{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Forside","Renovering","NyBygTilByg"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Forside","index":0,"n_rows":47,"n_cols":15,"rows_kept":47,"cut":false,"hidden":false,"merged":[[16,1,17,2],[6,13,7,20]]}
[null,"Forside"]
[null,"- Denne model har til hensigt at illustrere prioriteringen af \" Modernisering af kvægstalde 2016\""]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"For at modellen kan anvendes skal \"indhold\" aktiveres. Se gul boks øverst på siden ved åbning."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Vejledning for brug af beregningseksempler"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Forside"]
[null,null,"Vælg Indsatsområde",null,null,null,null,null,null,"NyByg",null,null,null,null,"1.1 Vælg først indsatsområde ved at trykke på den relevante knap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.2 Vælg derefter om der er tale om konventionel eller "]
[null,null,"Vælg økologisk / Konventionel",null,null,"Konventionel","Økologisk",null,null,"Konventionel",null,null,null,null,"økologisk bedrift"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.3 Hvis der i ansøgningen skal ansøges til slagtekalve eller opdræt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"skal der i de to gule felter indtastes fordelingen imellem de to. "]
[null,null,"Indtast antallet af husdyrpladser somder bygges til eller renoveres til",null,null,null,"Standardpris","Total Værdi ",null,null,null,null,null,null,"Fordelingen imellem de to skal summe til 100%"]
[null,null,null,"Malkekøer - Født fra antallet af kopladser",null,{"$f":"IF($J$10=\"Renovering\",Renovering!AE15,NyBygTilByg!AE15)","v":0},5770,{"$f":"G16*F16","v":0},null,null,null,null,null,null,"1.4 Tryk derefter på næste og kom videre til næste side"]
[null,"Fordeling af ungdyr",null,"Slagtekalve - %",null,{"$f":"IF($J$10=\"Renovering\",Renovering!AE16,NyBygTilByg!AE16)","v":0},450,{"$f":"G17*F17","v":0},null,null,null,null,null,"2. Indsatsområdet"]
[null,null,null,"Opdræt - %",null,{"$f":"IF($J$10=\"Renovering\",Renovering!AE17,NyBygTilByg!AE17)","v":0},950,0,null,null,null,null,null,null,"2.1 Antallet af de forskellige typer af ko - eller ungdyrspladser, som der søges"]
[null,null,null,null,null,{"$f":"IF(AND(SUM(E17:E18)<>1,SUM(E17:E18)<>0),\"FEJL - Fordelingen af ungdyr skal enten være 0 eller 100%\",\"\")","v":""},null,null,null,null,null,null,null,null,"tilskud til indtastes under basisstald. Antallet af pladser udgør"]
[null,null,"Gå til ansøgningsskema",null,null,{"$f":"IF(AND(J10<>\"Renovering\",F19=\"\"),\"Næste\",\"\")","v":"Næste"},{"$f":"IF(AND(J10=\"Renovering\",F19=\"\"),\"Næste\",\"\")","v":""},null,null,null,null,null,null,null,"grundlaget for beregningen af økonomisk værdi. Det er kun "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"muligt at indtaste ungdyrspladser hvis fordelingen indtastet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"på forsiden summerer til 100%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.2 Udover basistald elementer, kan der søges om tilskud til teknologier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"under Miljø- og dyrevelfærdstilkøb og Malkning- og mælkeopbevaring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Den økonomiske værdi øges mellem 0 - 5 % for den del af ansøgningen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"som teknologien dækker. For mere information kan kapaciteten og "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"den økonomiske effekt for hver enkelt teknologi findes i bilag 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"i vejledningen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.3 Den faste pris, som er fastsat for hvert enkelt element, kan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nedskrives for samtlige teknologier og elementer."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Det gøres ved at angive en lavere pris ud for elementet ."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Det er vigtigt at bemærke at prisen skal inkludere samtlige af de"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"byggeomkostninger som er listet i bilag 1 i vejledningen,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"også selv om prisen nedskrives."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.4 Det er i boksen til højre muligt at se beregningerne der ligger til"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"grund for den opnåede økonomiske effekt af projektet."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Begrænsninger"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.1 Det er kun muligt at tilkøbe eller renovere sygdomsbehandlingsbokse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"afrundet i forhold 1 til 100. Det betyder at der kan søges tilskud til 1 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sygdomsbehandlingsboks for hver 100 ko- eller ungdyrpladser som der søges "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tilskud til. Ved køb eller renovering af op til 149 pladser,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rundes der ned, og der vil kunne søges om tilskud til 1 sygdomsbehandlingboks."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," Bygges eller renoveres 150 pladser, rundes op, og der vil kunne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"søges om tilskud til to sygdomsbehandlingsbokse."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.2 Prisen for sygdomsovervågning er dynamisk, således at prisen vil være"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30.000 kr. plus 1.100 kroner pr. transponder."]

{"sheet":"Renovering","index":1,"n_rows":89,"n_cols":34,"rows_kept":89,"cut":false,"hidden":false,"merged":[[44,1,44,3],[62,1,62,3],[81,1,81,3],[14,1,14,3],[29,1,29,3]]}
