}]
["Stykomkostninger"]
["  Udsæd, 50%",null,13,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+E171*C171,0)","v":1040}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C168*0.0041","v":29.930000000000003},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C168*0.0325","v":237.25},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C175*E175+C174*E174+C173*E173,0)","v":0}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C168*0.03","v":219},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E176*C176,0)","v":548}]
["Stykomkostninger i alt",null,null,null,{"$f":"F177/C168","v":0.21753424657534245},{"$f":"SUM(F171:F176)","v":1588}]
["Dækningbidrag ",null,null,null,null,{"$f":"F169+F168-F177","v":9502}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F178-F192","v":5109.55}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F180/(C168)","v":0.81923972602739725},{"$f":"F177+F192","v":5980.45}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E28","v":2743}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F182/(C168)","v":1.1949931506849316},{"$f":"F181+F180","v":8723.4500000000007}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,0,"beh.",{"$f":"E42","v":725},{"$f":"E184*C184","v":0}]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E36","v":25},{"$f":"E185*C185","v":0}]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E37","v":200},{"$f":"E186*C186","v":0}]
["   Såning",null,1,"beh.",{"$f":"E39","v":220},{"$f":"ROUND(+E187*C187,0)","v":220}]
["   Skårlægning,  *) ",null,4,"beh.",{"$f":"E50*(1+C168/C50)/2","v":239.0625},{"$f":"E188*C188","v":956.25}]
["   Spredning,  *) ",null,0,"beh.",{"$f":"E51*(1+C168/C50)/2","v":162.5625},{"$f":"E189*C189","v":0}]
["   Sammenrivn.  *) ",null,4,"beh.",{"$f":"E52*(1+C168/C50)/2","v":162.5625},{"$f":"E190*C190","v":650.25}]
["   Snitn., hjemkørsel+indlægn.  *) ",null,4,"beh.",{"$f":"E53*C168/C50","v":641.48749999999995},{"$f":"E191*C191","v":2565.9499999999998}]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F184:F191)","v":4392.45}]
["           -    do   -                  ved JB 1&3",null,null,null,null,{"$f":"F192-F184*0.1-(F185+F186+F187)*0.05","v":4381.45}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$62","v":1360},{"$f":"C194*E194","v":1360}]
["                variabel ved flytning",null,4,"gange",{"$f":"E$63","v":100},{"$f":"C195*E195","v":400}]
["                variabel pr millimeter",null,150,"mm.",{"$f":"E$64","v":5},{"$f":"C196*E196","v":750}]
["Maskin- og arbejdsomk. incl. vanding, JB 1&3. Udb.=JB 5&6",null,null,null,null,{"$f":"SUM(F193:F196)","v":6891.45}]
["Bemærkning: Afgrøden henligger i 2 år. Kvælstofeftervirkning det først følgende år kan være op til ca. 50 kg"]
["plantetilgængeligt N. Omkostninger ved høst og hjemkørsel er fastsat af Landskontoret for Planteavl,  og er korrigeret for"]
[" forskel i udbytte. Omkostningerne for de 4 slæt er for en gns. afgrøde pr.ha (25% af ialt)."]
["*) Omkostningerne ved skårlægning, spredning, sammenrivn., snitning, hjemkørsel og indlægning gælder,"]
["    hvor der er gode forhold, store arealer og vest for Storebælt."]
["Omkostninger pr. slæt: Skårlægning og 50% af spredn., snitning m.m. fordeles efter slæt. Resten efter FE. Det er "]
["forudsat,  at 1. slæt er på 30 pct. af afgrøden.",null,null,"Ialt"," ","2. slæt"]
["Udbytte, FE og pct.fordeling",null,{"$f":"ABS(C168)","v":7300},100,{"$f":"ROUND(C205*0.01*F205,0)","v":1825},25]
["Omkostninger, 2011-priser",null,"Kr/ha","Øre/FE","Kr/ha","Øre/FE"]
["Stykomk. og mistet DB",null,{"$f":"ABS(F177+F181)","v":4331},{"$f":"ROUND(C207*100/C205,0)","v":59},{"$f":"ROUND(C207*E205/C205,0)","v":1083},{"$f":"ROUND(E207*100/E205,0)","v":59}]
["Skårlægning",null,{"$f":"CEILING(ABS(F188),1)","v":957},{"$f":"ABS(C208*100/C205)","v":13.109589041095891},{"$f":"ROUND(C208*0.25,0)","v":239},{"$f":"ABS(E208*100/E205)","v":13.095890410958905}]
["Spredning",null,{"$f":"ABS(F189)","v":0},{"$f":"ABS(C209*100/C205)","v":0},{"$f":"ROUND(C209*0.5*0.25+C209*0.5*E205/C205,0)","v":0},{"$f":"ABS(E209*100/E205)","v":0}]
["Sammenrivning",null,{"$f":"ABS(F190)","v":650.25},{"$f":"ABS(C210*100/C205)","v":8.9075342465753433},{"$f":"ROUND(C210*0.5*0.25+C210*0.5*E205/C205,0)","v":163},{"$f":"ABS(E210*100/E205)","v":8.9315068493150687}]
["Snitn., hjemkørsel og indlægning",null,{"$f":"ABS(F191)","v":2565.9499999999998},{"$f":"ABS(C211*100/C205)","v":35.15},{"$f":"ROUND(C211*0.5*0.25+C211*0.5*E205/C205,0)","v":641},{"$f":"ABS(E211*100/E205)","v":35.123287671232873}]
["Andre arbejds-og maskinomk.",null,{"$f":"ABS(F192-C211-C210-C209-C208)","v":219.25},{"$f":"ABS(D213-D207-D208-D209-D211)","v":12.239726027397275},{"$f":"ROUND(C212*E205/C205,0)","v":55},{"$f":"ABS(F213-F207-F208-F209-F211)","v":12.287671232876718}]
["Omkostninger ialt",null,{"$f":"ABS(C207+C208+C209+C210+C211+C212)","v":8723.4500000000007},{"$f":"ABS(C213*100/C205)","v":119.49931506849316},{"$f":"ABS(E207+E208+E209+E210+E211+E212)","v":2181},{"$f":"ABS(E213*100/E205)","v":119.50684931506849}]
[{"$f":"A68","v":"00:00:00"}]
[{"$f":"B2","v":"ØKOLOGIKALKULER 2010 og 2011"}]
[]
["Sædskiftegræs, 2-års kl.græs, 70 pct. afgræsset. Gns. af 1. og 2. år"]
[]
[null,null,null,null,{"$f":"E154","v":80}]
["Jordtype: JB 1&3. uvandet",null,null,null,"    Pris","Kroner"]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.1000000000000001,5500,"FE",{"$f":"E177","v":0.21753424657534245},{"$f":"ROUND(+E222*C222,0)","v":1196}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E223*C223,0)","v":870}]
["   I alt",null,null,null,null,{"$f":"F222+F223","v":2066}]
["Stykomkostninger"]
["  Udsæd, 50%",null,13,"kg",{"$f":"E158","v":6},{"$f":"ROUND(+E226*C226,0)","v":78}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E163","v":1.0252132352941177}]
["     Fosfor            Bortført: ",{"$f":"C222*0.0041","v":22.55},0,"kg",{"$f":"E164","v":0}]
["     Kalium           Bortført:",{"$f":"C222*0.0325","v":178.75},0,"kg",{"$f":"E165","v":1.1327132352941178},{"$f":"ROUND(+C230*E230+C229*E229+C228*E228,0)","v":14}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C222*0.01","v":55},"m²",{"$f":"E168","v":1.4},{"$f":"ROUND(+E231*C231,0)","v":77}]
["Stykomkostninger i alt",null,null,null,{"$f":"F232/C222","v":3.0727272727272728E-2},{"$f":"SUM(F226:F231)","v":169}]
["Dækningbidrag ",null,null,null,null,{"$f":"F224-F232","v":1897}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F233-F270","v":{"$error":"#DIV/0!"}}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F235/C222","v":{"$error":"#DIV/0!"}},{"$f":"F232+F270","v":{"$error":"#DIV/0!"}}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E176","v":2.5}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F237/C222","v":{"$error":"#DIV/0!"}},{"$f":"F236+F235","v":{"$error":"#DIV/0!"}}]
["Jordtype: JB ",{"$f":"C9","v":" 5&6"}]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.1000000000000001,6500,"FE",{"$f":"E177","v":0.21753424657534245},{"$f":"ROUND(+E240*C240,0)","v":1414}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E241*C241,0)","v":870}]
["   I alt",null,null,null,null,{"$f":"F240+F241","v":2284}]
["Stykomkostninger"]
["  Udsæd, 50%",null,13,"kg",{"$f":"E158","v":6},{"$f":"ROUND(+E244*C244,0)","v":78}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E163","v":1.0252132352941177}]
["     Fosfor            Bortført: ",{"$f":"C240*0.0041","v":26.650000000000002},0,"kg",{"$f":"E164","v":0}]
["     Kalium           Bortført:",{"$f":"C240*0.0325","v":211.25},0,"kg",{"$f":"E165","v":1.1327132352941178},{"$f":"ROUND(+C248*E248+C247*E247+C246*E246,0)","v":14}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C240*0.01","v":65},"m²",{"$f":"E168","v":1.4},{"$f":"ROUND(+E249*C249,0)","v":91}]
["Stykomkostninger i alt",null,null,null,{"$f":"F250/C240","v":2.8153846153846154E-2},{"$f":"SUM(F244:F249)","v":183}]
["Dækningbidrag ",null,null,null,null,{"$f":"F242-F250","v":2101}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F251-F269","v":{"$error":"#DIV/0!"}}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F253/(C240)","v":{"$error":"#DIV/0!"}},{"$f":"F250+F269","v":{"$error":"#DIV/0!"}}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E173","v":40}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F255/(C240)","v":{"$error":"#DIV/0!"}},{"$f":"F254+F253","v":{"$error":"#DIV/0!"}}]
[]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,0,"beh.",{"$f":"E187","v":220},{"$f":"E258*C258","v":0}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E181","v":0},{"$f":"E259*C259","v":0}]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E182","v":1.1949931506849316},{"$f":"E260*C260","v":0}]
["   Såning",null,0.5,"beh.",{"$f":"E184","v":725},{"$f":"ROUND(+E261*C261,0)","v":363}]
["   Tromling",null,0,"beh.",{"$f":"E185","v":25},{"$f":"E262*C262","v":0}]
["   Skårlægning, se bem. *)",null,1,"beh.",{"$f":"E190*(1+C240/C190)/2","v":132163.3125},132163.3125]
["   Spredning, se bem. *)",null,0,"beh.",{"$f":"E191*(1+C240/C191)/2","v":521529.33749999997},0]
["   Sammenrivning, se bem. *)",null,1,"beh.",{"$f":"E192*(1+C240/C192)/2","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["   Snitn., hjemkørsel+indlægning *)",null,1,"beh.",{"$f":"E193*C240/C193","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["   Afpudsning",null,1,"beh.",{"$f":"E199","v":0},0]
["   Afgræsning (hegning)",null,0.5,"beh.",{"$f":"E194","v":1360},{"$f":"ROUND(+E268*C268,0)","v":680}]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F258:F268)","v":{"$error":"#DIV/0!"}}]
["           -    do   -                  ved JB 1&3",null,null,null,null,{"$f":"F258*0.9+F259*0.9+(F260+F261)*0.95+F262+F266*C222/C240+(F263+F264+F265)*(0.5+C222/C240)/1.5+F267","v":{"$error":"#DIV/0!"}}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$62","v":1360},{"$f":"C271*E271","v":1360}]
["                variabel ved flytning",null,4,"gange",{"$f":"E$63","v":100},{"$f":"C272*E272","v":400}]
["                variabel pr millimeter",null,160,"mm.",{"$f":"E$64","v":5},{"$f":"C273*E273","v":800}]
["Maskin- og arbejdsomk. incl. vanding, JB 1&3. Udb.=JB 5&6",null,null,null,null,{"$f":"F269+F271+F272+F273","v":{"$error":"#DIV/0!"}}]
["Bemærkning:"]
["Der gives svinegylle alle år. Derfor 14 tons gylle Afgrøden udnyttes i 2 år. Der er regnet med et kløverindhold"]
["på 30-50 pct. N-eftervirkningen af afgrøden i det først følgende år kan være op til ca. 70 kg plantetilgængeligt N. "]
["Ved hegning er der regnet med jernpæle. Beregningerne gælder, når den planlagte mængde til afgræsning"]
["kan udnyttes og den overskydende græsmængde fra 1. og evt. 2.slæt kan ensileres på en effektiv måde. "]
["I sædskiftegræs og 2 års kløvergræs bjærges ca. 30 pct. ved slæt. Derfor faktor 1 ved bjærgningsomkostn."]