[]
[null,null,null,null,{"$f":"IF(Forside!J10<>\"Renovering\",\"DENNE DEL KAN IKKE IKKE BRUGES NU\",Forside!J10&\" - \"&Forside!J12)","v":"DENNE DEL KAN IKKE IKKE BRUGES NU"}]
[]
[]
[]
[]
["Gå tilbage til forsiden"]
[]
[]
[]
[]
[]
[]
[null,"Kontrol i skema","Kontrol i skema","Kontrol i skema",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Antal kopladser","Standardpris","Total Værdi ","Vægtetning af pladser"]
[null,"Elementernes anvendelse",null,null,"Basis staldanlæg - Niveau 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malkekøer",{"$f":"SUM(H17:H20)+SUM(H32:H37)+SUM(H47:H54)","v":100},{"$f":"Forside!G16","v":5770},{"$f":"AE15*AF15","v":577000},{"$f":"AE15/SUM($AE$15:$AE$17)","v":1}]
[null,"Malkekøer","Slagtekalve","Opdræt","Kategori/element","Fast Pris","Enhed","Angiv Stk.","Enheder pr. koplads","Enheder pr. Slagtekalve","Enheder pr. Opdræt",null,"Procent af malkekøer dækket","Procent af slagtekalve dækket","Procent af opdræt dækket","Malkekøer dækket","Slagtekalve dækket","Opdræt dækket","Værdi beregnet","Lavere tilbudspris",null,null,null,null,"Total Pris beregnet","Total pris",null,null,null,"Slagtekalve",{"$f":"(SUM(H21:H23)+SUM(H38:H42)+SUM(H55:H59))*Forside!E17","v":0},{"$f":"Forside!G17","v":450},{"$f":"AE16*AF16","v":0},{"$f":"AE16/SUM($AE$15:$AE$17)","v":0}]
[null,"X",null,null,"Sengebåse til lakterende køer",11940,"Koplads",100,1,"Ikke relevant","Ikke relevant",null,{"$f":"IF($AE$15=0,0,IF(IF($H17=0,0,IF(I17=\"Ikke Relevant\",0,(($H17*$I17)*($AE$15/((IF($B17=\"X\",$AE$15,0))+(IF($C17=\"X\",$AE$16,0))+(IF($D17=\"X\",$AE$17,0))))/(IF($B17=\"X\",$AE$15,0)))))>1,1,IF($H17=0,0,IF(I17=\"Ikke Relevant\",0,(($H17*$I17)*($AE$15/((IF($B17=\"X\",$AE$15,0))+(IF($C17=\"X\",$AE$16,0))+(IF($D17=\"X\",$AE$17,0))))/(IF($B17=\"X\",$AE$15,0)))))))","v":1},{"$f":"IF($AE$16=0,0,IF(IF($H17=0,0,IF(J17=\"Ikke Relevant\",0,(($H17*$J17)*($AE$16/((IF($B17=\"X\",$AE$15,0))+(IF($C17=\"X\",$AE$16,0))+(IF($D17=\"X\",$AE$17,0))))/(IF($C17=\"X\",$AE$16,0)))))>1,1,IF($H17=0,0,IF(J17=\"Ikke Relevant\",0,(($H17*$J17)*($AE$16/((IF($B17=\"X\",$AE$15,0))+(IF($C17=\"X\",$AE$16,0))+(IF($D17=\"X\",$AE$17,0))))/(IF($C17=\"X\",$AE$16,0)))))))","v":0},{"$f":"IF($AE$17=0,0,IF(IF($H17=0,0,IF(J17=\"Ikke Relevant\",0,(($H17*$K17)*($AE$17/((IF($B17=\"X\",$AE$15,0))+(IF($C17=\"X\",$AE$16,0))+(IF($D17=\"X\",$AE$17,0))))/(IF($D17=\"X\",$AE$17,0)))))>1,1,IF($H17=0,0,IF(J17=\"Ikke Relevant\",0,(($H17*$K17)*($AE$17/((IF($B17=\"X\",$AE$15,0))+(IF($C17=\"X\",$AE$16,0))+(IF($D17=\"X\",$AE$17,0))))/(IF($D17=\"X\",$AE$17,0)))))))","v":0},{"$f":"IF($AE$15=0,0,M17*$AE$15)","v":100},{"$f":"IF($AE$16=0,0,N17*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O17*$AE$17)","v":0},{"$f":"(M17*$AG$15)+(N17*$AG$16)+(O17*$AG$17)","v":577000},null,null,null,null,null,{"$f":"F17*H17","v":1194000},{"$f":"IF(OR(T17=\"\",T17=0),Y17,T17)","v":1194000},null,null,null,"Opdræt",{"$f":"(SUM(H21:H23)+SUM(H38:H42)+SUM(H55:H59))*Forside!E18","v":0},{"$f":"Forside!G18","v":950},0,{"$f":"AE17/SUM($AE$15:$AE$17)","v":0}]
[null,"X",null,null,"Sengebåse til goldkøer",12418,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"IF(OR(T18=\"\",T18=0),Y18,T18)","v":0}]
[null,"X",null,null,"Behandlingsfaciliteter – fælles (ekskl. klovbehandlingsboks)",6252,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,"X",null,null,"Ændring af eksisterende bindestalde – køer",11940,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,null,"X","X","Ændring af fuldspaltegulvbokse",7285,"Ungdyrplads",null,"Ikke Relevant",1,1,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,null,null,null,null,null,"Total pris for ansøgningen","Indtægt for ansøgning"]
[null,null,"X","X","Sengebåse til ungdyr",10746,"Ungdyrplads",null,"Ikke Relevant",1,1,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,null,"X","X","Ændring af eksisterende bindestalde – ungdyr",10746,"Ungdyrplads",null,"Ikke Relevant",1,1,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,null,null,null,"Basis Staldanlæg - niveau 1",null,{"$f":"Z27","v":1401400},{"$f":"S27","v":577000}]
[null,"X",null,null,"Ekstra staldkvadratmeter – Opsamlingsplads",2074,"m2",100,0,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,207400,{"$f":"IF(OR(T24=\"\",T24=0),Y24,T24)","v":207400},null,null,null,"Basis Staldanlæg - niveau 2",null,{"$f":"Z43","v":0},{"$f":"S43","v":0}]
[null,"X",null,null,"Ekstra staldkvadratmeter – Malkestald",3500,"m2",null,0,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"IF(OR(T25=\"\",T25=0),Y25,T25)","v":0},null,null,null,"Basis Staldanlæg - niveau 3",null,{"$f":"Z60","v":0},{"$f":"S60","v":0}]
[null,"X",null,null,"Ekstra staldkvadratmeter – Servicerum",5000,"m2",null,{"$f":"IF(H26>=100,$AE$15,((H26*$AE$15)/100))","v":0},"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"IF(OR(T26=\"\",T26=0),Y26,T26)","v":0},null,null,null,"Miljø- og dyrevelfærdstilkøb",null,{"$f":"Z80","v":0},{"$f":"W80+X80","v":0}]
[null,null,null,null,"Samlet pris for Basis Staldanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S17:S23)","v":577000},null,null,null,null,null,null,{"$f":"SUMIF(Z17:Z26,\"<>Ikke relevant\",Z17:Z26)","v":1401400},null,null,null,"Malkning og mælkeopbevaring",null,{"$f":"Z89","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(AF23:AF27)","v":1401400},{"$f":"SUM(AG23:AG27)","v":577000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ansøgt Beløb (20%)",null,{"$f":"AF28/5","v":280280}]
[null,"Elementernes anvendelse",null,null,"Basis staldanlæg - Niveau 2"]