["Der slættes delvis i 1. års og 2. års marken, men i gns. regnes der med 1 slæt pr. ha."]
["*) Omkostningerne ved skårlægning, spredning, sammenrivn., snitning, hjemkørsel og indlægning gælder,"]
["    hvor der er gode forhold, store arealer og vest for Storebælt."]
[]
[{"$f":"A213","v":"Omkostninger ialt"}]
[{"$f":"B147","v":0}]
[]
[]
[]
[]
[]
["Kløvergræs til biogas, 3 slæt. 1. år"]
[]
[null,null,null,null,{"$f":"E154","v":80}]
["Jordtype: JB 1&3. Uvandet",null,null,null,"    Pris","Kroner"]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.35,6800,"FE",{"$f":"E32","v":1.4},{"$f":"C297*E297","v":9520}]
["  Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E298*C298,0)","v":870}]
["Stykomkostninger"]
["  Udsæd, 100%",null,26,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+E300*C300,0)","v":2080}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C297*0.0041","v":27.880000000000003},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C297*0.0325","v":221},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C304*E304+C303*E303+C302*E302,0)","v":0}]
["  Diverse, plastic, 0,15 mm",null,0,"m²",null,{"$f":"ROUND(+E305*C305,0)","v":0}]
["Stykomkostninger i alt",null,null,null,{"$f":"F306/C297","v":0.30588235294117649},{"$f":"SUM(F300:F305)","v":2080}]
["Dækningbidrag ",null,null,null,null,{"$f":"F298+F297-F306","v":8310}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F307-F339","v":8101}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F309/(C297)","v":0.33661764705882352},{"$f":"F306+F343-F340-F341-F342","v":2289}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E177","v":0.21753424657534245}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F311/(C297)","v":0.33664963738920223},{"$f":"F310+F309","v":2289.2175342465753}]
["Jordtype: JB",{"$f":"C9","v":" 5&6"}]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.35,7300,"FE",{"$f":"E32","v":1.4},{"$f":"C314*E314","v":10220}]
["  Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E315*C315,0)","v":870}]
["Stykomkostninger"]
["  Udsæd,100%",null,26,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+E317*C317,0)","v":2080}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C314*0.0041","v":29.930000000000003},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C314*0.0325","v":237.25},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C321*E321+C320*E320+C319*E319,0)","v":0}]
["  Diverse, plastic, 0,15 mm",null,0,"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E322*C322,0)","v":0}]
["Stykomkostninger i alt",null,null,null,{"$f":"F323/C314","v":0.28493150684931506},{"$f":"SUM(F317:F322)","v":2080}]
["Dækningbidrag ",null,null,null,null,{"$f":"F315+F314-F323","v":9010}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F324-F338","v":8790}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F326/(C314)","v":0.31506849315068491},{"$f":"F323+F338","v":2300}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E174","v":9}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F328/(C314)","v":0.31630136986301371},{"$f":"F327+F326","v":2309}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,0,"beh.",{"$f":"E42","v":725},{"$f":"E330*C330","v":0}]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E36","v":25},{"$f":"E331*C331","v":0}]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E37","v":200},{"$f":"E332*C332","v":0}]
["   Såning",null,1,"beh.",{"$f":"E39","v":220},{"$f":"ROUND(+E333*C333,0)","v":220}]
["   Skårlægning,  *) ",null,0,"beh.",{"$f":"E50*(1+C314/C50)/2","v":239.0625},{"$f":"E334*C334","v":0}]
["   Spredning,  *) ",null,0,"beh.",{"$f":"E51*(1+C314/C50)/2","v":162.5625},{"$f":"E335*C335","v":0}]
["   Sammenrivn.  *) ",null,0,"beh.",{"$f":"E52*(1+C314/C50)/2","v":162.5625},{"$f":"E336*C336","v":0}]
["   Snitn., hjemkørsel+indlægn.  *) ",null,0,"beh.",{"$f":"E53*C314/C50","v":641.48749999999995},{"$f":"E337*C337","v":0}]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F330:F337)","v":220}]
["           -    do   -                  ved JB 1&3",null,null,null,null,{"$f":"F338-F330*0.1-(F331+F332+F333)*0.05","v":209}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$62","v":1360},{"$f":"C340*E340","v":1360}]
["                variabel ved flytning",null,4,"gange",{"$f":"E$63","v":100},{"$f":"C341*E341","v":400}]
["                variabel pr millimeter",null,150,"mm.",{"$f":"E$64","v":5},{"$f":"C342*E342","v":750}]
["Maskin- og arbejdsomk. incl. vanding, JB 1&3. Udb.=JB 5&6",null,null,null,null,{"$f":"SUM(F339:F342)","v":2719}]
["Bemærkning: Afgrøden henligger i 2 år. Kvælstofeftervirkning det først følgende år kan være op til ca. 50 kg"]
["plantetilgængeligt N. Omkostninger ved høst og hjemkørsel er fastsat af Landskontoret for Planteavl,  og er korrigeret for"]
[" forskel i udbytte. Omkostningerne for de 4 slæt er for en gns. afgrøde pr.ha (25% af ialt)."]
["*) Omkostningerne ved skårlægning, spredning, sammenrivn., snitning, hjemkørsel og indlægning gælder,"]
["    hvor der er gode forhold, store arealer og vest for Storebælt."]
["Omkostninger pr. slæt: Skårlægning og 50% af spredn., snitning m.m. fordeles efter slæt. Resten efter FE. Det er "]
["forudsat,  at 1. slæt er på 30 pct. af afgrøden.",null,null,"Ialt"," ","2. slæt"]
["Udbytte, FE og pct.fordeling",null,{"$f":"ABS(C314)","v":7300},100,{"$f":"ROUND(C351*0.01*F351,0)","v":1825},25]
["Omkostninger, 2011-priser",null,"Kr/ha","Øre/FE","Kr/ha","Øre/FE"]
["Stykomk. og mistet DB",null,{"$f":"ABS(F323+F327)","v":2089},{"$f":"ROUND(C353*100/C351,0)","v":29},{"$f":"ROUND(C353*E351/C351,0)","v":522},{"$f":"ROUND(E353*100/E351,0)","v":29}]
["Skårlægning",null,{"$f":"CEILING(ABS(F334),1)","v":0},{"$f":"ABS(C354*100/C351)","v":0},{"$f":"ROUND(C354*0.25,0)","v":0},{"$f":"ABS(E354*100/E351)","v":0}]
["Spredning",null,{"$f":"ABS(F335)","v":0},{"$f":"ABS(C355*100/C351)","v":0},{"$f":"ROUND(C355*0.5*0.25+C355*0.5*E351/C351,0)","v":0},{"$f":"ABS(E355*100/E351)","v":0}]
["Sammenrivning",null,{"$f":"ABS(F336)","v":0},{"$f":"ABS(C356*100/C351)","v":0},{"$f":"ROUND(C356*0.5*0.25+C356*0.5*E351/C351,0)","v":0},{"$f":"ABS(E356*100/E351)","v":0}]
["Snitn., hjemkørsel og indlægning",null,{"$f":"ABS(F337)","v":0},{"$f":"ABS(C357*100/C351)","v":0},{"$f":"ROUND(C357*0.5*0.25+C357*0.5*E351/C351,0)","v":0},{"$f":"ABS(E357*100/E351)","v":0}]
["Andre arbejds-og maskinomk.",null,{"$f":"ABS(F338-C357-C356-C355-C354)","v":220},{"$f":"ABS(D359-D353-D354-D355-D357)","v":2.6301369863013697},{"$f":"ROUND(C358*E351/C351,0)","v":55},{"$f":"ABS(F359-F353-F354-F355-F357)","v":2.6164383561643838}]
["Omkostninger ialt",null,{"$f":"ABS(C353+C354+C355+C356+C357+C358)","v":2309},{"$f":"ABS(C359*100/C351)","v":31.63013698630137},{"$f":"ABS(E353+E354+E355+E356+E357+E358)","v":577},{"$f":"ABS(E359*100/E351)","v":31.616438356164384}]
[{"$f":"A213","v":"Omkostninger ialt"}]
[{"$f":"B147","v":0}]
["Kløvergræs til grøngødning, 3. afpudsninger, 1. år"]
[]
[null,null,null,null,{"$f":"E224","v":0}]
["Jordtype: JB 1&3. Uvandet",null,null,null,"    Pris","Kroner"]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.35,1,"FE",{"$f":"E32","v":1.4},{"$f":"C367*E367","v":1.4}]
["  Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E368*C368,0)","v":870},null,"Her er problemet at hvis der ikke er et salg er afgrøden ikke støtteberettiget"]
["Stykomkostninger"]
["  Udsæd, 100%",null,26,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+E370*C370,0)","v":2080}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C367*0.0041","v":4.1000000000000003E-3},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C367*0.0325","v":3.2500000000000001E-2},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C374*E374+C373*E373+C372*E372,0)","v":0}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C367*0.03","v":0.03},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E375*C375,0)","v":0}]
["Stykomkostninger i alt",null,null,null,{"$f":"F376/C367","v":2080},{"$f":"SUM(F370:F375)","v":2080}]
["Dækningbidrag ",null,null,null,null,{"$f":"F368+F367-F376","v":-1208.5999999999999}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F377-F409","v":-1927.6}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F379/(C367)","v":2799},{"$f":"F376+F413-F410-F411-F412","v":2799}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E247","v":0}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F381/(C367)","v":2799},{"$f":"F380+F379","v":2799}]
["Jordtype: JB",{"$f":"C9","v":" 5&6"}]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.35,1,"FE",{"$f":"E102","v":9},{"$f":"C384*E384","v":9}]
["  Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E385*C385,0)","v":870}]
["Stykomkostninger"]
["  Udsæd,100%",null,26,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+E387*C387,0)","v":2080}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C384*0.0041","v":4.1000000000000003E-3},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C384*0.0325","v":3.2500000000000001E-2},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C391*E391+C390*E390+C389*E389,0)","v":0}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C384*0.03","v":0.03},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E392*C392,0)","v":0}]
["Stykomkostninger i alt",null,null,null,{"$f":"F393/C384","v":2080},{"$f":"SUM(F387:F392)","v":2080}]
["Dækningbidrag ",null,null,null,null,{"$f":"F385+F384-F393","v":-1201}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F394-F408","v":-1931}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F396/(C384)","v":2810},{"$f":"F393+F408","v":2810}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E244","v":6}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F398/(C384)","v":2816},{"$f":"F397+F396","v":2816}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,0,"beh.",{"$f":"E42","v":725},{"$f":"E400*C400","v":0}]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E36","v":25},{"$f":"E401*C401","v":0}]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E37","v":200},{"$f":"E402*C402","v":0}]
["   Såning",null,1,"beh.",{"$f":"E39","v":220},{"$f":"ROUND(+E403*C403,0)","v":220}]
["   Afpudsning",null,3,"beh.",{"$f":"E54","v":170},{"$f":"E404*C404","v":510}]
["   Spredning,  *) ",null,0,"beh.",{"$f":"E51*(1+C384/C50)/2","v":85.01062499999999},{"$f":"E405*C405","v":0}]
["   Sammenrivn.  *) ",null,0,"beh.",{"$f":"E52*(1+C384/C50)/2","v":85.01062499999999},{"$f":"E406*C406","v":0}]
["   Snitn., hjemkørsel+indlægn.  *) ",null,0,"beh.",{"$f":"E53*C384/C50","v":8.7874999999999995E-2},{"$f":"E407*C407","v":0}]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F400:F407)","v":730}]
["           -    do   -                  ved JB 1&3",null,null,null,null,{"$f":"F408-F400*0.1-(F401+F402+F403)*0.05","v":719}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$62","v":1360},{"$f":"C410*E410","v":1360}]
["                variabel ved flytning",null,4,"gange",{"$f":"E$63","v":100},{"$f":"C411*E411","v":400}]
["                variabel pr millimeter",null,150,"mm.",{"$f":"E$64","v":5},{"$f":"C412*E412","v":750}]
["Maskin- og arbejdsomk. incl. vanding, JB 1&3. Udb.=JB 5&6",null,null,null,null,{"$f":"SUM(F409:F412)","v":3229}]
["Bemærkning: Afgrøden henligger i 2 år. Kvælstofeftervirkning det først følgende år kan være op til ca. 50 kg"]
["plantetilgængeligt N. Omkostninger ved høst og hjemkørsel er fastsat af Landskontoret for Planteavl,  og er korrigeret for"]
[" forskel i udbytte. Omkostningerne for de 4 slæt er for en gns. afgrøde pr.ha (25% af ialt)."]
["*) Omkostningerne ved skårlægning, spredning, sammenrivn., snitning, hjemkørsel og indlægning gælder,"]
["    hvor der er gode forhold, store arealer og vest for Storebælt."]
["Omkostninger pr. slæt: Skårlægning og 50% af spredn., snitning m.m. fordeles efter slæt. Resten efter FE. Det er "]
["forudsat,  at 1. slæt er på 30 pct. af afgrøden.",null,null,"Ialt"," ","2. slæt"]
["Udbytte, FE og pct.fordeling",null,{"$f":"ABS(C384)","v":1},100,{"$f":"ROUND(C421*0.01*F421,0)","v":0},25]
["Omkostninger, 2011-priser",null,"Kr/ha","Øre/FE","Kr/ha","Øre/FE"]
["Stykomk. og mistet DB",null,{"$f":"ABS(F393+F397)","v":2086},{"$f":"ROUND(C423*100/C421,0)","v":208600},{"$f":"ROUND(C423*E421/C421,0)","v":0},{"$f":"ROUND(E423*100/E421,0)","v":{"$error":"#DIV/0!"}}]
["Skårlægning",null,{"$f":"CEILING(ABS(F404),1)","v":510},{"$f":"ABS(C424*100/C421)","v":51000},{"$f":"ROUND(C424*0.25,0)","v":128},{"$f":"ABS(E424*100/E421)","v":{"$error":"#DIV/0!"}}]
["Spredning",null,{"$f":"ABS(F405)","v":0},{"$f":"ABS(C425*100/C421)","v":0},{"$f":"ROUND(C425*0.5*0.25+C425*0.5*E421/C421,0)","v":0},{"$f":"ABS(E425*100/E421)","v":{"$error":"#DIV/0!"}}]
["Sammenrivning",null,{"$f":"ABS(F406)","v":0},{"$f":"ABS(C426*100/C421)","v":0},{"$f":"ROUND(C426*0.5*0.25+C426*0.5*E421/C421,0)","v":0},{"$f":"ABS(E426*100/E421)","v":{"$error":"#DIV/0!"}}]
["Snitn., hjemkørsel og indlægning",null,{"$f":"ABS(F407)","v":0},{"$f":"ABS(C427*100/C421)","v":0},{"$f":"ROUND(C427*0.5*0.25+C427*0.5*E421/C421,0)","v":0},{"$f":"ABS(E427*100/E421)","v":{"$error":"#DIV/0!"}}]
["Andre arbejds-og maskinomk.",null,{"$f":"ABS(F408-C427-C426-C425-C424)","v":220},{"$f":"ABS(D429-D423-D424-D425-D427)","v":22000},{"$f":"ROUND(C428*E421/C421,0)","v":0},{"$f":"ABS(F429-F423-F424-F425-F427)","v":{"$error":"#DIV/0!"}}]
["Omkostninger ialt",null,{"$f":"ABS(C423+C424+C425+C426+C427+C428)","v":2816},{"$f":"ABS(C429*100/C421)","v":281600},{"$f":"ABS(E423+E424+E425+E426+E427+E428)","v":128},{"$f":"ABS(E429*100/E421)","v":{"$error":"#DIV/0!"}}]
[{"$f":"A283","v":"    hvor der er gode forhold, store arealer og vest for Storebælt."}]
[{"$f":"B217","v":0}]
[]
[]
["Varige græsarealer, 100 pct. afgræsset"]
[]
[null,null,null,null,{"$f":"E9","v":2021}]
["Jordtype: JB 1&3. Uvandet",null,null,null,"    Pris","Kroner"]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.2,1500,"FE",{"$f":"E32","v":1.4},{"$f":"C439*E439","v":2100}]
["  Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E440*C440,0)","v":870}]
["Stykomkostninger"]
["  Udsæd",null,5,"kg",{"$f":"E14","v":78},{"$f":"ROUND(+E442*C442,0)","v":390}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,2.8,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C439*0.0041","v":6.15},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C439*0.0312","v":46.8},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C446*E446+C445*E445+C444*E444,0)","v":112}]
["Stykomkostninger i alt",null,null,null,{"$f":"F447/C439","v":0.33466666666666667},{"$f":"SUM(F442:F446)","v":502}]
["Dækningbidrag ",null,null,null,null,{"$f":"F439+F440-F447","v":2468}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F448-F478","v":1938.2}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F450/C439","v":0.68786666666666663},{"$f":"F447+F478","v":1031.8}]
["Mistet DB af grovfoderareal (græsudleje)",null,null,null,null,{"$f":"E29","v":500}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F452/C439","v":1.0211999999999999},{"$f":"F451+F450","v":1531.8}]
["Jordtype: JB",{"$f":"C9","v":" 5&6"}]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.2,2000,"FE",{"$f":"E32","v":1.4},{"$f":"C455*E455","v":2800}]
["  Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E456*C456,0)","v":870}]
["Stykomkostninger"]
["  Udsæd, 20%",null,5,"kg",{"$f":"E14","v":78},{"$f":"ROUND(+E458*C458,0)","v":390}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,2.8,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C455*0.0041","v":8.2000000000000011},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C455*0.0312","v":62.4},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C462*E462+C461*E461+C460*E460,0)","v":112}]
["Stykomkostninger i alt",null,null,null,{"$f":"F463/C455","v":0.251},{"$f":"SUM(F458:F462)","v":502}]
["Dækningbidrag  ",null,null,null,null,{"$f":"F455+F456-F463","v":3168}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F464-F477","v":2629}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F466/C455","v":0.52049999999999996},{"$f":"F463+F477","v":1041}]
["Mistet DB af grovfoderareal (græsudleje)",null,null,null,null,{"$f":"E30","v":1000}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F468/C455","v":1.0205},{"$f":"F467+F466","v":2041}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,0,"beh.",{"$f":"E42","v":725},{"$f":"E470*C470","v":0}]
["   Spredning af husdyrgødn.",null,2.8,"tons",{"$f":"E36","v":25},{"$f":"ROUND(+E471*C471,0)","v":70}]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E37","v":200},{"$f":"ROUND(+E472*C472,0)","v":0}]
["   Såning",null,0.2,"beh.",{"$f":"E39","v":220},{"$f":"ROUND(+E473*C473,0)","v":44}]
["   Tromling",null,0,"beh.",{"$f":"E40","v":165},{"$f":"E474*C474","v":0}]
["   Afpudsning",null,0,"beh.",{"$f":"E54","v":170},{"$f":"E475*C475","v":0}]
["   Afgræsning (hegning)",null,1,"beh.",{"$f":"E55","v":425},{"$f":"E476*C476","v":425}]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F470:F476)","v":539}]
["           -    do   -                  ved JB 1&3",null,null,null,null,{"$f":"F470*0.9+F471*0.9+(F472+F473)*0.95+F474+F475+F476","v":529.79999999999995}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$62","v":1360},{"$f":"C479*E479","v":1360}]
["                variabel ved flytning",null,4,"gange",{"$f":"E$63","v":100},{"$f":"C480*E480","v":400}]
["                variabel pr millimeter",null,150,"mm.",{"$f":"E$64","v":5},{"$f":"C481*E481","v":750}]
["Maskin- og arbejdsomk. incl. vanding, JB 1&3. Udb.=JB 5&6",null,null,null,null,{"$f":"F477-0.05*(F472+F473)-0.1*F470+F479+F480+F481","v":3046.8}]
["Bemærkning:",{"$f":"B130","v":0}]
["Afgrøden henligger i 4-5 år, ,men der gives kun konv. svinegylle 1.år. Derfor kun 2,8 tons svinegylle. Ved hegning"]
["er der regnet med egepæle og en levetid på 5 år. Ved mistet DB er der regnet med en anslået indtægt ved græsudleje.  "]
[{"$f":"A68","v":"00:00:00"}]
[{"$f":"B2","v":"ØKOLOGIKALKULER 2010 og 2011"}]
[]
[]
[]
["Byghelsæd, med udlæg. Kløvergræs afgræsset"]
[]
[null,null,null,null,{"$f":"E9","v":2021}]
["Jordtype: JB 1&3. Uvandet",null,null,null,"    Pris","Kroner"]
["Udbytte","Kg ts./FE"]
["   Nettoudb. helsæd",1.3,3700,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E496*C496,0)","v":5180}]
["   Nettoudb. efterafg.",1.1499999999999999,800,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E497*C497,0)","v":1120}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E26","v":870},{"$f":"ROUND(+E498*C498,0)","v":870}]
["   I alt",null,{"$f":"SUM(C496:C497)","v":4500},"FE",null,{"$f":"SUM(F496:F498)","v":7170}]
["Stykomkostninger"]
["  Udsæd, byg",null,80,"kg",{"$f":"E11","v":4.3}]
["              , kløvergræs",null,0,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+C502*E502+$C501*E501,0)","v":344}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C496*0.0034+C497*0.0041","v":15.86},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C496*0.0195+C497*0.0312","v":97.11},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C506*E506+C505*E505+C504*E504,0)","v":560}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"ROUND(C496*0.03,0)","v":111},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E507*C507,0)","v":278}]
["Stykomkostninger i alt",null,null,null,{"$f":"F508/C499","v":0.26266666666666666},{"$f":"SUM(F501:F507)","v":1182}]
["Dækningbidrag ",null,null,null,null,{"$f":"F499-F508","v":5988}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F509-F545","v":3191.9593698175786}]
["Stykomkostn. m. maskin- og arb.omk.-ha-støtte",null,null,null,{"$f":"F511/C499","v":0.88400902892942701},{"$f":"F508+F545","v":3978.0406301824214}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E31","v":731}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F513/C499","v":1.0464534733738715},{"$f":"F511+F512","v":4709.0406301824214}]
[]
["Jordtype: JB",{"$f":"C9","v":" 5&6"}]
["Udbytte","Kg ts./FE"]
["   Nettoudb. helsæd",1.3,5000,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E517*C517,0)","v":7000}]
["   Nettoudb. efterafg.",1.1499999999999999,1200,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E518*C518,0)","v":1680}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E26","v":870},{"$f":"ROUND(+E519*C519,0)","v":870}]
["   I alt",null,{"$f":"SUM(C517:C518)","v":6200},"FE",null,{"$f":"SUM(F517:F519)","v":9550}]
["Stykomkostninger"]
["  Udsæd, byg",null,80,"kg",{"$f":"E11","v":4.3}]
["              , kløvergræs",null,0,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+C523*E523+$C522*E522,0)","v":344}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C517*0.0034+C518*0.0041","v":21.92},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C517*0.0195+C518*0.0312","v":134.94},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C527*E527+C526*E526+C525*E525,0)","v":560}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C517*0.03","v":150},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E528*C528,0)","v":375}]
["Stykomkostninger i alt",null,null,null,{"$f":"F529/C520","v":0.20629032258064517},{"$f":"SUM(F522:F528)","v":1279}]
["Dækningbidrag ",null,null,null,null,{"$f":"F520-F529","v":8271}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F530-F544","v":5167.4427860696514}]
["Stykomkostn. m. maskin- og arb.omk.-ha-støtte",null,null,null,{"$f":"F532/C520","v":0.70686406676295943},{"$f":"F529+F544","v":4382.5572139303486}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E28","v":2743}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F534/C520","v":1.1492834216016692},{"$f":"F532+F533","v":7125.5572139303486}]
[]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E42","v":725},{"$f":"E537*C537","v":725}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E36","v":25},350]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E37","v":200},0]
["   Komb. harvn. & såning",null,1,"beh.",{"$f":"E38","v":400},400]
["   Tromling",null,1,"beh.",{"$f":"E40","v":165},165]
["   Snitning, hjemk.+indlægning ",null,1,"beh.",{"$f":"E56*(0.5+C$517/$C56)/1.5","v":1038.5572139303483},1038.5572139303483]
["   Afgræsning (hegning)",null,1,"beh.",{"$f":"E55","v":425},425]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F537:F543)","v":3103.5572139303486}]
["           -    do   -                  ved JB 1&3",null,null,null,null,{"$f":"F538*0.9+F537*0.9+(F540+F539)*0.95+F541+F542*(0.5+C496/C517)/1.5+F543","v":2796.0406301824214}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$62","v":1360},{"$f":"C546*E546","v":1360}]
["                variabel ved flytning",null,5,"gange",{"$f":"E$63","v":100},{"$f":"C547*E547","v":500}]
["                variabel pr millimeter",null,150,"mm.",{"$f":"E$64","v":5},{"$f":"C548*E548","v":750}]
["Maskin- og arbejdsomk. incl. vanding, JB 1&3. Udb.=JB 5&6",null,null,null,null,{"$f":"F544-0.05*(F538+F540)-0.1*F537-F539+F546+F547+F548","v":5603.5572139303486}]
["Bemærkning:",{"$f":"B130","v":0}]
["Kvælstofeftervirkningen af afgrøden det først følgende år kan være op til ca. 20 kg plantetilgængeligt N."]