[null,"Malkekøer","Slagtekalve","Opdræt","Kategori/element","Fast Pris","Enhed","Angiv Stk.","Enheder pr. koplads","Enheder pr. Slagtekalve","Enheder pr. Opdræt",null,"Procent af malkekøer dækket","Procent af slagtekalve dækket","Procent af opdræt dækket","Malkekøer dækket","Slagtekalve dækket","Opdræt dækket","Værdi beregnet","Lavere tilbudspris",null,null,null,null,"Total Pris beregnet","Total pris",null,null,null,"Ansøgningens økonomiske effekt / \nAnsøgningens samlede score:",null,{"$f":"AG28/AF29","v":2.0586556300842016}]
[null,"X",null,null,"Dybstrøelsesstald, Fællesbokse til køer, minimum 8m2 pr. ko",11336,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,{"$f":"IF($AE$15=0,0,IF(IF($H32=0,0,IF(I32=\"Ikke Relevant\",0,(($H32*$I32)*($AE$15/((IF($B32=\"X\",$AE$15,0))+(IF($C32=\"X\",$AE$16,0))+(IF($D32=\"X\",$AE$17,0))))/(IF($B32=\"X\",$AE$15,0)))))>1,1,IF($H32=0,0,IF(I32=\"Ikke Relevant\",0,(($H32*$I32)*($AE$15/((IF($B32=\"X\",$AE$15,0))+(IF($C32=\"X\",$AE$16,0))+(IF($D32=\"X\",$AE$17,0))))/(IF($B32=\"X\",$AE$15,0)))))))","v":0},{"$f":"IF($AE$16=0,0,IF(IF($H32=0,0,IF(J32=\"Ikke Relevant\",0,(($H32*$J32)*($AE$16/((IF($B32=\"X\",$AE$15,0))+(IF($C32=\"X\",$AE$16,0))+(IF($D32=\"X\",$AE$17,0))))/(IF($C32=\"X\",$AE$16,0)))))>1,1,IF($H32=0,0,IF(J32=\"Ikke Relevant\",0,(($H32*$J32)*($AE$16/((IF($B32=\"X\",$AE$15,0))+(IF($C32=\"X\",$AE$16,0))+(IF($D32=\"X\",$AE$17,0))))/(IF($C32=\"X\",$AE$16,0)))))))","v":0},{"$f":"IF($AE$17=0,0,IF(IF($H32=0,0,IF(J32=\"Ikke Relevant\",0,(($H32*$K32)*($AE$17/((IF($B32=\"X\",$AE$15,0))+(IF($C32=\"X\",$AE$16,0))+(IF($D32=\"X\",$AE$17,0))))/(IF($D32=\"X\",$AE$17,0)))))>1,1,IF($H32=0,0,IF(J32=\"Ikke Relevant\",0,(($H32*$K32)*($AE$17/((IF($B32=\"X\",$AE$15,0))+(IF($C32=\"X\",$AE$16,0))+(IF($D32=\"X\",$AE$17,0))))/(IF($D32=\"X\",$AE$17,0)))))))","v":0},{"$f":"IF($AE$15=0,0,M32*$AE$15)","v":0},{"$f":"IF($AE$16=0,0,N32*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O32*$AE$17)","v":0},{"$f":"(M32*$AG$15)+(N32*$AG$16)+(O32*$AG$17)","v":0},null,null,null,null,null,{"$f":"F32*H32","v":0},{"$f":"IF(OR(T32=\"\",T32=0),Y32,T32)","v":0}]
[null,"X",null,null,"Fællesbokse til køer, kælving, minimum 8m2 pr. ko",11336,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"IF(OR(T33=\"\",T33=0),Y33,T33)","v":0}]
[null,"X",null,null,"Enkeltbokse - kælving -  min. 12 m2/ko",17004,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,"X",null,null,"Behandlingsfaciliteter – fælles (ekskl. klovbehandlingsboks)",6252,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"IF(OR(T35=\"\",T35=0),Y35,T35)","v":0}]
[null,"X",null,null,"Ændring af eksisterende bindestalde – køer",4534,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"IF(OR(T36=\"\",T36=0),Y36,T36)","v":0}]
[null,"X",null,null,"Enkeltbokse -sygdomsbehandling-  min. 12 m2/ko",17004,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"IF(OR(T37=\"\",T37=0),Y37,T37)","v":0}]
[null,null,"X","X","Ændring af fuldspaltegulvbokse",4447,"Ungdyrsplads",null,"Ikke Relevant",1,1,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,null,"X","X","Pladser til kalve 0-3 mdr. i hytter/enkeltbokse og 3-6 mdr. i fællesbokse",7307,"Ungdyrsplads",null,"Ikke Relevant",1,1,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,null,"X","X","Dybstrøelsesstald - Fællesbokse til ungdyr",10202,"Ungdyrsplads",null,"Ikke Relevant",1,1,null,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"IF(OR(T40=\"\",T40=0),Y40,T40)","v":0}]
[null,null,"X","X","Ændring af eksisterende bindestalde – ungdyr",4080,"Ungdyrsplads",null,"Ikke Relevant",1,1,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,null,"X","X","Enkeltbokse - sygdomsbehandling -  min. 12 m2/ungdyr",17004,"Ungdyrsplads",null,"Ikke relevant",100,100]
[null,null,null,null,"Samlet pris for Basis Staldanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S32:S41)","v":0},null,null,null,null,null,null,{"$f":"SUMIF(Z32:Z42,\"<>Ikke relevant\",Z32:Z42)","v":0}]
[]
[null,"Elementernes anvendelse",null,null,"Basis staldanlæg - Niveau 3"]
[null,"Malkekøer","Slagtekalve","Opdræt","Kategori/element","Fast Pris","Enhed","Angiv Stk.","Enheder pr. koplads","Enheder pr. Slagtekalve","Enheder pr. Opdræt",null,"Procent af malkekøer dækket","Procent af slagtekalve dækket","Procent af opdræt dækket","Malkekøer dækket","Slagtekalve dækket","Opdræt dækket","Værdi beregnet","Lavere tilbudspris",null,null,null,null,"Total Pris beregnet","Total pris"]
[null,"X",null,null,"Sengebåse til lakterende køer",2300,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,{"$f":"IF($AE$15=0,0,IF(IF($H47=0,0,IF(I47=\"Ikke Relevant\",0,(($H47*$I47)*($AE$15/((IF($B47=\"X\",$AE$15,0))+(IF($C47=\"X\",$AE$16,0))+(IF($D47=\"X\",$AE$17,0))))/(IF($B47=\"X\",$AE$15,0)))))>1,1,IF($H47=0,0,IF(I47=\"Ikke Relevant\",0,(($H47*$I47)*($AE$15/((IF($B47=\"X\",$AE$15,0))+(IF($C47=\"X\",$AE$16,0))+(IF($D47=\"X\",$AE$17,0))))/(IF($B47=\"X\",$AE$15,0)))))))","v":0},{"$f":"IF($AE$16=0,0,IF(IF($H47=0,0,IF(J47=\"Ikke Relevant\",0,(($H47*$J47)*($AE$16/((IF($B47=\"X\",$AE$15,0))+(IF($C47=\"X\",$AE$16,0))+(IF($D47=\"X\",$AE$17,0))))/(IF($C47=\"X\",$AE$16,0)))))>1,1,IF($H47=0,0,IF(J47=\"Ikke Relevant\",0,(($H47*$J47)*($AE$16/((IF($B47=\"X\",$AE$15,0))+(IF($C47=\"X\",$AE$16,0))+(IF($D47=\"X\",$AE$17,0))))/(IF($C47=\"X\",$AE$16,0)))))))","v":0},{"$f":"IF($AE$17=0,0,IF(IF($H47=0,0,IF(J47=\"Ikke Relevant\",0,(($H47*$K47)*($AE$17/((IF($B47=\"X\",$AE$15,0))+(IF($C47=\"X\",$AE$16,0))+(IF($D47=\"X\",$AE$17,0))))/(IF($D47=\"X\",$AE$17,0)))))>1,1,IF($H47=0,0,IF(J47=\"Ikke Relevant\",0,(($H47*$K47)*($AE$17/((IF($B47=\"X\",$AE$15,0))+(IF($C47=\"X\",$AE$16,0))+(IF($D47=\"X\",$AE$17,0))))/(IF($D47=\"X\",$AE$17,0)))))))","v":0},{"$f":"IF($AE$15=0,0,M47*$AE$15)","v":0},{"$f":"IF($AE$16=0,0,N47*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O47*$AE$17)","v":0},{"$f":"(M47*$AG$15)+(N47*$AG$16)+(O47*$AG$17)","v":0},null,null,null,null,null,{"$f":"F47*H47","v":0},{"$f":"IF(OR(T47=\"\",T47=0),Y47,T47)","v":0}]