[null,null,null,null,null,null," "]
[{"$f":"B2","v":"ØKOLOGIKALKULER 2010 og 2011"}]
[]
[]
[]
[]
[]
["Byg/ærtehelsæd, med udlæg. Kløvergræs afgræsset"]
[]
[null,null,null,null,{"$f":"E9","v":2021}]
["Jordtype: JB 1&3. Uvandet",null,null,null,"    Pris","Kroner"]
["Udbytte","Kg ts./FE"]
["   Nettoudb. helsæd",1.1499999999999999,4000,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E564*C564,0)","v":5600}]
["   Nettoudb. efterafgr. ",1.1499999999999999,1200,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E565*C565,0)","v":1680}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E26","v":870},{"$f":"ROUND(+E566*C566,0)","v":870}]
["   I alt",null,{"$f":"SUM(C564:C565)","v":5200},"FE",null,{"$f":"SUM(F564:F566)","v":8150}]
["Stykomkostninger"]
["  Udsæd, byg",null,40,"kg",{"$f":"E11","v":4.3}]
["              , ærter",null,160,"kg",{"$f":"E12","v":5.5}]
["              , kløvergræs",null,0,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+C571*E571+C570*E570+C569*E569,0)","v":1052}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C564*0.0036+C565*0.0041","v":19.32},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C564*0.0219+C565*0.0312","v":125.03999999999999},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C575*E575+C574*E574+C573*E573,0)","v":560}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"ROUND(C564*0.03,0)","v":120},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E576*C576,0)","v":300}]
["Stykomkostninger i alt",null,null,null,{"$f":"F577/C567","v":0.36769230769230771},{"$f":"SUM(F569:F576)","v":1912}]
["Dækningbidrag ",null,null,null,null,{"$f":"F567-F577","v":6238}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F578-F615","v":3400.6722158438574}]
["Stykomkostn. m. maskin- og arb.omk.-ha-støtte",null,null,null,{"$f":"F580/C567","v":0.91333226618387364},{"$f":"F577+F615","v":4749.327784156143}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E31","v":731}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F582/C567","v":1.0539091892607968},{"$f":"F581+F580","v":5480.327784156143}]
[]
["Jordtype: JB",{"$f":"C9","v":" 5&6"}]
["Udbytte","Kg ts./FE"]
["   Nettoudb. helsæd",1.1499999999999999,5200,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E586*C586,0)","v":7280}]
["   Nettoudb. efterafgr. ",1.1499999999999999,1500,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E587*C587,0)","v":2100}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E26","v":870},{"$f":"ROUND(+E588*C588,0)","v":870}]
["   I alt",null,{"$f":"SUM(C586:C587)","v":6700},"FE",null,{"$f":"SUM(F586:F588)","v":10250}]
["Stykomkostninger"]
["  Udsæd, byg",null,40,"kg",{"$f":"E11","v":4.3}]
["              , ærter",null,160,"kg",{"$f":"E12","v":5.5}]
["              , kløvergræs",null,0,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+C593*E593+C592*E592+C591*E591,0)","v":1052}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C586*0.0036+C587*0.0041","v":24.869999999999997},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C586*0.0219+C587*0.0312","v":160.68},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C597*E597+C596*E596+C595*E595,0)","v":560}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C586*0.03","v":156},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E598*C598,0)","v":390}]
["Stykomkostninger i alt",null,null,null,{"$f":"F599/C589","v":0.29880597014925375},{"$f":"SUM(F591:F598)","v":2002}]
["Dækningbidrag ",null,null,null,null,{"$f":"F589-F599","v":8248}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F600-F614","v":5119.5671641791041}]
["Stykomkostn. m. maskin- og arb.omk.-ha-støtte",null,null,null,{"$f":"F602/C589","v":0.76573624415237251},{"$f":"F599+F614","v":5130.4328358208959}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E28","v":2743}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F604/C589","v":1.1751392292269993},{"$f":"F603+F602","v":7873.4328358208959}]
[]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E42","v":725},{"$f":"E607*C607","v":725}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E36","v":25},350]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E37","v":200},0]
["   Komb. harvn. & såning",null,1,"beh.",{"$f":"E38","v":400},400]
["   Tromling",null,1,"beh.",{"$f":"E40","v":165},165]
["   Snitning, hjemk.+indlægning",null,1,"beh.",{"$f":"E56*(0.5+C586/C56)/1.5","v":1063.4328358208957},1063.4328358208957]
["   Afgræsning (hegning)",null,1,"beh.",{"$f":"E49","v":425},425]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F607:F613)","v":3128.4328358208959}]
["           -    do   -                  ved JB 1&3",null,null,null,null,{"$f":"F608*0.9+F607*0.9+(F610+F609)*0.95+F611+F612*(0.5+C564/C586)/1.5+F613","v":2837.3277841561426}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$62","v":1360},{"$f":"C616*E616","v":1360}]
["                variabel ved flytning",null,5,"gange",{"$f":"E$63","v":100},{"$f":"C617*E617","v":500}]
["                variabel pr millimeter",null,170,"mm.",{"$f":"E$64","v":5},{"$f":"C618*E618","v":850}]
["Maskin- og arbejdsomk. incl. vanding, JB 1&3. Udb.=JB 5&6",null,null,null,null,{"$f":"F614+F616+F617+F618","v":5838.4328358208959}]
["Bemærkning:",{"$f":"B130","v":0}]
["Kvælstofeftervirkningen af afgrøden det først følgende år kan være op til 40 kg plantetilgængeligt N."]
[]
[{"$f":"B2","v":"ØKOLOGIKALKULER 2010 og 2011"}]
[]
[]
[]
[]
["Ærtehelsæd, med udlæg. Kløvergræs afgræsset"]
[]
[null,null,null,null,{"$f":"E9","v":2021}]
["Jordtype: JB 1&3. Uvandet",null,null,null,"    Pris","Kroner"]
["Udbytte","Kg ts./FE"]
["   Nettoudb. helsæd",1.1499999999999999,3500,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E633*C633,0)","v":4900}]
["   Nettoudb. efterafgr.",1.1499999999999999,1200,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E634*C634,0)","v":1680}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E26","v":870},{"$f":"ROUND(+E635*C635,0)","v":870}]
["   I alt",null,{"$f":"SUM(C633:C634)","v":4700},"FE",null,{"$f":"SUM(F633:F635)","v":7450}]
["Stykomkostninger"]
["  Udsæd, ærter",null,225,"kg",{"$f":"E12","v":5.5}]
["              , kløvergræs",null,0,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+C639*E639+C638*E638,0)","v":1238}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C633*0.0031+C634*0.0041","v":15.77},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C633*0.023+C634*0.0312","v":117.94},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C643*E643+C642*E642+C641*E641,0)","v":560}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C633*0.03","v":105},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E644*C644,0)","v":263}]
["Stykomkostninger i alt",null,null,null,{"$f":"F645/C636","v":0.43851063829787235},{"$f":"SUM(F638:F644)","v":2061}]
["Dækningbidrag ",null,null,null,null,{"$f":"F636-F645","v":5389}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F646-F682","v":2580.3774875621889}]
["Stykomkostn. m. maskin- og arb.omk.-ha-støtte",null,null,null,{"$f":"F648/C636","v":1.036089896263364},{"$f":"F645+F682","v":4869.6225124378107}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E31","v":731}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F650/C636","v":1.191621811156981},{"$f":"F649+F648","v":5600.6225124378107}]
["Jordtype: JB",{"$f":"C9","v":" 5&6"}]
["Udbytte","Kg ts./FE"]
["   Nettoudb. helsæd",1.1499999999999999,4000,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E653*C653,0)","v":5600}]
["   Nettoudb. efterafgr.",1.1499999999999999,1500,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E654*C654,0)","v":2100}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E26","v":870},{"$f":"ROUND(+E655*C655,0)","v":870}]
["   I alt",null,{"$f":"SUM(C653:C654)","v":5500},"FE",null,{"$f":"SUM(F653:F655)","v":8570}]
["Stykomkostninger"]
["  Udsæd, ærter",null,225,"kg",{"$f":"E12","v":5.5}]
["              , kløvergræs",null,0,"kg",{"$f":"E13","v":80},{"$f":"ROUND(+C659*E659+C658*E658,0)","v":1238}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C653*0.0031+C654*0.0041","v":18.55},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C653*0.023+C654*0.0312","v":138.80000000000001},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C663*E663+C662*E662+C661*E661,0)","v":560}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C653*0.03","v":120},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E664*C664,0)","v":300}]
["Stykomkostninger i alt",null,null,null,{"$f":"F665/C656","v":0.38145454545454544},{"$f":"SUM(F658:F664)","v":2098}]
["Dækningbidrag ",null,null,null,null,{"$f":"F656-F665","v":6472}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F666-F681","v":3305.3208955223881}]
["Stykomkostn. m. maskin- og arb.omk.-ha-støtte",null,null,null,{"$f":"F668/C656","v":0.95721438263229308},{"$f":"F665+F681","v":5264.6791044776119}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E28","v":2743}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F670/C656","v":1.4559416553595659},{"$f":"F669+F668","v":8007.6791044776119}]
[]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E42","v":725},{"$f":"E673*C673","v":725}]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E36","v":25},350]
["   Ukrudtsharvning",null,0,"beh.",{"$f":"E37","v":200},0]
["   Komb. harvn. & såning",null,1,"beh.",{"$f":"E38","v":400},400]
["   Tromling",null,1,"beh.",{"$f":"E40","v":165},165]
["   Skårlægning",null,1,"beh.",{"$f":"E$50*(1+C653/C$50)/2","v":187.5},187.5]
["   Snitning, hjemk.+indlægning",null,1,"beh.",{"$f":"E56*(0.5+C653/C56)/1.5","v":914.17910447761187},914.17910447761187]
["   Afgræsning (hegning)",null,1,"beh.",{"$f":"E$55","v":425},425]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F673:F680)","v":3166.6791044776119}]
["           -    do   -                  ved JB 1&3",null,null,null,null,{"$f":"F674*0.9+F673*0.9+F676+F675*0.95+F678*0.95+F680+F679*(0.5+C633/C653)/1.5","v":2808.6225124378111}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$62","v":1360},{"$f":"C683*E683","v":1360}]
["                variabel ved flytning",null,5,"gange",{"$f":"E$63","v":100},{"$f":"C684*E684","v":500}]
["                variabel pr millimeter",null,150,"mm.",{"$f":"E$64","v":5},{"$f":"C685*E685","v":750}]
["Maskin- og arbejdsomk. incl. vanding, JB 1&3. Udb.=JB 5&6",null,null,null,null,{"$f":"F681+F683+F684+F685","v":5776.6791044776119}]
["Bemærkning:",{"$f":"B130","v":0}]
["Kvælstofeftervirkningen af afgrøden det først følgende år kan være op til 40 kg plantetilgængeligt N."]