[null,"X",null,null,"Sengebåse til goldkøer",2400,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,{"$f":"IF(OR(T48=\"\",T48=0),Y48,T48)","v":0}]
[null,"X",null,null,"Dybstrøelsesstald, Fællesbokse til køer, minimum 8m2 pr. ko",7856,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,"X",null,null,"Fællesbokse til køer, kælving, minimum 8m2 pr. ko",7856,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,"X",null,null,"Enkeltbokse - kælving -  min. 12 m2/ko",11784,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,"X",null,null,"Behandlingsfaciliteter – fælles (ekskl. klovbehandlingsboks)",5065,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,"X",null,null,"Ændring af eksisterende bindestalde – køer",3142,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,"X",null,null,"Enkeltbokse -  sygdomsbehandling-  min. 12 m2/ko",11784,"Koplads",null,1,"Ikke relevant","Ikke relevant",null,{"$f":"IF($AE$15=0,0,IF(IF($H54=0,0,IF(I54=\"Ikke Relevant\",0,(($H54*$I54)*($AE$15/((IF($B54=\"X\",$AE$15,0))+(IF($C54=\"X\",$AE$16,0))+(IF($D54=\"X\",$AE$17,0))))/(IF($B54=\"X\",$AE$15,0)))))>1,1,IF($H54=0,0,IF(I54=\"Ikke Relevant\",0,(($H54*$I54)*($AE$15/((IF($B54=\"X\",$AE$15,0))+(IF($C54=\"X\",$AE$16,0))+(IF($D54=\"X\",$AE$17,0))))/(IF($B54=\"X\",$AE$15,0)))))))","v":0},{"$f":"IF($AE$16=0,0,IF(IF($H54=0,0,IF(J54=\"Ikke Relevant\",0,(($H54*$J54)*($AE$16/((IF($B54=\"X\",$AE$15,0))+(IF($C54=\"X\",$AE$16,0))+(IF($D54=\"X\",$AE$17,0))))/(IF($C54=\"X\",$AE$16,0)))))>1,1,IF($H54=0,0,IF(J54=\"Ikke Relevant\",0,(($H54*$J54)*($AE$16/((IF($B54=\"X\",$AE$15,0))+(IF($C54=\"X\",$AE$16,0))+(IF($D54=\"X\",$AE$17,0))))/(IF($C54=\"X\",$AE$16,0)))))))","v":0},{"$f":"IF($AE$17=0,0,IF(IF($H54=0,0,IF(J54=\"Ikke Relevant\",0,(($H54*$K54)*($AE$17/((IF($B54=\"X\",$AE$15,0))+(IF($C54=\"X\",$AE$16,0))+(IF($D54=\"X\",$AE$17,0))))/(IF($D54=\"X\",$AE$17,0)))))>1,1,IF($H54=0,0,IF(J54=\"Ikke Relevant\",0,(($H54*$K54)*($AE$17/((IF($B54=\"X\",$AE$15,0))+(IF($C54=\"X\",$AE$16,0))+(IF($D54=\"X\",$AE$17,0))))/(IF($D54=\"X\",$AE$17,0)))))))","v":0},{"$f":"IF($AE$15=0,0,M54*$AE$15)","v":0},{"$f":"IF($AE$16=0,0,N54*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O54*$AE$17)","v":0},0,null,null,null,null,null,{"$f":"F54*H54","v":0},0]
[null,null,"X","X","Sengebåse til ungdyr",2050,"Ungdyrsplads",null,"Ikke relevant",1,1,null,0,{"$f":"IF($AE$16=0,0,IF(IF($H55=0,0,IF(J55=\"Ikke Relevant\",0,(($H55*$J55)*($AE$16/((IF($B55=\"X\",$AE$15,0))+(IF($C55=\"X\",$AE$16,0))+(IF($D55=\"X\",$AE$17,0))))/(IF($C55=\"X\",$AE$16,0)))))>1,1,IF($H55=0,0,IF(J55=\"Ikke Relevant\",0,(($H55*$J55)*($AE$16/((IF($B55=\"X\",$AE$15,0))+(IF($C55=\"X\",$AE$16,0))+(IF($D55=\"X\",$AE$17,0))))/(IF($C55=\"X\",$AE$16,0)))))))","v":0},{"$f":"IF($AE$17=0,0,IF(IF($H55=0,0,IF(J55=\"Ikke Relevant\",0,(($H55*$K55)*($AE$17/((IF($B55=\"X\",$AE$15,0))+(IF($C55=\"X\",$AE$16,0))+(IF($D55=\"X\",$AE$17,0))))/(IF($D55=\"X\",$AE$17,0)))))>1,1,IF($H55=0,0,IF(J55=\"Ikke Relevant\",0,(($H55*$K55)*($AE$17/((IF($B55=\"X\",$AE$15,0))+(IF($C55=\"X\",$AE$16,0))+(IF($D55=\"X\",$AE$17,0))))/(IF($D55=\"X\",$AE$17,0)))))))","v":0},{"$f":"IF($AE$15=0,0,M55*$AE$15)","v":0},{"$f":"IF($AE$16=0,0,N55*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O55*$AE$17)","v":0},0,null,null,null,null,null,{"$f":"F55*H55","v":0},0]
[null,null,"X","X","Pladser til kalve 0-3 mdr. i hytter/enkeltbokse og 3-6 mdr. i fællesbokse",3383,"Ungdyrsplads",null,"Ikke relevant",1,1,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,null,"X","X","Dybstrøelsesstald - Fællesbokse til ungdyr",7559,"Ungdyrsplads",null,"Ikke relevant",1,1,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,null,"X","X","Ændring af eksisterende bindestalde – ungdyr",2828,"Ungdyrsplads",null,"Ikke relevant",1,1,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
[null,null,"X","X","Enkeltbokse - sygdomsbehandling -  min. 12 m2/ungdyr",11784,"Ungdyrsplads",null,"Ikke relevant",1,1]
[null,null,null,null,"Samlet pris for Basis Staldanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S47:S58)","v":0},null,null,null,null,null,null,{"$f":"SUMIF(Z47:Z59,\"<>Ikke relevant\",Z47:Z59)","v":0}]
[]
[]
[null,"Elementernes anvendelse",null,null,"Miljø- og dyrevelfærdstilkøb"]
[null,"Malkekøer","Slagtekalve","Opdræt","Kategori/element","Fast Pris","Enhed","Angiv Stk.","Enheder pr. koplads","Enheder pr. Slagtekalve","Enheder pr. Opdræt","100% opnåelse","Procent af malkekøer dækket","Procent af slagtekalve dækket","Procent af opdræt dækket","Malkekøer dækket","Slagtekalve dækket","Opdræt dækket","Værdi beregnet","Lavere tilbudspris","Forøgelse i produktion Køer","Forøgelse i produktion ungdyr","Forøget værdi Køer(Forøgelse * Værdi)","Forøget værdi ungdyr(Forøgelse * Værdi)","Total Pris beregnet","Total pris"]
[null,"X","X","X","Forsuringsanlæg",700000,"Stk.",null,450,2200,1250,{"$f":"IFERROR($AE$15/I65,0)+IFERROR($AE$16/J65,0)+IFERROR($AE$17/K65,0)","v":0.22222222222222221},{"$f":"IF(L65=0,0,IF((H65/L65)>1,1,(H65/L65)))","v":0},{"$f":"IF(L65=0,0,IF((H65/L65)>1,1,(H65/L65)))","v":0},{"$f":"IF(L65=0,0,IF((H65/L65)>1,1,(H65/L65)))","v":0},{"$f":"IF($AE$15=0,0,M65*$AE$15)","v":0},{"$f":"IF($AE$16=0,0,N65*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O65*$AE$17)","v":0},0,null,0.05,0.05,{"$f":"IF(OR(H65=0,H65=\"\"),0,U65*SUM($AG$15)*M65)","v":0},{"$f":"IF(OR(H65=0,H65=\"\"),0,(V65*SUM($AG$16)*N65)+(V65*SUM($AG$17)*O65))","v":0},{"$f":"F65*H65","v":0},{"$f":"IF(OR(T65=\"\",T65=0),Y65,T65)","v":0}]
[null,"X",null,"X","Sandvasker",1100000,"Stk.",null,{"$f":"SUM(AE15)","v":100},"Ikke relevant",1000,{"$f":"IFERROR($AE$15/I66,0)+IFERROR($AE$16/J66,0)+IFERROR($AE$17/K66,0)","v":1},{"$f":"IF(L66=0,0,IF((H66/L66)>1,1,(H66/L66)))","v":0},{"$f":"IF(L66=0,0,IF((H66/L66)>1,1,(H66/L66)))","v":0},{"$f":"IF(L66=0,0,IF((H66/L66)>1,1,(H66/L66)))","v":0},0,0,0,0,null,0.05,0.05,0,0,0,{"$f":"IF(OR(T66=\"\",T66=0),Y66,T66)","v":0}]
[null,"X","X","X","Ensilagesiloer – 22 m3 pr. ko og 13 m3 pr. kvie",275,"m3",null,{"$f":"1/22","v":4.5454545454545456E-2},{"$f":"1/3.5","v":0.2857142857142857},{"$f":"1/13","v":7.6923076923076927E-2},{"$f":"IFERROR($AE$15/I67,0)+IFERROR($AE$16/J67,0)+IFERROR($AE$17/K67,0)","v":2200},0,0,0,0,0,0,0,null,0.05,0.05,0,0,0,0]
[null,"X","X","X","Gyllebeholder",140,"m3",null,{"$f":"1/23","v":4.3478260869565216E-2},0.2,0.2,2300,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"X","X","X","Teltoverdækning af gyllebeholder",320,"m2",null,0.2,{"$f":"1/1.1","v":0.90909090909090906},{"$f":"1/1.1","v":0.90909090909090906},500,0,0,0,0,0,0,0,null,0.05,0.05,0,0,0,0]
[null,"X","X","X","Luftrensning",3500,"Ko",null,1,1.25,1.25,100,0,0,0,0,0,0,0,null,0.02,0.02,0,0,0,0]
[null,"X","X","X","Gulvudsugning:",2365,"Ko",null,1,1.25,1.25,100,0,0,0,0,0,0,0,null,0.02,0.02,0,0,0,0]
[null,"X","X","X","Isolering af tag:",175,"m2",null,{"$f":"1/11","v":9.0909090909090912E-2},{"$f":"1/9","v":0.1111111111111111},{"$f":"1/9","v":0.1111111111111111},1100,0,0,0,0,0,0,0,null,0.02,0.02,0,0,0,0]
[null,"X",null,null,"Klovvasker - Returgangsanlæg",80000,"Stk.",null,{"$f":"AE15","v":100},"Ikke relevant","Ikke relevant",1,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"X",null,null,"Klovvasker - Montage i malkerobot",20000,"Stk.",null,75,"Ikke relevant","Ikke relevant",1.3333333333333333,0,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,"X","X","X","Vandrensning - Kapacitet under 7.500 Liter",60000,"Stk.",null,150,600,600,0.66666666666666663,0,0,0,0,0,0,0,null,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0,0]
[null,"X","X","X","Vandrensning - Kapacitet  7500-15.000 Liter",100000,"Stk.",null,300,1200,1200,0.33333333333333331,0,0,0,0,0,0,0,null,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0,0]
[null,"X","X","X","Vandrensning - Kapacitet over 15.000 Liter",180000,"Stk.",null,{"$f":"AE15","v":100},{"$f":"AE16","v":0},{"$f":"AE17","v":0},1,0,0,0,0,0,0,0,null,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0,0]
[null,"X",null,null,"Sygdomsovervågning (30.000 i grundpris+1100 pr ko)",{"$f":"30000+(1100*H78)","v":30000},"Stk.",null,1,"Ikke relevant","Ikke relevant",100,0,0,0,0,0,0,0,null,2.5000000000000001E-2,0,0,0,{"$f":"IF(OR(H78=0,H78=\"\"),0,F78)","v":0},0]
[null,"X",null,null,"Rengøring af gulve – Drivbom på opsamlingsplads",175000,"Stk.",null,{"$f":"AE15","v":100},"Ikke relevant","Ikke relevant",1,0,0,0,0,0,0,0,null,2.5000000000000001E-2,0,0,0,{"$f":"F79*H79","v":0},{"$f":"IF(OR(T79=\"\",T79=0),Y79,T79)","v":0}]
[null,null,null,null,"Samlet pris for Basis Staldanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S65:S79)","v":0},null,{"$f":"SUMIF(R65:R79,\">0\",U65:U79)","v":0},{"$f":"SUMIF(R65:R79,\">0\",V65:V79)","v":0},{"$f":"SUM(W65:W79)","v":0},{"$f":"SUM(X65:X79)","v":0},{"$f":"SUM(Y65:Y79)","v":0},{"$f":"SUMIF(Z65:Z79,\"<>Ikke relevant\",Z65:Z79)","v":0}]
[]
[null,"Elementernes anvendelse",null,null,"Malkning og mælkeopbevaring"]
[null,"Malkekøer","Slagtekalve","Opdræt","Kategori/element","Fast Pris","Enhed","Angiv Stk.","Enheder pr. koplads","Enheder pr. Slagtekalve","Enheder pr. Opdræt",null,"Procent af malkekøer dækket","Procent af slagtekalve dækket","Procent af opdræt dækket","Malkekøer dækket","Slagtekalve dækket","Opdræt dækket","Værdi beregnet","Lavere tilbudspris","Forøgelse i produktion Køer","Forøgelse i produktion ungdyr","Forøget værdi Køer(Forøgelse * Værdi)","Forøget værdi ungdyr(Forøgelse * Værdi)","Total Pris beregnet","Total pris"]
[null,"X",null,null,"Konventionelt malkeanlæg med fast exit, hhv. 30° sildeben eller ”side by side”",75000,"Koplads",null,7.5,"Ikke relevant","Ikke relevant",null,{"$f":"IF($AE$15=0,0,IF(IF($H84=0,0,IF(I84=\"Ikke Relevant\",0,(($H84*$I84)*($AE$15/((IF($B84=\"X\",$AE$15,0))+(IF($C84=\"X\",$AE$16,0))+(IF($D84=\"X\",$AE$17,0))))/(IF($B84=\"X\",$AE$15,0)))))>1,1,IF($H84=0,0,IF(I84=\"Ikke Relevant\",0,(($H84*$I84)*($AE$15/((IF($B84=\"X\",$AE$15,0))+(IF($C84=\"X\",$AE$16,0))+(IF($D84=\"X\",$AE$17,0))))/(IF($B84=\"X\",$AE$15,0)))))))","v":0},{"$f":"IF($AE$16=0,0,IF(IF($H84=0,0,IF(J84=\"Ikke Relevant\",0,(($H84*$J84)*($AE$16/((IF($B84=\"X\",$AE$15,0))+(IF($C84=\"X\",$AE$16,0))+(IF($D84=\"X\",$AE$17,0))))/(IF($C84=\"X\",$AE$16,0)))))>1,1,IF($H84=0,0,IF(J84=\"Ikke Relevant\",0,(($H84*$J84)*($AE$16/((IF($B84=\"X\",$AE$15,0))+(IF($C84=\"X\",$AE$16,0))+(IF($D84=\"X\",$AE$17,0))))/(IF($C84=\"X\",$AE$16,0)))))))","v":0},{"$f":"IF($AE$17=0,0,IF(IF($H84=0,0,IF(J84=\"Ikke Relevant\",0,(($H84*$K84)*($AE$17/((IF($B84=\"X\",$AE$15,0))+(IF($C84=\"X\",$AE$16,0))+(IF($D84=\"X\",$AE$17,0))))/(IF($D84=\"X\",$AE$17,0)))))>1,1,IF($H84=0,0,IF(J84=\"Ikke Relevant\",0,(($H84*$K84)*($AE$17/((IF($B84=\"X\",$AE$15,0))+(IF($C84=\"X\",$AE$16,0))+(IF($D84=\"X\",$AE$17,0))))/(IF($D84=\"X\",$AE$17,0)))))))","v":0},{"$f":"IF($AE$15=0,0,M84*$AE$15)","v":0},{"$f":"IF($AE$16=0,0,N84*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O84*$AE$17)","v":0},0,null,0,0,0,0,{"$f":"F84*H84","v":0},{"$f":"IF(OR(T84=\"\",T84=0),Y84,T84)","v":0}]