[]
[{"$f":"B2","v":"ØKOLOGIKALKULER 2010 og 2011"}]
[]
[]
["Silomajs"]
[]
[null,null,null,null,{"$f":"E9","v":2021}]
["Jordtype: JB 1&3. Uvandet",null,null,null,"    Pris","Kroner"]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.2,6500,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E698*C698,0)","v":9100}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E699*C699,0)","v":870}]
["   I alt",null,null,null,null,{"$f":"SUM(F698:F699)","v":9970}]
["Stykomkostninger"]
["  Udsæd",null,2.2000000000000002,"pk",{"$f":"E16","v":750},{"$f":"ROUND(+E702*C702,0)","v":1650}]
["  Udsæd, efterafgrøde",null,0,"kg",0,{"$f":"ROUND(+E703*C703,0)","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C698*0.0031","v":20.149999999999999},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C698*0.0144","v":93.6},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C707*E707+C706*E706+C705*E705,0)","v":0}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C698*0.03","v":195},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E708*C708,0)","v":488}]
["Stykomkostninger i alt",null,null,null,{"$f":"F709/C698","v":0.32892307692307693},{"$f":"SUM(F702:F708)","v":2138}]
["Dækningbidrag ",null,null,null,null,{"$f":"F700-F709","v":7832}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F710-F748","v":3898.1842105263158}]
["Stykomkostn. m. maskin- og arb.omk.-ha-støtte",null,null,null,{"$f":"F712/(C698)","v":0.93412550607287448},{"$f":"F709+F748","v":6071.8157894736842}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E31","v":731}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F714/C698","v":1.046587044534413},{"$f":"F713+F712","v":6802.8157894736842}]
[]
["Jordtype: JB",{"$f":"C9","v":" 5&6"}]
["Udbytte","Kg ts./FE"]
["  Nettoudbytte",1.2,8000,"FE",{"$f":"E32","v":1.4},{"$f":"ROUND(+E718*C718,0)","v":11200}]
["   Økologi-støtte",null,1,"Ha",{"$f":"E$26","v":870},{"$f":"ROUND(+E719*C719,0)","v":870}]
["   I alt",null,null,null,null,{"$f":"SUM(F718:F719)","v":12070}]
["Stykomkostninger"]
["  Udsæd",null,2.4,"pk",{"$f":"E16","v":750},{"$f":"ROUND(+E722*C722,0)","v":1800}]
["  Udsæd, efterafgrøde",null,0,"kg",0,{"$f":"ROUND(+E723*C723,0)","v":0}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,0,"tons",{"$f":"E18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C718*0.0031","v":24.8},0,"kg",{"$f":"E19","v":9}]
["     Kalium           Bortført:",{"$f":"C718*0.0144","v":115.2},0,"kg",{"$f":"E20","v":6},{"$f":"ROUND(+C727*E727+C726*E726+C725*E725,0)","v":0}]
["  Diverse, plastic, 0,15 mm",null,{"$f":"C718*0.03","v":240},"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E728*C728,0)","v":600}]
["Stykomkostninger i alt",null,null,null,{"$f":"F729/C718","v":0.3},{"$f":"SUM(F722:F728)","v":2400}]
["Dækningbidrag ",null,null,null,null,{"$f":"F720-F729","v":9670}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F730-F747","v":5364.2105263157891}]
["Stykomkostn. m. maskin- og arb.omk.-ha-støtte",null,null,null,{"$f":"F732/(C718)","v":0.8382236842105264},{"$f":"F729+F747","v":6705.7894736842109}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E28","v":2743}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F734/C718","v":1.1810986842105262},{"$f":"F733+F732","v":9448.78947368421}]
[]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Pløjning",null,1,"beh.",{"$f":"E42","v":725},{"$f":"E737*C737","v":725}]
["   Efterharvning",null,1,"beh.",{"$f":"E41","v":225},225]
["   Spredning af husdyrgødn.",null,0,"tons",{"$f":"E36","v":25},0]
["   Ukrudtsharvning",null,2,"beh.",{"$f":"E37","v":200},400]
["   Såning med gødn.placering",null,1,"beh.",{"$f":"E57","v":525},525]
["   Såning af efterafgrøde",null,0,"beh.",{"$f":"E39","v":220},0]
["   Tromling",null,1,"beh.",{"$f":"E40","v":165},165]
["   Fladebrænding",null,0,"beh.",800,0]
["   Radrensning",null,2,"beh.",{"$f":"E58","v":350},700]
["   Majshøstning",null,1,"beh.",{"$f":"E61*(0.5+C718/C61)/1.5","v":1565.7894736842106},1565.7894736842106]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F737:F746)","v":4305.7894736842109}]
["           -    do   -                  ved JB 1&3",null,null,null,null,{"$f":"F737*0.9+F738*0.9+F739+F740*0.95+(F741+F745)*0.95+F743+F746*(0.5+C698/C718)/1.5","v":3933.8157894736842}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$62","v":1360},{"$f":"C749*E749","v":1360}]
["                variabel ved flytning",null,2,"gange",{"$f":"E$63","v":100},{"$f":"C750*E750","v":200}]
["                variabel pr millimeter",null,70,"mm.",{"$f":"E$64","v":5},{"$f":"C751*E751","v":350}]
["Maskin- og arbejdsomk. incl. vanding, JB 1&3. Udb.=JB 5&6",null,null,null,null,{"$f":"F747-0.05*(F739+F745+F741)-0.1*(F738+F737)+F749+F750+F751-F740","v":5659.5394736842109}]
["Bemærkning:",{"$f":"B130","v":0}]
[]
[{"$f":"B2","v":"ØKOLOGIKALKULER 2010 og 2011"}]
[]
[]
[]
["Lucerne, tørret, 3 slæt/år og 2 brugsår"]
[]
["Jordtype: JB 1&3",null,null,null,{"$f":"E$9","v":2021}]
["Lucernen er høstet af tørreriet",null,null,null,"    Pris","Kroner"]
["Udbytte"]
["  Nettoudbytte",null,8000,"kg ts.",0.4,{"$f":"ROUND(+E764*C764,0)","v":3200}]
["  Økologi-støtte",null,1,"Ha",{"$f":"E26","v":870},{"$f":"ROUND(+E765*C765,0)","v":870}]
["   I alt",null,null,null,null,{"$f":"F764+F765","v":4070}]
["Stykomkostninger"]
["  Udsæd *",null,10,"kg",{"$f":"E17","v":65},{"$f":"ROUND(+E768*C768,0)","v":650}]
["  Gødning",null," "]
["     Konv. husdyrgødning, svin",null,14,"kg",{"$f":"E$18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C764*0.004","v":32},0,"kg",{"$f":"E$19","v":9}]
["     Kalium           Bortført:",{"$f":"C764*0.0336","v":268.8},null,"kg",{"$f":"E$20","v":6}]
["     Kalium. Vinasse, 21% K ",{"$f":"C767*0.0336","v":0},200,"kg",{"$f":"E21","v":4},{"$f":"ROUND(+C773*E773+C772*E772+C771*E771+C770*E770,0)","v":1360}]
["  Diverse, plastic, 0,15 mm",null,0,"m²",{"$f":"E$23","v":2.5},{"$f":"ROUND(+E774*C774,0)","v":0}]
["Stykomkostninger i alt",null,null,null,{"$f":"F775/C764","v":0.25124999999999997},{"$f":"SUM(F768:F774)","v":2010}]
["Dækningbidrag pr. ha",null,null,null,null,{"$f":"F766-F775","v":2060}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F776-F809","v":1167.98}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F778/C764","v":0.36275249999999998},{"$f":"F775+F809","v":2902.02}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E31","v":731}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F780/(C764)","v":0.45412750000000002},{"$f":"F778+F779","v":3633.02}]
[]
["Jordtype: JB ",{"$f":"C9","v":" 5&6"},"Lucernen er høstet af tørreriet"]
["Udbytte"]
["  Nettoudbytte",null,11000,"kg ts.",0.4,{"$f":"ROUND(+E784*C784,0)","v":4400}]
["  Økologi-støtte",null,1,"Ha",{"$f":"E26","v":870},{"$f":"ROUND(+E785*C785,0)","v":870}]
["   I alt",null,null,null,null,{"$f":"F784+F785","v":5270}]
["Stykomkostninger"]
["  Udsæd*",null,10,"kg",{"$f":"E17","v":65},{"$f":"ROUND(+E788*C788,0)","v":650}]
["  Gødning",null,null,"Værdi af svinegylle"]
["     Konv. husdyrgødning, svin",null,14,"tons",{"$f":"E$18","v":40}]
["     Fosfor            Bortført: ",{"$f":"C784*0.004","v":44},0,"kg",{"$f":"E$19","v":9}]
["     Kalium           Bortført:",{"$f":"C784*0.0336","v":369.59999999999997},null,"kg",{"$f":"E$20","v":6}]
["     Kalium. Vinasse, 21% K ",{"$f":"C787*0.0336","v":0},200,"kg",{"$f":"E21","v":4},{"$f":"ROUND(+C793*E793+C792*E792+C791*E791+C790*E790,0)","v":1360}]
["  Diverse, plastic, 0,15 mm",null,0,"m²",{"$f":"E23","v":2.5},{"$f":"ROUND(+E794*C794,0)","v":0}]
["Stykomkostninger i alt",null,null,null,{"$f":"F795/C784","v":0.18272727272727274},{"$f":"SUM(F788:F794)","v":2010}]
["Dækningbidrag pr. ha",null,null,null,null,{"$f":"F786-F795","v":3260}]
["DB efter maskin- og arb.omk. ved vejl.overf.pris",null,null,null,null,{"$f":"F796-F808","v":2326.85}]
["Stykomkostn. med maskin- og arbejdsomk.",null,null,null,{"$f":"F798/C784","v":0.26755909090909091},{"$f":"F795+F808","v":2943.15}]
["Mistet DB af grovfoderareal (DB vårbyg)",null,null,null,null,{"$f":"E28","v":2743}]
["INTERN PRIS med maskin- og arb.omk",null,null,null,{"$f":"F800/(C784)","v":0.51692272727272726},{"$f":"F798+F799","v":5686.15}]
["Maskin- og arbejdsomkostninger ved brug af maskinstation"]
["   Spredning af husdyrgødn.",null,14,"tons",{"$f":"E$36","v":25},{"$f":"E802*C802","v":350}]
["   Udbringning af vinasse.",null,1,"beh.",{"$f":"E37","v":200},200]
["   Ukrudtsharvning",null,1,"beh.",{"$f":"E$37","v":200},200]
["   Såning",null,0.33,"beh.",{"$f":"E$39","v":220},72.600000000000009]
["   Tromling",null,0.67,"beh.",{"$f":"E$40","v":165},110.55000000000001]
["   Afgræsning (hegning)",null,0,"beh.",{"$f":"E$49","v":425},0]
["Maskin- og arbejdsomkostninger i alt",null,null,null,null,{"$f":"SUM(F802:F807)","v":933.15000000000009}]
[" -do-   ved JB 1&3,  uden vanding og uden slæt",null,null,null,null,{"$f":"(F$802+F803+F$804+F$805)*0.95+F$806+F$807","v":892.02}]
["Vanding v.1&3, konstant",null,1,null,{"$f":"E$62","v":1360},{"$f":"C810*E810","v":1360}]
["                variabel ved flytning",null,4,"gange",{"$f":"E$63","v":100},{"$f":"C811*E811","v":400}]
["                variabel pr millimeter",null,160,"mm.",{"$f":"E$64","v":5},{"$f":"C812*E812","v":800}]
["Maskin- og arbejdsomk. incl. vanding, JB 1&3. Udb.=JB 5&6",null,null,null,null,{"$f":"F809+F810+F811+F812","v":3452.02}]
["Bemærkning:",{"$f":"B130","v":0}]
["Kvælstofeftervirkningen af afgrøden det først følgende år kan være ca. 100 kg plantetilgængeligt N."]