[null,"X",null,null,"Mælkekøling, isvandsanlæg",1100,"Ko",null,1,"Ikke relevant","Ikke relevant",null,{"$f":"IF($AE$15=0,0,IF(IF($H85=0,0,IF(I85=\"Ikke Relevant\",0,(($H85*$I85)*($AE$15/((IF($B85=\"X\",$AE$15,0))+(IF($C85=\"X\",$AE$16,0))+(IF($D85=\"X\",$AE$17,0))))/(IF($B85=\"X\",$AE$15,0)))))>1,1,IF($H85=0,0,IF(I85=\"Ikke Relevant\",0,(($H85*$I85)*($AE$15/((IF($B85=\"X\",$AE$15,0))+(IF($C85=\"X\",$AE$16,0))+(IF($D85=\"X\",$AE$17,0))))/(IF($B85=\"X\",$AE$15,0)))))))","v":0},{"$f":"IF($AE$16=0,0,IF(IF($H85=0,0,IF(J85=\"Ikke Relevant\",0,(($H85*$J85)*($AE$16/((IF($B85=\"X\",$AE$15,0))+(IF($C85=\"X\",$AE$16,0))+(IF($D85=\"X\",$AE$17,0))))/(IF($C85=\"X\",$AE$16,0)))))>1,1,IF($H85=0,0,IF(J85=\"Ikke Relevant\",0,(($H85*$J85)*($AE$16/((IF($B85=\"X\",$AE$15,0))+(IF($C85=\"X\",$AE$16,0))+(IF($D85=\"X\",$AE$17,0))))/(IF($C85=\"X\",$AE$16,0)))))))","v":0},{"$f":"IF($AE$17=0,0,IF(IF($H85=0,0,IF(J85=\"Ikke Relevant\",0,(($H85*$K85)*($AE$17/((IF($B85=\"X\",$AE$15,0))+(IF($C85=\"X\",$AE$16,0))+(IF($D85=\"X\",$AE$17,0))))/(IF($D85=\"X\",$AE$17,0)))))>1,1,IF($H85=0,0,IF(J85=\"Ikke Relevant\",0,(($H85*$K85)*($AE$17/((IF($B85=\"X\",$AE$15,0))+(IF($C85=\"X\",$AE$16,0))+(IF($D85=\"X\",$AE$17,0))))/(IF($D85=\"X\",$AE$17,0)))))))","v":0},{"$f":"IF($AE$15=0,0,M85*$AE$15)","v":0},{"$f":"IF($AE$16=0,0,N85*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O85*$AE$17)","v":0},0,null,0,0,0,0,{"$f":"F85*H85","v":0},{"$f":"IF(OR(T85=\"\",T85=0),Y85,T85)","v":0}]
[null,"X",null,null,"Mælketank inkl. bufferkapacitet på 25 %",1800,"Ko",null,1,"Ikke relevant","Ikke relevant",null,{"$f":"IF($AE$15=0,0,IF(IF($H86=0,0,IF(I86=\"Ikke Relevant\",0,(($H86*$I86)*($AE$15/((IF($B86=\"X\",$AE$15,0))+(IF($C86=\"X\",$AE$16,0))+(IF($D86=\"X\",$AE$17,0))))/(IF($B86=\"X\",$AE$15,0)))))>1,1,IF($H86=0,0,IF(I86=\"Ikke Relevant\",0,(($H86*$I86)*($AE$15/((IF($B86=\"X\",$AE$15,0))+(IF($C86=\"X\",$AE$16,0))+(IF($D86=\"X\",$AE$17,0))))/(IF($B86=\"X\",$AE$15,0)))))))","v":0},{"$f":"IF($AE$16=0,0,IF(IF($H86=0,0,IF(J86=\"Ikke Relevant\",0,(($H86*$J86)*($AE$16/((IF($B86=\"X\",$AE$15,0))+(IF($C86=\"X\",$AE$16,0))+(IF($D86=\"X\",$AE$17,0))))/(IF($C86=\"X\",$AE$16,0)))))>1,1,IF($H86=0,0,IF(J86=\"Ikke Relevant\",0,(($H86*$J86)*($AE$16/((IF($B86=\"X\",$AE$15,0))+(IF($C86=\"X\",$AE$16,0))+(IF($D86=\"X\",$AE$17,0))))/(IF($C86=\"X\",$AE$16,0)))))))","v":0},{"$f":"IF($AE$17=0,0,IF(IF($H86=0,0,IF(J86=\"Ikke Relevant\",0,(($H86*$K86)*($AE$17/((IF($B86=\"X\",$AE$15,0))+(IF($C86=\"X\",$AE$16,0))+(IF($D86=\"X\",$AE$17,0))))/(IF($D86=\"X\",$AE$17,0)))))>1,1,IF($H86=0,0,IF(J86=\"Ikke Relevant\",0,(($H86*$K86)*($AE$17/((IF($B86=\"X\",$AE$15,0))+(IF($C86=\"X\",$AE$16,0))+(IF($D86=\"X\",$AE$17,0))))/(IF($D86=\"X\",$AE$17,0)))))))","v":0},{"$f":"IF($AE$15=0,0,M86*$AE$15)","v":0},{"$f":"IF($AE$16=0,0,N86*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O86*$AE$17)","v":0},0,null,0,0,0,0,{"$f":"F86*H86","v":0},0]
[null,"X",null,null,"Malkekarrusel",68000,"Ko",null,1,"Ikke relevant","Ikke relevant",null,{"$f":"IF($AE$15=0,0,IF(IF($H87=0,0,IF(I87=\"Ikke Relevant\",0,(($H87*$I87)*($AE$15/((IF($B87=\"X\",$AE$15,0))+(IF($C87=\"X\",$AE$16,0))+(IF($D87=\"X\",$AE$17,0))))/(IF($B87=\"X\",$AE$15,0)))))>1,1,IF($H87=0,0,IF(I87=\"Ikke Relevant\",0,(($H87*$I87)*($AE$15/((IF($B87=\"X\",$AE$15,0))+(IF($C87=\"X\",$AE$16,0))+(IF($D87=\"X\",$AE$17,0))))/(IF($B87=\"X\",$AE$15,0)))))))","v":0},{"$f":"IF($AE$16=0,0,IF(IF($H87=0,0,IF(J87=\"Ikke Relevant\",0,(($H87*$J87)*($AE$16/((IF($B87=\"X\",$AE$15,0))+(IF($C87=\"X\",$AE$16,0))+(IF($D87=\"X\",$AE$17,0))))/(IF($C87=\"X\",$AE$16,0)))))>1,1,IF($H87=0,0,IF(J87=\"Ikke Relevant\",0,(($H87*$J87)*($AE$16/((IF($B87=\"X\",$AE$15,0))+(IF($C87=\"X\",$AE$16,0))+(IF($D87=\"X\",$AE$17,0))))/(IF($C87=\"X\",$AE$16,0)))))))","v":0},{"$f":"IF($AE$17=0,0,IF(IF($H87=0,0,IF(J87=\"Ikke Relevant\",0,(($H87*$K87)*($AE$17/((IF($B87=\"X\",$AE$15,0))+(IF($C87=\"X\",$AE$16,0))+(IF($D87=\"X\",$AE$17,0))))/(IF($D87=\"X\",$AE$17,0)))))>1,1,IF($H87=0,0,IF(J87=\"Ikke Relevant\",0,(($H87*$K87)*($AE$17/((IF($B87=\"X\",$AE$15,0))+(IF($C87=\"X\",$AE$16,0))+(IF($D87=\"X\",$AE$17,0))))/(IF($D87=\"X\",$AE$17,0)))))))","v":0},{"$f":"IF($AE$15=0,0,M87*$AE$15)","v":0},{"$f":"IF($AE$16=0,0,N87*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O87*$AE$17)","v":0},0,null,0,0,0,0,{"$f":"F87*H87","v":0},{"$f":"IF(OR(T87=\"\",T87=0),Y87,T87)","v":0}]
[null,"X",null,null,"Malkerobot",1000000,"Stk.",null,75,"Ikke relevant","Ikke relevant",null,{"$f":"IF($AE$15=0,0,IF(IF($H88=0,0,IF(I88=\"Ikke Relevant\",0,(($H88*$I88)*($AE$15/((IF($B88=\"X\",$AE$15,0))+(IF($C88=\"X\",$AE$16,0))+(IF($D88=\"X\",$AE$17,0))))/(IF($B88=\"X\",$AE$15,0)))))>1,1,IF($H88=0,0,IF(I88=\"Ikke Relevant\",0,(($H88*$I88)*($AE$15/((IF($B88=\"X\",$AE$15,0))+(IF($C88=\"X\",$AE$16,0))+(IF($D88=\"X\",$AE$17,0))))/(IF($B88=\"X\",$AE$15,0)))))))","v":0},{"$f":"IF($AE$16=0,0,IF(IF($H88=0,0,IF(J88=\"Ikke Relevant\",0,(($H88*$J88)*($AE$16/((IF($B88=\"X\",$AE$15,0))+(IF($C88=\"X\",$AE$16,0))+(IF($D88=\"X\",$AE$17,0))))/(IF($C88=\"X\",$AE$16,0)))))>1,1,IF($H88=0,0,IF(J88=\"Ikke Relevant\",0,(($H88*$J88)*($AE$16/((IF($B88=\"X\",$AE$15,0))+(IF($C88=\"X\",$AE$16,0))+(IF($D88=\"X\",$AE$17,0))))/(IF($C88=\"X\",$AE$16,0)))))))","v":0},{"$f":"IF($AE$17=0,0,IF(IF($H88=0,0,IF(J88=\"Ikke Relevant\",0,(($H88*$K88)*($AE$17/((IF($B88=\"X\",$AE$15,0))+(IF($C88=\"X\",$AE$16,0))+(IF($D88=\"X\",$AE$17,0))))/(IF($D88=\"X\",$AE$17,0)))))>1,1,IF($H88=0,0,IF(J88=\"Ikke Relevant\",0,(($H88*$K88)*($AE$17/((IF($B88=\"X\",$AE$15,0))+(IF($C88=\"X\",$AE$16,0))+(IF($D88=\"X\",$AE$17,0))))/(IF($D88=\"X\",$AE$17,0)))))))","v":0},{"$f":"IF($AE$15=0,0,M88*$AE$15)","v":0},{"$f":"IF($AE$16=0,0,N88*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O88*$AE$17)","v":0},0,null,0,0,0,0,{"$f":"F88*H88","v":0},0]
[null,null,null,null,"Samlet pris for Basis Staldanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S84:S88)","v":0},null,{"$f":"SUM(U84:U88)","v":0},0,{"$f":"SUM(W84:W88)","v":0},{"$f":"SUM(X84:X88)","v":0},null,{"$f":"SUMIF(Z84:Z88,\"<>Ikke relevant\",Z84:Z88)","v":0}]

{"sheet":"NyBygTilByg","index":2,"n_rows":51,"n_cols":34,"rows_kept":51,"cut":false,"hidden":false,"merged":[[24,1,24,3],[20,29,20,33],[4,4,4,24],[43,4,43,24],[24,4,24,24]]}
[null,null,null,null,{"$f":"IF(Forside!J10=\"Renovering\",\"DENNE DEL KAN IKKE IKKE BRUGES NU\",Forside!J10&\" - \"&Forside!J12)","v":"NyByg - Konventionel"}]
[]
["Gå tilbage til forsiden"]
[]
[null,null,null,null,"Basis staldanlæg"]
[null,null,null,null,"Kategori/element","Pris","Enhed","Angiv Stk.",null,null,null,null,null,null,null,null,null,null,"Total Pris","Angiv lavere pris",null,null,null,null,"Endelig pris til prioritering"]
[null,null,null,null,"Sengebåse til lakterende køer",20035,{"$f":"VLOOKUP(E7,Renovering!E:G,3,0)","v":"Koplads"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F7=\"Ikke Relevant\",\"Ikke Relevant\",F7*H7)","v":0},null,null,null,null,null,{"$f":"IF(AND(T7<S7,T7<>0,T7<>\"\"),T7,S7)","v":0}]
[null,null,null,null,"Sengebåse til goldkøer",20836,{"$f":"VLOOKUP(E8,Renovering!E:G,3,0)","v":"Koplads"},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"IF(AND(T8<S8,T8<>0,T8<>\"\"),T8,S8)","v":0}]
[null,null,null,null,"Dybstrøelsesstald, Fællesbokse til køer, minimum 8m2 pr. ko",20600,{"$f":"VLOOKUP(E9,Renovering!E:G,3,0)","v":"Koplads"},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Fællesbokse til køer, kælving, minimum 8m2 pr. ko",20600,{"$f":"VLOOKUP(E10,Renovering!E:G,3,0)","v":"Koplads"},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Enkeltbokse - kælving -  min. 12 m2/ko",30900,{"$f":"VLOOKUP(E11,Renovering!E:G,3,0)","v":"Koplads"},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Behandlingsfaciliteter – fælles (ekskl. klovbehandlingsboks)",11955,{"$f":"VLOOKUP(E12,Renovering!E:G,3,0)","v":"Koplads"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F12=\"Ikke Relevant\",\"Ikke Relevant\",F12*H12)","v":0},null,null,null,null,null,{"$f":"IF(AND(T12<S12,T12<>0,T12<>\"\"),T12,S12)","v":0}]
[null,null,null,null,"Enkeltbokse -sygdomsbehandling-  min. 12 m2/ko",30900,{"$f":"VLOOKUP(E13,Renovering!E:G,3,0)","v":"Koplads"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F13=\"Ikke Relevant\",\"Ikke Relevant\",F13*H13)","v":0},null,null,null,null,null,{"$f":"IF(AND(T13<S13,T13<>0,T13<>\"\"),T13,S13)","v":0}]
[null,null,null,null,"Pladser til kalve 0-3 mdr. i hytter/enkeltbokse og 3-6 mdr. i fællesbokse",13285,{"$f":"VLOOKUP(E14,Renovering!E:G,3,0)","v":"Ungdyrsplads"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F14=\"Ikke Relevant\",\"Ikke Relevant\",F14*H14)","v":0},null,null,null,null,null,{"$f":"IF(AND(T14<S14,T14<>0,T14<>\"\"),T14,S14)","v":0},null,null,null,null,null,"Antal kopladser","Standardpris","½"]
[null,null,null,null,"Sengebåse til ungdyr",18032,{"$f":"VLOOKUP(E15,Renovering!E:G,3,0)","v":"Ungdyrplads"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F15=\"Ikke Relevant\",\"Ikke Relevant\",F15*H15)","v":0},null,null,null,null,null,{"$f":"IF(AND(T15<S15,T15<>0,T15<>\"\"),T15,S15)","v":0},null,null,null,null,"Malkekøer",{"$f":"SUM(H7:H13)","v":0},{"$f":"Forside!G16","v":5770},{"$f":"AE15*AF15","v":0}]
[null,null,null,null,"Dybstrøelsesstald - Fællesbokse til ungdyr",15000,{"$f":"VLOOKUP(E16,Renovering!E:G,3,0)","v":"Ungdyrsplads"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F16=\"Ikke Relevant\",\"Ikke Relevant\",F16*H16)","v":0},null,null,null,null,null,{"$f":"IF(AND(T16<S16,T16<>0,T16<>\"\"),T16,S16)","v":0},null,null,null,null,"Slagtekalve",{"$f":"SUM(H14:H17)*Forside!E17","v":0},{"$f":"Forside!G17","v":450},{"$f":"AE16*AF16","v":0}]
[null,null,null,null,"Enkeltbokse - sygdomsbehandling -  min. 12 m2/ungdyr",30900,{"$f":"VLOOKUP(E17,Renovering!E:G,3,0)","v":"Ungdyrsplads"},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,"Opdræt",{"$f":"SUM(H14:H17)*Forside!E18","v":0},{"$f":"Forside!G18","v":950},0]
[null,null,null,null,"Ekstra staldkvadratmeter – Opsamlingsplads",2100,{"$f":"VLOOKUP(E18,Renovering!E:G,3,0)","v":"m2"},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Ekstra staldkvadratmeter – Malkestald",3500,{"$f":"VLOOKUP(E19,Renovering!E:G,3,0)","v":"m2"},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Ekstra staldkvadratmeter – Servicerum",5000,{"$f":"VLOOKUP(E20,Renovering!E:G,3,0)","v":"m2"},null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null,null,null,"Samlet pris for Basis Staldanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Y7:Y20,\"<>Ikke relevant\",Y7:Y20)","v":0},null,null,null,null,"Total pris for ansøgningen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Værdier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis Staldanlæg",null,{"$f":"Y21","v":0},"Standardværdi",{"$f":"SUM(AG15:AG17)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miljø- og dyrevelfærdstilkøb",null,{"$f":"Y42","v":0},"Tilkøb køer",{"$f":"W42","v":0}]
[null,"Elementernes anvendelse",null,null,"Miljø- og dyrevelfærdstilkøb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malkning og mælkeopbevaring",null,{"$f":"Y51","v":0},"Tilkøb ungdyr",{"$f":"X42","v":0}]
[null,"Malkekøer","Slagtekalve","Opdræt","Kategori/element","Pris","Enhed","Angiv Stk.","Enheder pr. koplads","Enheder pr. Slagtekalve","Enheder pr. Opdræt","100 Opnåelse","Procent af malkekøer dækket","Procent af slagtekalve dækket","Procent af opdræt dækket","Malkekøer dækket","Slagtekalve dækket","Opdræt dækket","Total Pris","Angiv lavere pris","Forøgelse i produktion Køer","Forøgelse i produktion ungdyr","Forøget værdi Køer(Forøgelse * Værdi)","Forøget værdi ungdyr(Forøgelse * Værdi)","Endelig pris til prioritering",null,null,null,null,"Samlet Pris",null,{"$f":"SUM(AF23:AF25)","v":0},"Total",{"$f":"SUM(AH23:AH25)","v":0}]
[null,"X","X","X","Forsuringsanlæg",700000,{"$f":"VLOOKUP(E27,Renovering!E:G,3,0)","v":"Stk."},null,450,2200,1250,{"$f":"IFERROR($AE$15/I27,0)+IFERROR($AE$16/J27,0)+IFERROR($AE$17/K27,0)","v":0},{"$f":"IF(L27=0,0,IF((H27/L27)>1,1,(H27/L27)))","v":0},{"$f":"IF(L27=0,0,IF((H27/L27)>1,1,(H27/L27)))","v":0},{"$f":"IF(L27=0,0,IF((H27/L27)>1,1,(H27/L27)))","v":0},{"$f":"IF($AE$15=0,0,M27*$AE$15)","v":0},{"$f":"IF($AE$16=0,0,N27*$AE$16)","v":0},{"$f":"IF($AE$17=0,0,O27*$AE$17)","v":0},{"$f":"IF(F27=\"Ikke Relevant\",\"Ikke Relevant\",F27*H27)","v":0},null,0.05,0.05,{"$f":"IF(OR(H27=0,H27=\"\"),0,U27*SUM($AG$15)*M27)","v":0},{"$f":"IF(OR(S27=0,S27=\"\"),0,V27*SUM($AG$16)*N27+V27*SUM($AG$17)*O27)","v":0},{"$f":"IF(AND(T27<S27,T27<>0,T27<>\"\"),T27,S27)","v":0},null,null,null,null,"Ansøgt Beløb (20%)",null,{"$f":"AF26/5","v":0}]