["* Konventionel pris. Såsædsmængde er normalt 25-30 kg/ha, denne omkostning er fordelt over 3 år."]
["Lucerner behøver ikke at få tilført husdyrgødning. Men afgrøden bør principielt betale for det kalium"]
["der forbruges, derfor har vi valgt at medtage omkostningen til husdyrgødning på 14 tons."]
[]
[{"$f":"A$68","v":"00:00:00"}]
[{"$f":"B2","v":"ØKOLOGIKALKULER 2010 og 2011"}]
[]
["Oversigt over omkostninger ved grovfoderafgrøder"]
["Side og produktionsgren",null,"FE/ha","JB-nr",{"$f":"E9","v":2021}]
[]
["24  2-års kl.græs, 70% afgr.",null,{"$f":"C95","v":6000},{"$f":"C9","v":" 5&6"},{"$f":"F105","v":1750},{"$f":"F108","v":3585.5714285714284}]
[null,"   do                  ved sandjord",{"$f":"C77","v":6000},{"$f":"C8","v":" 1&3"},{"$f":"F87","v":1750},{"$f":"F90","v":3332.0714285714284}]
[null,null,"intern pris ved god og dårlig jord",null,{"$f":"E110","v":1.0547619047619048},{"$f":"E92","v":0.67717857142857141}]
["25  Kløvergræs, 4 slæt.",null,{"$f":"C168","v":7300},{"$f":"C9","v":" 5&6"},{"$f":"F177","v":1588},{"$f":"F180","v":5980.45}]
[null,"   do                  ved sandjord",{"$f":"C151","v":6800},{"$f":"C8","v":" 1&3"},{"$f":"F160","v":2590},{"$f":"F163","v":6971.4500000000007}]
[null,null,"intern pris ved god og dårlig jord",null,{"$f":"E182","v":1.1949931506849316},{"$f":"E165","v":1.1327132352941178}]
["26  Varigt græs, 100% afgr.",null,{"$f":"C455","v":2000},{"$f":"C9","v":" 5&6"},{"$f":"F463","v":502},{"$f":"F466","v":1041}]
[null,"   do                  ved sandjord",{"$f":"C439","v":1500},{"$f":"C8","v":" 1&3"},{"$f":"F447","v":502},{"$f":"F450","v":1031.8}]
[null,null,"intern pris ved god og dårlig jord",null,{"$f":"E468","v":1.0205},{"$f":"E452","v":1.0211999999999999}]
["27  Byghelsæd+efterafgr.,ital.rajgræs",null,{"$f":"C517+C518","v":6200},{"$f":"C9","v":" 5&6"},{"$f":"F529","v":1279},{"$f":"F532","v":4382.5572139303486}]
[null,"   do                  ved sandjord",{"$f":"C499+C500","v":4500},{"$f":"C8","v":" 1&3"},{"$f":"F508","v":1182},{"$f":"F511","v":3978.0406301824214}]
[null,null,"intern pris ved god og dårlig jord",null,{"$f":"E534","v":1.1492834216016692},{"$f":"E513","v":1.0464534733738715}]
[]
["28 Byg/ærtehelsæd+efterafgr.",null,{"$f":"C589","v":6700},{"$f":"C9","v":" 5&6"},{"$f":"F599","v":2002},{"$f":"F602","v":5130.4328358208959}]
[null,"   do                  ved sandjord",{"$f":"C567","v":5200},{"$f":"C8","v":" 1&3"},{"$f":"F577","v":1912},{"$f":"F580","v":4749.327784156143}]
[null,null,"intern pris ved god og dårlig jord",null,{"$f":"E604","v":1.1751392292269993},{"$f":"E582","v":1.0539091892607968}]
[]
["29  Ærtehelsæd+efterafgrøde",null,{"$f":"C656","v":5500},{"$f":"C9","v":" 5&6"},{"$f":"F665","v":2098},{"$f":"F668","v":5264.6791044776119}]
[null,"   do                  ved sandjord",{"$f":"C636","v":4700},{"$f":"C8","v":" 1&3"},{"$f":"F645","v":2061},{"$f":"F648","v":4869.6225124378107}]
[null,null,"intern pris ved god og dårlig jord",null,{"$f":"E670","v":1.4559416553595659},{"$f":"E650","v":1.191621811156981}]
[]
["30  Silomajs",null,{"$f":"C718","v":8000},{"$f":"C9","v":" 5&6"},{"$f":"F729","v":2400},{"$f":"F732","v":6705.7894736842109}]
[null,"   do                  ved sandjord",{"$f":"C698","v":6500},{"$f":"C8","v":" 1&3"},{"$f":"F709","v":2138},{"$f":"F712","v":6071.8157894736842}]
[null,null,"intern pris ved god og dårlig jord",null,{"$f":"E734","v":1.1810986842105262},{"$f":"E714","v":1.046587044534413}]
["31  Lucerne, tørret","kg ts =",{"$f":"C784","v":11000},{"$f":"C9","v":" 5&6"},{"$f":"F795","v":2010},{"$f":"F798","v":2943.15}]
[null,"   do                  ved sandjord",{"$f":"C764","v":8000},{"$f":"C8","v":" 1&3"},{"$f":"F775","v":2010},{"$f":"F778","v":2902.02}]
[null,null,null,"intern pris ved god og dårlig jord, øre/kg.ts.",{"$f":"E800","v":0.51692272727272726},{"$f":"E780","v":0.45412750000000002}]
[]
[]
[" ",null,"*) Små tal med kursiv er efter maskin- og arbejdsomkostninger og interne priser"]
[{"$f":"A68","v":"00:00:00"}]
[{"$f":"B2","v":"ØKOLOGIKALKULER 2010 og 2011"}]

{"sheet":"Anlægsdata","index":12,"n_rows":55,"n_cols":18,"rows_kept":55,"cut":false,"hidden":true,"merged":[[0,0,0,11],[22,0,22,11],[44,0,44,11]]}
["Biogasanlæg med gasmotor"]
["Biomasse","Investering"]
["ton/år","dkk"]
[24000,6750000]
[36000,7160000]
[49000,8760000]
[60000,9300000]
[73000,10600000]
[85000,11100000]
[96000,11460000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B11/A11","v":107.18181818181819}]
[110000,11790000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Biogasanlæg uden gasmotor"]
["Biomasse","Investering"]
["ton/år","dkk",null,null,null,null,null,null,null,null,null,null,null,"AgroBiogas"]
[24000,5280000,null,null,null,null,null,null,null,null,null,null,null,null,null,"Euro","Størrelse"]
[36000,5560000,null,null,null,null,null,null,null,null,null,null,null,"Anlægs, model",null,{"$f":"2136414*7.5","v":16023105},16575,"ton/year"]
[49000,6060000,null,null,null,null,null,null,null,null,null,null,null,"Motor, Model",null,{"$f":"846000*7.5","v":6345000},677,"kWe"]
[60000,6640000]
[73000,6950000,null,null,null,null,null,null,null,null,null,null,null,"Aktuelt anlæg",null,{"$f":"(Q30/Q27)^0.6*P27","v":27589566.101950485},41000,"ton/year"]
[85000,7250000,null,null,null,null,null,null,null,null,null,null,null,"Aktuel motor",null,{"$f":"(Q31/Q28)^0.8*P28","v":29392902.774099346},4601,"kWe"]
[96000,7385000]
[110000,7590000,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P30","v":27589566.101950485},null,{"$f":"P31+P30","v":56982468.876049832}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P31","v":29392902.774099346}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18648100,41000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6350782,816]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10830198.026542211,16575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5398268.2483660011,666]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1444026.4035389614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719769.09978213347]
["Gasmotor"]
["Methan","Investering"]
["Nm3/år","dkk"]
[480000,1470000]
[720000,1600000]
[980000,2700000]
[1200000,2660000]
[1460000,3650000]
[1700000,3850000]
[1920000,4075000]
[2200000,4200000]

{"sheet":"Lundsby","index":13,"n_rows":20,"n_cols":11,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Reaktorvolumen","Mængde biomasse/år","Produceret metan","Salg af rågas","Salg af el og varme",null,"Motor ","Motor "]
["(2 tanke)",null,null,"Pris biogasanlæg uden motor","Pris biogasanlæg med motor","Pris motor","behov","installeret","Driftsudgifter","Mandetimer (drift)","Mandetimer (drift)"]
["m3",null,null,"incl. Gasrenser",null,null,null,null,"kr pr. år","timer pr. år/uden motor","timer pr. år/med motor"]
[2000,24000,480000,{"$f":"E4-1470000","v":5280000},6750000,{"$f":"E4-D4","v":1470000},220,250,35000,400,450]
[3000,36000,720000,{"$f":"E5-1600000","v":5560000},7160000,{"$f":"E5-D5","v":1600000},330,340,40000,400,450]
[4000,49000,980000,{"$f":"E6-2700000","v":6060000},8760000,2700000,450,"360+100",45000,400,450]
[5000,60000,1200000,{"$f":"E7-2660000","v":6640000},9300000,2660000,550,600,50000,400,450]
[6000,73000,1460000,{"$f":"E8-3650000","v":6950000},10600000,3650000,670,"600+100",55000,400,450]
[7000,85000,1700000,{"$f":"E9-3850000","v":7250000},11100000,3850000,780,"600+190",60000,400,450]
[8000,96000,1920000,{"$f":"E10-4075000","v":7385000},11460000,4075000,880,"600+250",65000,400,450]
[9000,110000,2200000,{"$f":"E11-4200000","v":7590000},11790000,4200000,1000,1037,70000,400,450]
[]
["Priser skal gerne være incl. Levering og montering (total nøglefærdigt)"]
["Udgangspunkt er en gasproduktion på ca. 20 Nm3 Metan pr. ton føde."]
[]
["Hvis det er muligt må du gerne dele anlægsudgifter op i udgifter til faste bygninger, tanke, mm. med lang levetid"]
["og udgifter til inventar, procesudstyr mm. med en noget kortere levetid."]
[]
["20 m3 CH4/ ton biomasse"]
["Opholdstid: 30 døgn"]

{"sheet":"9. Sædskifte økologi","index":14,"n_rows":143,"n_cols":21,"rows_kept":143,"cut":false,"hidden":true,"merged":[]}
["Dækningsbidrag for nudrift og drift med biogasproduktion"]
[]
["Jordtype","Sandjord","rulleliste"]
[null,"Lerjord"]
[]
["Gødning til rådighed"]
[null,"Drift uden biogas",null,"Drift med biogas"]
["Egen gødning","Mængde, t",null,"Mængde, t",null,null,"N-total i gødning, kg pr. t"]
["Kvæggylle",57,null,57,null,null,4.5]
["Svinegylle",null,null,null,null,null,4.7]
["Fast gødning, kvæg",53,null,53,null,null,7.5]
["Fast gødning, svin",null,null,null,null,null,9]
["Fjerkrægødning",null,null,null,null,null,15.5]
["Dybstrøelse",null,null,null,null,null,11.5]
[]
["Indkøbt gødning",null,null,null,null,"Pris, kr"]
["Kvæggylle",null,null,null,null,null,3.5]
["Svinegylle",null,null,null,null,null,4.7]
["Fjerkrægødning",null,null,null,null,null,15.5]
[]
["Biogasgylle"]
["Gårdanlæg",null,null,{"$error":"#REF!"},null,null,{"$error":"#REF!"}]
["Fællesanlæg",null,null,null,null,null,6]
[]
[]
["Indtast hvor mange ha du har af hver afgrødekategori nedenfor "]
["Gødningen fordeles ud fra en fordelingsnøgle i sædskiftet, som giver den største effekt af N-tildeling: "]
["Forudsætning, at afgrøder uden kvælstoffiksering placeres hvor der er eftervirkning af N"]
[]
["Drift uden biogasproduktion"]
[null,"Total-N, kg","Effektivt N, kg"]
["Samlet forfrugtsværdi i sædskifte",{"$f":"$L$55","v":0},"?"]