[null,"X",null,"X","Sandvasker",1100000,{"$f":"VLOOKUP(E28,Renovering!E:G,3,0)","v":"Stk."},null,{"$f":"SUM(AE15:AE17)","v":0},"Ikke relevant",1000,{"$f":"IFERROR($AE$15/I28,0)+IFERROR($AE$16/J28,0)+IFERROR($AE$17/K28,0)","v":0},{"$f":"IF(L28=0,0,IF((H28/L28)>1,1,(H28/L28)))","v":0},{"$f":"IF(L28=0,0,IF((H28/L28)>1,1,(H28/L28)))","v":0},{"$f":"IF(L28=0,0,IF((H28/L28)>1,1,(H28/L28)))","v":0},0,0,0,{"$f":"IF(F28=\"Ikke Relevant\",\"Ikke Relevant\",F28*H28)","v":0},null,0.05,0.05,0,0,0]
[null,"X","X","X","Ensilagesiloer – 22 m3 pr. ko og 13 m3 pr. kvie",275,{"$f":"VLOOKUP(E29,Renovering!E:G,3,0)","v":"m3"},null,{"$f":"1/22","v":4.5454545454545456E-2},{"$f":"1/3.5","v":0.2857142857142857},{"$f":"1/13","v":7.6923076923076927E-2},0,0,0,0,0,0,0,0,null,0.05,0.05,0,0,0,null,null,null,null,"Ansøgningens økonomiske effekt /\nAnsøgningens samlede score:",null,{"$f":"AH26/AF27","v":{"$error":"#DIV/0!"}}]
[null,"X","X","X","Gyllebeholder",140,{"$f":"VLOOKUP(E30,Renovering!E:G,3,0)","v":"m3"},null,{"$f":"1/23","v":4.3478260869565216E-2},0.2,0.2,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,"X","X","X","Teltoverdækning af gyllebeholder",320,{"$f":"VLOOKUP(E31,Renovering!E:G,3,0)","v":"m2"},null,0.2,0.92,0.92,0,0,0,0,0,0,0,0,null,0.05,0.05,0,0,0]
[null,"X","X","X","Luftrensning",3500,{"$f":"VLOOKUP(E32,Renovering!E:G,3,0)","v":"Ko"},null,1,1.25,1.25,0,0,0,0,0,0,0,0,null,0.02,0.02,0,0,0]
[null,"X","X","X","Gulvudsugning:",2365,{"$f":"VLOOKUP(E33,Renovering!E:G,3,0)","v":"Ko"},null,1,1.25,1.25,0,0,0,0,0,0,0,0,null,0.02,0.02,0,0,0]
[null,"X","X","X","Isolering af tag:",175,{"$f":"VLOOKUP(E34,Renovering!E:G,3,0)","v":"m2"},null,9.0899999999999995E-2,0.11111111,0.11111111,0,0,0,0,0,0,0,0,null,0.02,0.02,0,0,0]
[null,"X",null,null,"Klovvasker - Returgangsanlæg",80000,{"$f":"VLOOKUP(E35,Renovering!E:G,3,0)","v":"Stk."},null,{"$f":"AE15","v":0},"Ikke relevant","Ikke relevant",0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,"X",null,null,"Klovvasker - Montage i malkerobot",20000,{"$f":"VLOOKUP(E36,Renovering!E:G,3,0)","v":"Stk."},null,75,"Ikke relevant","Ikke relevant",0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,"X","X","X","Vandrensning - Kapacitet under 7.500 Liter",60000,{"$f":"VLOOKUP(E37,Renovering!E:G,3,0)","v":"Stk."},null,150,600,600,0,0,0,0,0,0,0,0,null,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"X","X","X","Vandrensning - Kapacitet  7500-15.000 Liter",100000,{"$f":"VLOOKUP(E38,Renovering!E:G,3,0)","v":"Stk."},null,300,1200,1200,0,0,0,0,0,0,0,0,null,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"X","X","X","Vandrensning - Kapacitet over 15.000 Liter",180000,{"$f":"VLOOKUP(E39,Renovering!E:G,3,0)","v":"Stk."},null,{"$f":"AE15","v":0},{"$f":"AE16","v":0},{"$f":"AE17","v":0},0,0,0,0,0,0,0,0,null,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0]
[null,"X",null,null,"Sygdomsovervågning (30.000 i grundpris+1100 pr ko)",{"$f":"30000+(1100*H40)","v":30000},{"$f":"VLOOKUP(E40,Renovering!E:G,3,0)","v":"Stk."},null,1,"Ikke relevant","Ikke relevant",0,0,0,0,0,0,0,{"$f":"IF(OR(H40=0,H40=\"\"),0,F40)","v":0},null,2.5000000000000001E-2,0,0,0,0]
[null,"X",null,null,"Rengøring af gulve – Drivbom på opsamlingsplads",175000,{"$f":"VLOOKUP(E41,Renovering!E:G,3,0)","v":"Stk."},null,{"$f":"AE15","v":0},"Ikke relevant","Ikke relevant",0,0,0,0,0,0,0,0,null,2.5000000000000001E-2,0,0,0,0]
[null,null,null,null,"Samlet pris for Basis Staldanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(H27:H41,\">0\",U27:U41)","v":0},{"$f":"SUMIF(H27:H41,\">0\",V27:V41)","v":0},{"$f":"SUM(W27:W41)","v":0},{"$f":"SUM(X27:X41)","v":0},{"$f":"SUMIF(Y27:Y41,\"<>Ikke relevant\",Y27:Y41)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(T27:T41,\"<0\",U27:U41)","v":0}]
[null,null,null,null,"Malkning og mælkeopbevaring"]
[null,null,null,null,"Kategori/element","Pris","Enhed","Angiv Stk.",null,null,null,null,null,null,null,null,null,null,"Total Pris","Angiv lavere pris","Forøgelse i produktion Køer","Forøgelse i produktion ungdyr","Forøget værdi Køer(Forøgelse * Værdi)","Forøget værdi ungdyr(Forøgelse * Værdi)","Endelig pris til prioritering"]
[null,null,null,null,"Konventionelt malkeanlæg med fast exit, hhv. 30° sildeben eller ”side by side”",75000,{"$f":"VLOOKUP(E46,Renovering!E:G,3,0)","v":"Koplads"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F46=\"Ikke Relevant\",\"Ikke Relevant\",F46*H46)","v":0},null,0,0,0,0,{"$f":"IF(AND(T46<S46,T46<>0,T46<>\"\"),T46,S46)","v":0}]
[null,null,null,null,"Mælkekøling, isvandsanlæg",1100,{"$f":"VLOOKUP(E47,Renovering!E:G,3,0)","v":"Ko"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F47=\"Ikke Relevant\",\"Ikke Relevant\",F47*H47)","v":0},null,0,0,0,0,0]
[null,null,null,null,"Mælketank inkl. bufferkapacitet på 25 %",1800,{"$f":"VLOOKUP(E48,Renovering!E:G,3,0)","v":"Ko"},null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,"Malkekarrusel",68000,{"$f":"VLOOKUP(E49,Renovering!E:G,3,0)","v":"Ko"},null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,"Malkerobot",1000000,{"$f":"VLOOKUP(E50,Renovering!E:G,3,0)","v":"Stk."},null,null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,0,0]
[null,null,null,null,"Samlet pris for Basis Staldanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(S46:S50,\"<>Ikke relevant\",S46:S50)","v":0},null,null,null,null,null,{"$f":"SUMIF(Y46:Y50,\"<>Ikke relevant\",Y46:Y50)","v":0}]