["Kvælstof fra husdyrgødning til rådighed",{"$f":"$D$107","v":654},{"$f":"$F$107","v":321.47812499999998}]
["I alt til fordeling/placering i sædskifte",{"$f":"SUM(B32:B33)","v":654}]
["Resterende N til fordeling, kg",{"$f":"B34-M55","v":-296}]
[]
[null,null,null,"Optimal fordeling"]
["Hovedafgrøder: ","Areal, ha","Pct.","kg N pr. ha","Udbytte pr. ha","Afgrødepris, kr. pr enhed","Dækningsbidrag pr. ha","Basisudbytte pr. ha","Max. udbytte pr. ha",null,"Eftervirkning kg N pr. ha","Eftervirkning kg N i alt","kg N i alt tildelt/fordelt","Kvælstofrespons, sandjord","Kvælstofrespons, lerjord","Max N pr ha","Udsæd kr. pr. ha","Udsæd i alt, kr","Maskin og arbejdsomkostninger, kr pr. ha","Maskin og arbejdsomkostninger i alt, kr","Afgrødeværdi, kr"]
["Korn, vårsæd",19,{"$f":"B39/B$51%","v":63.333333333333336},50,null,null,null,null,null,"kg",null,null,{"$f":"B39*D39","v":950}]
["Korn, vintersæd",null,0,75,100,null,null,null,null,"kg",null,null,0]
["Majs",null,0,1000,null,null,null,null,null,"FE",null,null,0]
["Kløvergræs, afgræsning",null,0,null,null,null,null,null,null,"FE",null,null,0]
["Kløvergræs, slæt",8.5,28.333333333333336,null,null,null,null,null,null,"FE",null,null,0]
["Kløvergræs, afpudsning",null,0,null,null,null,null,null,null,"FE",null,null,0]
["Bælgsæd",null,0,0,null,null,null,null,null,"kg",null,null,0]
["Frøgræs",null,0,null,null,null,null,null,null,"kg",null,null,0]
["Vinterraps",null,0,100,null,null,null,null,null,"kg",null,null,0]
["Grønsager, lavt kvælstofbehov",null,null,null,null,null,null,null,null,"kg",null,null,0]
["Grønsager, højt kvælstofbehov",null,{"$f":"B49/B$51%","v":0},null,null,null,null,null,null,"kg",null,null,0]
["Vedvarende græs",2.5,{"$f":"B50/B$51%","v":8.3333333333333339},null,null,null,null,null,null,"FE",null,null,0]
["I alt",{"$f":"SUM(B39:B50)","v":30},{"$f":"SUM(C39:C50)","v":100}]
[]
["Efterafgrøder",null,{"$f":"B53/B51%","v":0}]
[]
["I alt, skjul",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L39:L50,L53)","v":0},{"$f":"SUM(M39:M50,M53)","v":950},null,null,null,null,{"$f":"SUM(R39:R50,R53)","v":0},null,{"$f":"SUM(T39:T50,T53)","v":0},{"$f":"SUM(U39:U50,U53)","v":0}]
[]
[]
["Drift med biogasproduktion:"]
[null,"Total-N, kg","Effektivt N, kg"]
["Samlet forfrugtsværdi i sædskifte, kg N"]
["Husdyrgødning til rådighed, kg N"]
["Biogasgylle til rådighed, tons: ",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["kg N pr. ton",{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}}]
["Biogasgylle til rådighed, kg N: ",{"$f":"B62*B63","v":{"$error":"#REF!"}}]
["Resterende N til tildeling, kg",{"$f":"SUM(M69:M82)","v":0}]
[]
[null,null,null,"Optimal fordeling",null,null,null,"skjules herfra"]
["Hovedafgrøder:","Areal, ha","Pct.","kg N pr. ha","Udbytte pr. ha","Afgrødepris, kr. pr enhed","Dækningsbidrag pr. ha","Basisudbytte pr. ha","Max. udbytte pr. ha",null,"Eftervirkning kg N pr. ha","Eftervirkning kg N i alt","kg N i alt tildelt/fordelt","Kvælstofrespons, sandjord","Kvælstofrespons, lerjord","Max N pr ha","Udsæd kr. pr. ha","Udsæd i alt, kr","Maskin og arbejdsomkostningeruden udbringning","Maskin og arbejdsomkostninger i alt, kr","Afgrødeværdi, kr"]
["Korn, vårsæd",19,{"$f":"B69/B$83%","v":63.333333333333336},null,null,null,null,null,null,"kg",null,null,{"$f":"B69*D69","v":0}]
["Korn, vintersæd",null,0,null,null,null,null,null,null,"kg",null,null,0]
["Majs",null,0,null,null,null,null,null,null,"FE",null,null,0]
["Kløvergræs, afgræsning",null,0,null,null,null,null,null,null,"FE",null,null,0]
["Kløvergræs, slæt",null,0,null,null,null,null,null,null,"FE",null,null,0]
["Kløvergræs, afpudsning",null,0,null,null,null,null,null,null,"FE",null,null,0]
["Kløvergræs, biogas",8.5,28.333333333333336,null,null,null,null,null,null,"FE",null,null,0]
["Andre energiafgrøder, biogas",null,0,null,null,null,null,null,null,null,null,null,0]
["Bælgsæd",null,0,null,null,null,null,null,null,"kg",null,null,0]
["Frøgræs",null,0,null,null,null,null,null,null,"kg",null,null,0]
["Grønsager, lavt kvælstofbehov",null,0,null,null,null,null,null,null,"kg",null,null,0]
["Grønsager, højt kvælstofbehov",null,0,null,null,null,null,null,null,"kg",null,null,0]
[null,null,null,null,null,null,null,null,null,"kg",null,null,0]
["Vedvarende græs",2.5,{"$f":"B82/B$83%","v":8.3333333333333339},null,null,null,null,null,null,"FE",null,null,0]
["I alt",{"$f":"SUM(B69:B82)","v":30},{"$f":"SUM(C69:C82)","v":100}]
[]
["Efterafgrøder",null,{"$f":"B85/B$83%","v":0}]
["Efterafgrøder, biogas",null,{"$f":"B86/B$83%","v":0}]
[]
["I alt, skjul"]
[]
["skjules"]
["Gødning"]
[]
["Drift uden biogasproduktion","tons","kg N pr ton","N-total i alt","Udnyttelsespct.","Effektivt N, kg i alt","Gødningspris, kr. pr ton","Gødningspris i alt","Udbringningspris kr. pr. ton","Udbringningspris i alt, kr"]
["Egen gødning"]
["Kvæggylle",{"$f":"B9","v":57},{"$f":"G9","v":4.5},{"$f":"B95*C95","v":256.5},{"$f":"D131","v":66.25},{"$f":"D95*E95%","v":169.93125000000001},null,{"$f":"B95*G95","v":0},20,{"$f":"B95*I95","v":1140}]
["Svinegylle",0,4.7,0,73.75,0,null,0,20,0]
["Fast gødning, kvæg",53,7.5,397.5,38.125,151.546875,null,0,25,1325]
["Fast gødning, svin",0,9,0,38.125,0,null,0,25,0]
["Fjerkrægødning",0,15.5,0,59.375,0,null,0,25,0]
["Dybstrøelse",0,11.5,0,30.625,0,null,0,25,0]
[]
["Indkøbt gødning"]
["Kvæggylle",{"$f":"B17","v":0},{"$f":"G17","v":3.5},{"$f":"B103*C103","v":0},{"$f":"D139","v":66.25},{"$f":"D103*E103%","v":0},null,{"$f":"B103*G103","v":0},20,{"$f":"B103*I103","v":0}]
["Svinegylle",{"$f":"B18","v":0},{"$f":"G18","v":4.7},{"$f":"B104*C104","v":0},{"$f":"D140","v":73.75},{"$f":"D104*E104%","v":0},null,{"$f":"B104*G104","v":0},20,{"$f":"B104*I104","v":0}]
["Fjerkrægødning",{"$f":"B19","v":0},{"$f":"G19","v":15.5},{"$f":"B105*C105","v":0},{"$f":"D141","v":59.375},{"$f":"D105*E105%","v":0},null,{"$f":"B105*G105","v":0},25,{"$f":"B105*I105","v":0}]
[]
["I alt",{"$f":"SUM(B95:B100,B103:B105)","v":110},null,{"$f":"SUM(D95:D100,D103:D105)","v":654},null,{"$f":"SUM(F95:F100,F103:F105)","v":321.47812499999998},null,{"$f":"SUM(H95:H100,H103:H105)","v":0},null,{"$f":"SUM(J95:J100,J103:J105)","v":2465}]
[]
["Drift med biogasproduktion","tons","kg N pr ton","N-total i alt","Udnyttelsespct.","Effektivt N, kg i alt","Gødningspris, kr. pr ton","Gødningspris i alt","Udbringningspris kr. pr. ton","Udbringningspris i alt, kr"]
["Egen gødning"]
["Kvæggylle",{"$f":"D9","v":57},{"$f":"G9","v":4.5},{"$f":"C111*B111","v":256.5},{"$f":"D131","v":66.25},{"$f":"D111*E111%","v":169.93125000000001},null,{"$f":"B111*G111","v":0},20,{"$f":"B111*I111","v":1140}]
["Svinegylle",0,4.7,0,73.75,0,null,0,20,0]
["Fast gødning, kvæg",53,7.5,397.5,38.125,151.546875,null,0,25,1325]
["Fast gødning, svin",0,9,0,38.125,0,null,0,25,0]
["Fjerkrægødning",0,15.5,0,59.375,0,null,0,25,0]
["Dybstrøelse",0,11.5,0,30.625,0,null,0,25,0]
[]
["Indkøbt gødning"]
["Kvæggylle",{"$f":"D17","v":0},{"$f":"G17","v":3.5},{"$f":"C119*B119","v":0},{"$f":"D139","v":66.25},{"$f":"D119*E119%","v":0},null,{"$f":"B119*G119","v":0},20,{"$f":"B119*I119","v":0}]
["Svinegylle",{"$f":"D18","v":0},{"$f":"G18","v":4.7},{"$f":"C120*B120","v":0},{"$f":"D140","v":73.75},{"$f":"D120*E120%","v":0},null,{"$f":"B120*G120","v":0},20,{"$f":"B120*I120","v":0}]
["Fjerkrægødning",{"$f":"D19","v":0},{"$f":"G19","v":15.5},{"$f":"C121*B121","v":0},{"$f":"D141","v":59.375},{"$f":"D121*E121%","v":0},null,{"$f":"B121*G121","v":0},25,{"$f":"B121*I121","v":0}]
[]
["Biogasgylle, gårdanlæg",{"$f":"D22","v":{"$error":"#REF!"}},{"$f":"G22","v":{"$error":"#REF!"}},{"$f":"C123*B123","v":{"$error":"#REF!"}},{"$f":"D143","v":80},{"$f":"D123*E123%","v":{"$error":"#REF!"}},null,{"$f":"B123*G123","v":{"$error":"#REF!"}},20,{"$f":"B123*I123","v":{"$error":"#REF!"}}]
["Biogasgylle, køb fra fællesanlæg",{"$f":"D23","v":0},{"$f":"G23","v":6},{"$f":"C124*B124","v":0},80,{"$f":"D124*E124%","v":0},null,{"$f":"B124*G124","v":0},20,{"$f":"B124*I124","v":0}]
[]
["I alt",{"$f":"SUM(B111:B116,B119:B121,B123:B124)","v":{"$error":"#REF!"}},null,{"$f":"SUM(D111:D116,D119:D121,D123:D124)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F111:F116,F119:F121,F123:F124)","v":{"$error":"#REF!"}},null,{"$f":"SUM(H111:H116,H119:H121,H123:H124)","v":{"$error":"#REF!"}},null,{"$f":"SUM(J111:J116,J119:J121,J123:J124)","v":{"$error":"#REF!"}}]
[]
["Kvælstofudnyttelse (nedfældning)","Vårsæd, majs…","Vintersæd",null,null,"Vårsæd, majs…","Vintersæd"]
[null,"Udnyttelse, %",null,"gn.snit vægtet 75/25???",null,"Forbedret udnyttelse, % ift. biogasgylle"]
["Egen gødning"]
["Kvæggylle",70,55,{"$f":"(0.75*B131+0.25*C131)","v":66.25},null,{"$f":"$B$143-B131","v":10},{"$f":"$C$143-C131","v":25}]
["Svinegylle",75,70,73.75,null,5,10]
["Fast gødning, kvæg",42.5,25,38.125,null,37.5,55]
["Fast gødning, svin",42.5,25,38.125,null,37.5,55]
["Fjerkrægødning",62.5,50,59.375,null,17.5,30]
["Dybstrøelse",32.5,25,30.625,null,47.5,55]
[]
["Indkøbt gødning"]
["Kvæggylle",70,55,{"$f":"(0.75*B139+0.25*C139)","v":66.25},null,{"$f":"$B$143-B139","v":10},{"$f":"$C$143-C139","v":25}]
["Svinegylle",75,70,{"$f":"(0.75*B140+0.25*C140)","v":73.75},null,{"$f":"$B$143-B140","v":5},{"$f":"$C$143-C140","v":10}]
["Fjerkrægødning",62.5,50,{"$f":"(0.75*B141+0.25*C141)","v":59.375},null,{"$f":"$B$143-B141","v":17.5},{"$f":"$C$143-C141","v":30}]
[]
["Biogasgylle",80,80,{"$f":"(0.75*B143+0.25*C143)","v":80}]

{"sheet":"N-responser","index":15,"n_rows":56,"n_cols":11,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["N-responser, planteavlssædskifter"]
[]
[]
[]
[null,null,"Grundudbytte, hkg/ha",null,"N-respons, kg pr. kg N",null,null,null,"Beregnet slutudbytte, hkg/ha"]
[null,null,"Sandjord","Lerjord","0-50","50-100","100-150","150-200","Sandjord","Lerjord"]
[null,"Vårsæd",28,32,20,10,3,0,{"$f":"C7+(50*$E7/100+50*$F7/100+50*$G7/100+50*$H7/100)","v":44.5},{"$f":"D7+(50*$E7/100+50*$F7/100+50*$G7/100+50*$H7/100)","v":48.5}]
[null,"Vintersæd, andre forfruger end kløvergræs",28,32,20,15,10,1,{"$f":"C8+(50*E8/100+50*F8/100+50*G8/100+50*H8/100)","v":51},{"$f":"D8+(50*$E8/100+50*$F8/100+50*$G8/100+50*$H8/100)","v":55}]
[null,"Vintersæd, forfrugt kløvergræs",45,50,20,13,7,1,{"$f":"C9+(50*E9/100+50*F9/100+50*G9/100+50*H9/100)","v":65.5},70.5]
[null,"Vinterraps",{"$f":"C25","v":18.239999999999998},{"$f":"C25","v":18.239999999999998},null,null,null,null,{"$f":"K25","v":31.339999999999996},{"$f":"K25","v":31.339999999999996}]
[]
[]
[]
[]
[]
[null,"X",0,50,100,150,200]
[null,"X2",{"$f":"C16^2","v":0},{"$f":"D16^2","v":2500},{"$f":"E16^2","v":10000},22500,40000,"a","b","c"]
[null,null,0,50,100,150,200,null,null,null,200]
["Sandjord","Vårsæd",{"$f":"C7","v":28},{"$f":"C19+((D16-C16)*E7/100)","v":38},{"$f":"D19+((E$16-D$16)*F7/100)","v":43},44.5,44.5,{"$f":"LINEST(C19:G19,$C$16:$G$17,TRUE,TRUE)","v":-6.7142857142857163E-4},0.21328571428571433,28.342857142857142,{"$f":"H19*$K$18^2+$K$18*I19+J19","v":44.142857142857139}]
["Sandjord","Vintersæd, andre forfruger end kløvergræs",{"$f":"C8","v":28},38,45.5,50.5,51,{"$f":"LINEST(C20:G20,$C$16:$G$17,TRUE,TRUE)","v":-6.1428571428571435E-4},0.23985714285714288,27.828571428571429,51.228571428571428]
["Sandjord","Vintersæd, forfrugt kløvergræs",45,55,61.5,65,65.5,{"$f":"LINEST(C21:G21,$C$16:$G$17,TRUE,TRUE)","v":-6.2857142857142864E-4},0.22771428571428576,45.05714285714285,65.457142857142856]
["Lerjord","Vårsæd",{"$f":"D7","v":32},{"$f":"C22+((D$16-C$16)*E7/100)","v":42},47,48.5,48.5,{"$f":"LINEST(C22:G22,$C$16:$G$17,TRUE,TRUE)","v":-6.7142857142857163E-4},0.21328571428571433,32.342857142857142,48.142857142857139]
["Lerjord","Vintersæd, andre forfruger end kløvergræs",{"$f":"D8","v":32},42,49.5,54.5,55,{"$f":"LINEST(C23:G23,$C$16:$G$17,TRUE,TRUE)","v":-6.1428571428571435E-4},0.23985714285714288,31.828571428571429,55.228571428571428]
["Lerjord","Vintersæd, forfrugt kløvergræs",50,60,66.5,70,70.5,{"$f":"LINEST(C24:G24,$C$16:$G$17,TRUE,TRUE)","v":-6.2857142857142864E-4},0.22771428571428576,50.05714285714285,70.457142857142856]
[null,"Vinterraps",{"$f":"$H$25*C18^2+$I$25*C18+$J$25","v":18.239999999999998},{"$f":"$H$25*D18^2+$I$25*D18+$J$25","v":23.48},27.41,30.029999999999998,31.339999999999996,-2.6200000000000019E-4,0.11790000000000002,18.239999999999998,31.339999999999996]
[]
[]
[]
["N-responser, kvægbrugssædskifter"]
[""]
["Udbytterespons i forhold til planteavlssædskifter:",null,null,null,0.75,null,null,{"$f":"IF(Forside!P18=TRUE,1,E31)","v":1}]
[]
[null,null,"Beregnet"]
[null,null,"grundudbytte, hkg/ha",null,"N-respons, kg pr. kg N",null,null,null,"Slutudbytte, hkg/ha"]
[null,null,"Sandjord","Lerjord","0-50","50-100","100-150","150-200","Sandjord","Lerjord"]
[null,"Vårsæd",{"$f":"I36-(50*H36/100+50*G36/100+50*F36/100+50*E36/100)","v":28},{"$f":"J36-(50*H36/100+50*G36/100+50*F36/100+50*E36/100)","v":32},{"$f":"E7*$H$31","v":20},10,3,0,{"$f":"I7","v":44.5},{"$f":"J7","v":48.5}]
[null,"Vintersæd, andre forfruger end kløvergræs",{"$f":"I37-(50*H37/100+50*G37/100+50*F37/100+50*E37/100)","v":28},{"$f":"J37-(50*H37/100+50*G37/100+50*F37/100+50*E37/100)","v":32},20,15,10,1,{"$f":"I8","v":51},55]
[null,"Vintersæd, forfrugt kløvergræs",45,50,20,13,7,1,{"$f":"I9","v":65.5},70.5]
[null,"Vinterraps"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"De fede konstanter anvendes i Markdatabasen"]
[null,"X",0,50,100,150,200]
[null,"X2",{"$f":"C45^2","v":0},{"$f":"D45^2","v":2500},{"$f":"E45^2","v":10000},22500,40000,"a","b","c"]
[null,null,0,50,100,150,200,null,null,null,200]
["Sandjord","Vårsæd",{"$f":"C36","v":28},{"$f":"C48+((D$45-C$45)*E36/100)","v":38},{"$f":"D48+((E$45-D$45)*F36/100)","v":43},44.5,44.5,{"$f":"LINEST(C48:G48,$C$45:$G$46,TRUE,TRUE)","v":-6.7142857142857163E-4},0.21328571428571433,28.342857142857142,{"$f":"H48*$K$18^2+$K$18*I48+J48","v":44.142857142857139}]
["Sandjord","Vintersæd, andre forfruger end kløvergræs",{"$f":"C37","v":28},{"$f":"C49+((D$45-C$45)*E37/100)","v":38},45.5,50.5,51,{"$f":"LINEST(C49:G49,$C$45:$G$46,TRUE,TRUE)","v":-6.1428571428571435E-4},0.23985714285714288,27.828571428571429,51.228571428571428]
["Sandjord","Vintersæd, forfrugt kløvergræs",45,{"$f":"C50+((D$45-C$45)*E38/100)","v":55},61.5,65,65.5,{"$f":"LINEST(C50:G50,$C$45:$G$46,TRUE,TRUE)","v":-6.2857142857142864E-4},0.22771428571428576,45.05714285714285,65.457142857142856]
["Lerjord","Vårsæd",{"$f":"D36","v":32},{"$f":"C51+((D$45-C$45)*E36/100)","v":42},{"$f":"D51+((E$45-D$45)*F36/100)","v":47},48.5,48.5,{"$f":"LINEST(C51:G51,$C$45:$G$46,TRUE,TRUE)","v":-6.7142857142857163E-4},0.21328571428571433,32.342857142857142,48.142857142857139]
["Lerjord","Vintersæd, andre forfruger end kløvergræs",{"$f":"D37","v":32},{"$f":"C52+((D$45-C$45)*E37/100)","v":42},49.5,54.5,55,{"$f":"LINEST(C52:G52,$C$45:$G$46,TRUE,TRUE)","v":-6.1428571428571435E-4},0.23985714285714288,31.828571428571429,55.228571428571428]
["Lerjord","Vintersæd, forfrugt kløvergræs",50,{"$f":"C53+((D$45-C$45)*E38/100)","v":60},66.5,70,70.5,{"$f":"LINEST(C53:G53,$C$45:$G$46,TRUE,TRUE)","v":-6.2857142857142864E-4},0.22771428571428576,50.05714285714285,70.457142857142856]
["Ler/sand","Vinterraps",{"$f":"$H$54*C47^2+$I$54*C47+$J$54","v":18.239999999999998},{"$f":"$H$54*D47^2+$I$54*D47+$J$54","v":23.48},27.41,30.029999999999998,31.339999999999996,{"$f":"H25*$H$31","v":-2.6200000000000019E-4},{"$f":"I25*$H$31","v":0.11790000000000002},{"$f":"J25+(G25-G56)","v":18.239999999999998},31.339999999999996]
[]
[null,"(Vinterraps, forskudt nedad)",{"$f":"$H$54*C49^2+$I$54*C49+$J$54","v":21.335791999999998},{"$f":"$H$56*D47^2+$I$56*D47+$J$56","v":23.48},{"$f":"$H$56*E47^2+$I$56*E47+$J$56","v":27.41},30.029999999999998,31.339999999999996,{"$f":"H25*$H$31","v":-2.6200000000000019E-4},{"$f":"I25*$H$31","v":0.11790000000000002},{"$f":"J25","v":18.239999999999998},{"$f":"H56*$K$18^2+$K$18*I56+J56","v":31.339999999999996}]